{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Cover","Information","Main","Inputs","WACC","Load","IncentiveMechanism","RebateableServices","CoS_Tariff_Revenue","Tax_CoRE","2020 Capex NGR 77(2)(a)","Asset","Tax_Asset","BEP","SolverSheet","Tariff_Variation"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":65,"defined_names":1393,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Information","index":1,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Information"}]
["Prior to using this model"]
[null,"The Excel VBA macro must be enabled prior to opening this model to allow the use of macro to perform computation."]
[]
["Annual update of Trailing Average DRP for Tariff Variation"]
[null,"For each year prior to the variation year (of tariff variation) there will be an annual update of the Trailing Average Debt Risk Premium (DRP)."]
[null,"Annual update of Trailing Average DRP is updated by entering the annual DRP at Input sheet Cells(AE11:AH11)."]
[null,"After entering the annual updates, click on the [Calculate] button ."]
[null,"The X-Factor (price change) and the revised tariffs at 31-December-2024 $ for the variation year will be computed."]
[null,"This model will also apply the tariff variation mechanism"]
[null,"The Reference Tariff will be presented in the Main sheet."]
[]
["Worksheets"]
[]
[null,"Worksheet","Description"]
[null,"Main","Summary of outputs\n"]
[null,"WACC","Contains the relevant parameters related to computing the WACC\n"]
[null,"Inputs","Contains general inputs of assumptions, capital expenditures, redundant and disposed assets, operating expenditures, approved depreciations\n"]
[null,"IncentiveMechanism","E-Factor incentive mechanism calculation"]
[null,"Load","Contains inputs of pipeline distances and capacity and  throughput gas volumes\n"]
[null,"CoS_Tariff_Revenue","Computations of total revenue building block (cost of service), inflationary gain, tariff, tariff revenue and Credit Foncier Check\n"]
[null,"Tax_CoRE","Contains calculation of tax, imputation credit and cost of raising equity\n"]
[null,"RebateableServices","This sheet computes the Rebateable Forecast Total System F/H Equivalent Tariff [$ /GJ/day] which will be used for adjustment for producing the reference tariff."]
[null,"Assets","Contains accounts of regulatory asset base and depreciation calculations in Real 31-December-2024 $m\n"]
[null,"2020 Capex NGR 77(2)(a)","Asset roll forward adjustment calculation for 2020\n"]
[null,"Tax_Asset","Contains regulatory asset tax depreciation computations in nominal $m\n"]
[null,"BEP","Contains calculation of BEP Lease asset value\n"]
[null,"SolverSheet","Contains inputs, target outputs and settings for Solver to compute the X-Factor and tariffs after the annual update of Trailing Average DRP and Cost Pass Through event is completed.\n"]
[null,"Tariff_Variation","The forecast tariffs are recalculated to produce the Reference Tariffs based on the proxy CPI (actual September CPIs)\n"]

{"sheet":"Main","index":2,"n_rows":91,"n_cols":32,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
["DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"]
["Main Summary"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8}]
["WACC"]
[{"$f":"ROW()","v":5},null,"Post-tax WACC",{"$f":"Inputs!AI6","v":2026},{"$f":"Inputs!AJ6","v":2027},{"$f":"Inputs!AK6","v":2028},{"$f":"Inputs!AL6","v":2029},{"$f":"Inputs!AM6","v":2030},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instruction for Annual Update of DRP:"]
[{"$f":"ROW()","v":6},null,{"$f":"\"Real at \"&Inputs!$E$26","v":"Real at 31/12/2024"},{"$f":"WACC!Y$37","v":4.9937073899108064E-2},{"$f":"WACC!Z$37","v":4.9937073899108064E-2},{"$f":"WACC!AA$37","v":4.9937073899108064E-2},{"$f":"WACC!AB$37","v":4.9937073899108064E-2},{"$f":"WACC!AC$37","v":4.9937073899108064E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Excel VBA Macro must be enabled"]
[{"$f":"ROW()","v":7},null,"Nominal (Vanilla)",{"$f":"WACC!Y$36","v":7.1565777621429516E-2},{"$f":"WACC!Z$36","v":7.1565777621429516E-2},{"$f":"WACC!AA$36","v":7.1565777621429516E-2},{"$f":"WACC!AB$36","v":7.1565777621429516E-2},{"$f":"WACC!AC$36","v":7.1565777621429516E-2}]
[{"$f":"ROW()","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Update the current year Trailing Average DRP in the Input sheet"]
["Closing Regulated Asset Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) Click the \"Calculate\" button to recalculate the model"]
[{"$f":"ROW()","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver is used to calculate X-Factor (price change) and Cost of Raising Equity so that Delta=0"]
[{"$f":"ROW()","v":11},null,null,"December 2025","December 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(4) The output will be a new X-Faxtor to compute new tariffs starting 1 January of the following\"","v":"(4) The output will be a new X-Faxtor to compute new tariffs starting 1 January of the following"}]
[{"$f":"ROW()","v":12},null,null,{"$f":"Inputs!$E$26&\" [m$]\"","v":"31/12/2024 [m$]"},{"$f":"Inputs!$E$26&\" [m$]\"","v":"31/12/2024 [m$]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"       year in Real $ at \"&Inputs!$E$26","v":"       year in Real $ at 31/12/2024"}]
[{"$f":"ROW()","v":13},null,"Closing Asset Value of DBNGP including BEP Assets",{"$f":"Asset!$AH$25","v":3444.4810184527869},{"$f":"Asset!$AM$25","v":2898.588451798807}]
[{"$f":"ROW()","v":14},null,"Closing Asset Value of DBNGP Assets",{"$f":"Asset!$AH$43","v":3424.3335455004117},{"$f":"Asset!$AM$43","v":2881.1636103264823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recalculate for years:",{"$f":"Recalc_From_Year&\" to 2030\"","v":"2026 to 2030"}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"X-Factor_\"&Inputs!AI6","v":"X-Factor_2026"},{"$f":"\"X-Factor_\"&Inputs!AJ6","v":"X-Factor_2027"},{"$f":"\"X-Factor_\"&Inputs!AK6","v":"X-Factor_2028"},{"$f":"\"X-Factor_\"&Inputs!AL6","v":"X-Factor_2029"},{"$f":"\"X-Factor_\"&Inputs!AM6","v":"X-Factor_2030"}]
["Revenue Building Block",null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Building Block",null,null,null,null,null,null,null,null,null,null,null,"X-Factor (price change) =",{"$f":"SolverSheet!I13","v":0.43175646218192393},{"$f":"SolverSheet!J13","v":0},{"$f":"SolverSheet!K13","v":0},{"$f":"SolverSheet!L13","v":0},{"$f":"SolverSheet!M13","v":0}]
[{"$f":"ROW()","v":17},null,null,null,"AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta =",{"$f":"SolverSheet!F16","v":5.5365489970427006E-10}]
[{"$f":"ROW()","v":18},null,null,{"$f":"\"Real \"","v":"Real "},"Nominal","Real [%]","Nominal [%]",null,null,null,null,null,null,null,null,{"$f":"\"Real at \"&Inputs!$E$26&\" [m$]\"","v":"Real at 31/12/2024 [m$]"},"Nominal [m$]",null,null,null,null,null,null,null,"(5) The Reference Tariff will also be presented after the actual September CPI is updated"]
[{"$f":"ROW()","v":19},{"$f":"\"PV of Total Revenue (CoS) [m$ \"&Inputs!$E$26&\"]\"","v":"PV of Total Revenue (CoS) [m$ 31/12/2024]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total Revenue (CoS)\"","v":"Total Revenue (CoS)"}]
[{"$f":"ROW()","v":20},null,"Opex",{"$f":"SUM(CoS_Tariff_Revenue!$F$80:$F$82)","v":513.01753981495892},{"$f":"SUM(CoS_Tariff_Revenue!$F$41:$F$43)","v":513.01753981495926},{"$f":"D20/D$27","v":0.27091591537701648},0.27091591537701687,null,null,null,null,null,null,null,"Opex",{"$f":"SUM(CoS_Tariff_Revenue!$AM$80:$AQ$82)","v":622.2792803730224},{"$f":"SUM(CoS_Tariff_Revenue!$AM$41:$AQ$43)","v":675.57664291880769}]
[{"$f":"ROW()","v":21},null,"Depreciation",{"$f":"CoS_Tariff_Revenue!$F$83","v":672.04548765618631},{"$f":"CoS_Tariff_Revenue!$F$44","v":672.04548765618654},0.35489589406443972,0.35489589406444011,null,null,null,null,null,null,null,"Depreciation",{"$f":"SUM(CoS_Tariff_Revenue!$AM$83:$AQ$83)","v":814.98620219936538},{"$f":"SUM(CoS_Tariff_Revenue!$AM$44:$AQ$44)","v":884.72152902019729},null,null,null,null,null,null,null,"Notes on colour codes"]
[{"$f":"ROW()","v":22},null,"Inflationary Gains on RAB",null,{"$f":"CoS_Tariff_Revenue!$F$45","v":-270.41528043690158},0,-0.14280175149161578,null,null,null,null,null,null,null,"Inflationary Gains on RAB",null,{"$f":"SUM(CoS_Tariff_Revenue!$AM$45:$AQ$45)","v":-354.27889254153411}]
[{"$f":"ROW()","v":23},null,"Return on Asset",{"$f":"CoS_Tariff_Revenue!$F$84","v":669.02548777590619},{"$f":"CoS_Tariff_Revenue!$F$46","v":939.44076821280578},0.35330108303263819,0.49610283452425319,null,null,null,null,null,null,null,"Return on Asset",{"$f":"SUM(CoS_Tariff_Revenue!$AM$84:$AQ$84)","v":808.57280979142615},{"$f":"SUM(CoS_Tariff_Revenue!$AM$46:$AQ$46)","v":1230.7885650288229},null,null,null,null,null,null,null,"Number","===>","Data entries"]
[{"$f":"ROW()","v":24},null,"Tax",{"$f":"CoS_Tariff_Revenue!$F$85","v":166.63477661332661},{"$f":"CoS_Tariff_Revenue!$F$47","v":166.63477661332664},8.7997016741624662E-2,8.7997016741624745E-2,null,null,null,null,null,null,null,"Tax",{"$f":"SUM(CoS_Tariff_Revenue!$AM$85:$AQ$85)","v":203.83181355503697},{"$f":"SUM(CoS_Tariff_Revenue!$AM$47:$AQ$47)","v":222.06980760291947},null,null,null,null,null,null,null,"Number","===>","Number or texts that are linked to other sheet"]
[null,null,"Imputation Credits",{"$f":"CoS_Tariff_Revenue!$F$86","v":-83.317388306663304},{"$f":"CoS_Tariff_Revenue!$F$48","v":-83.317388306663318},{"$f":"D25/D$27","v":-4.3998508370812331E-2},{"$f":"E25/E$27","v":-4.3998508370812373E-2},null,null,null,null,null,null,null,"Imputation Credits",{"$f":"SUM(CoS_Tariff_Revenue!$AM$86:$AQ$86)","v":-101.91590677751849},{"$f":"SUM(CoS_Tariff_Revenue!$AM$48:$AQ$48)","v":-111.03490380145973}]
[{"$f":"ROW()","v":26},null,"E-Factor",{"$f":"CoS_Tariff_Revenue!$F$87","v":-43.764700891165354},{"$f":"CoS_Tariff_Revenue!$F$49","v":-43.764700891165369},-2.3111400844906684E-2,-2.3111400844906711E-2,null,null,null,null,null,null,null,"E-Factor",{"$f":"SUM(CoS_Tariff_Revenue!$AM$87:$AQ$87)","v":-52.300000000000026},{"$f":"SUM(CoS_Tariff_Revenue!$AM$49:$AQ$49)","v":-56.387981736467992},null,null,null,null,null,null,null,"Number","===>","Contains formula that is not consistent with the others in the same row"]
[{"$f":"ROW()","v":27},null,"Cost of Service",{"$f":"SUM(D20:D26)","v":1893.6412026625494},{"$f":"SUM(E20:E26)","v":1893.6412026625478},1,1,null,null,null,null,null,null,null,"Cost of Service",{"$f":"SUM(P20:P26)","v":2295.4541991413321},{"$f":"SUM(Q20:Q26)","v":2491.4547664912852},null,null,null,null,null,null,null,"-Number","===>","Excel formatting for negative number"]
[{"$f":"ROW()","v":28},null,"less non-reference cost of service",{"$f":"CoS_Tariff_Revenue!F90","v":-37.872824053250994},{"$f":"CoS_Tariff_Revenue!F52","v":-37.872824053250952},null,null,null,null,null,null,null,null,null,"less non-reference cost of service",{"$f":"SUM(CoS_Tariff_Revenue!$AM$90:$AQ$90)","v":-45.909083982826651},{"$f":"SUM(CoS_Tariff_Revenue!$AM$52:$AQ$52)","v":-49.829095329825712}]
[{"$f":"ROW()","v":29},null,"add back SUG",{"$f":"CoS_Tariff_Revenue!F91","v":1.5568491924839021},{"$f":"CoS_Tariff_Revenue!F53","v":1.5568491924839027},null,null,null,null,null,null,null,null,null,"add back SUG",{"$f":"SUM(CoS_Tariff_Revenue!$AM$91:$AQ$91)","v":1.8891641441504718},{"$f":"SUM(CoS_Tariff_Revenue!$AM$53:$AQ$53)","v":2.0513061535053576}]
[{"$f":"ROW()","v":30},null,"Total Unsmooth Revenue",{"$f":"SUM(D27:D29)","v":1857.3252278017824},{"$f":"SUM(E27:E29)","v":1857.3252278017808},null,null,null,null,null,null,null,null,null,"Total Unsmooth Revenue",{"$f":"SUM(P27:P29)","v":2251.4342793026558},{"$f":"SUM(Q27:Q29)","v":2443.6769773149649}]
[{"$f":"ROW()","v":31},null,"Total Tariff Revenue",{"$f":"CoS_Tariff_Revenue!$F$93","v":1857.325227801226},{"$f":"CoS_Tariff_Revenue!$F$55","v":1857.3252278012267},null,null,null,null,null,null,null,null,null,"Total Tariff Revenue",{"$f":"SUM(CoS_Tariff_Revenue!$AM$93:$AQ$93)","v":2249.7923125209109},{"$f":"SUM(CoS_Tariff_Revenue!$AM$55:$AQ$55)","v":2441.1454871911455}]
[{"$f":"ROW()","v":32},null,"Check:",{"$f":"IF(ROUND(D30-D31,5)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(E30-E31,5)=0,\"OK\",\"Wrong\")","v":"OK"},null,null,null,null,null,null,null,null,null,"Difference (Unsmooth Revenue-Tariff Revenue)",{"$f":"P27-P31","v":45.661886620421228},{"$f":"Q27-Q31","v":50.309279300139679}]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34}]
["Check on Building Block"]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37},{"$f":"\"PV of Regulatory Revenue [m$ \"&Inputs!$E$26&\"]\"","v":"PV of Regulatory Revenue [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":38},null,"Asset Opening Value",{"$f":"-CoS_Tariff_Revenue!$F$122","v":3280.6547212026335}]
[{"$f":"ROW()","v":39},null,"Asset Residual Value",{"$f":"-CoS_Tariff_Revenue!$F$124","v":-2163.7492507070874}]
[{"$f":"ROW()","v":40},null,"Opex",{"$f":"-CoS_Tariff_Revenue!$F$117","v":513.01753981495915}]
[{"$f":"ROW()","v":41},null,"Capex",{"$f":"-CoS_Tariff_Revenue!$F$123","v":224.16550493654583}]
[{"$f":"ROW()","v":42},null,"Tax",{"$f":"-CoS_Tariff_Revenue!$F$118","v":166.63477661332664}]
[null,null,"Imputation Credits",{"$f":"-CoS_Tariff_Revenue!$F$119","v":-83.317388306663318}]
[{"$f":"ROW()","v":44},null,"E-Factor",{"$f":"-CoS_Tariff_Revenue!$F$120","v":-43.764700891165369}]
[{"$f":"ROW()","v":45},null,"Cost of Service",{"$f":"SUM(D38:D44)","v":1893.6412026625489}]
[{"$f":"ROW()","v":46},null,"Check:",{"$f":"IF(ROUND(E27-D45,8)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":47}]
["PV of Forecast Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total of Forecast Revenue"]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Real at \"&Inputs!$E$26&\" [m$]\"","v":"Real at 31/12/2024 [m$]"},"Nominal [m$]"]
[{"$f":"ROW()","v":50},{"$f":"\"PV of Forecast Revenue [m$ \"&Inputs!$E$26&\"]\"","v":"PV of Forecast Revenue [m$ 31/12/2024]"},null,null,null,null,null,null,null,null,null,null,null,null,"Total of Forecast Revenue"]
[{"$f":"ROW()","v":51},null,"Capacity Reservation",{"$f":"CoS_Tariff_Revenue!$F247","v":1764.0860169848461},null,null,null,null,null,null,null,null,null,null,"Capacity Reservation",{"$f":"SUM(CoS_Tariff_Revenue!$AM$247:$AQ$247)","v":2136.6797542504332},{"$f":"SUM(CoS_Tariff_Revenue!$AM$217:$AQ$217)","v":2318.3361000339951}]
[{"$f":"ROW()","v":52},null,"Commodity",{"$f":"CoS_Tariff_Revenue!$F248","v":93.239210816379909},null,null,null,null,null,null,null,null,null,null,"Commodity",{"$f":"SUM(CoS_Tariff_Revenue!$AM$248:$AQ$248)","v":113.11255827047736},{"$f":"SUM(CoS_Tariff_Revenue!$AM$218:$AQ$218)","v":122.80938715715072}]
[{"$f":"ROW()","v":53},null,"Regulated Revenue",{"$f":"CoS_Tariff_Revenue!$F249","v":1857.325227801226},null,null,null,null,null,null,null,null,null,null,"Regulated Revenue",{"$f":"SUM(CoS_Tariff_Revenue!$AM$249:$AQ$249)","v":2249.7923125209109},{"$f":"SUM(CoS_Tariff_Revenue!$AM$219:$AQ$219)","v":2441.1454871911455}]
[{"$f":"ROW()","v":54},null,"Check:",{"$f":"IF(ROUND(D30-D53,5)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
["Forecast Reference Tariff",null,null,{"$f":"CoS_Tariff_Revenue!AM$6","v":2026},{"$f":"CoS_Tariff_Revenue!AN$6","v":2027},{"$f":"CoS_Tariff_Revenue!AO$6","v":2028},{"$f":"CoS_Tariff_Revenue!AP$6","v":2029},{"$f":"CoS_Tariff_Revenue!AQ$6","v":2030}]
[null,null,null,"Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec"]
[{"$f":"ROW()","v":59},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":60},{"$f":"\"Tariff [$/GJ/day \"&Inputs!$E$26&\"]\"","v":"Tariff [$/GJ/day 31/12/2024]"}]
[{"$f":"ROW()","v":61},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AM$270","v":2.1300747132383764},{"$f":"CoS_Tariff_Revenue!AN$270","v":2.1300747132383764},{"$f":"CoS_Tariff_Revenue!AO$270","v":2.1300747132383764},{"$f":"CoS_Tariff_Revenue!AP$270","v":2.1300747132383764},{"$f":"CoS_Tariff_Revenue!AQ$270","v":2.1300747132383768}]
[{"$f":"ROW()","v":62},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AM$271","v":0.12728729259818139},{"$f":"CoS_Tariff_Revenue!AN$271","v":0.12728729259818139},{"$f":"CoS_Tariff_Revenue!AO$271","v":0.12728729259818139},{"$f":"CoS_Tariff_Revenue!AP$271","v":0.12728729259818139},{"$f":"CoS_Tariff_Revenue!AQ$271","v":0.12728729259818139}]
[{"$f":"ROW()","v":63},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AM$272","v":2.2573620058365576},{"$f":"CoS_Tariff_Revenue!AN$272","v":2.2573620058365576},{"$f":"CoS_Tariff_Revenue!AO$272","v":2.2573620058365576},{"$f":"CoS_Tariff_Revenue!AP$272","v":2.2573620058365576},{"$f":"CoS_Tariff_Revenue!AQ$272","v":2.257362005836558}]
[{"$f":"ROW()","v":64},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":65},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$26&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2024]"}]
[{"$f":"ROW()","v":66},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AM$280","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AN$280","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AO$280","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AP$280","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AQ$280","v":1.5225694876614558E-3}]
[{"$f":"ROW()","v":67},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AM$281","v":9.0984483629865181E-5},{"$f":"CoS_Tariff_Revenue!AN$281","v":9.0984483629865168E-5},{"$f":"CoS_Tariff_Revenue!AO$281","v":9.0984483629865181E-5},{"$f":"CoS_Tariff_Revenue!AP$281","v":9.0984483629865181E-5},{"$f":"CoS_Tariff_Revenue!AQ$281","v":9.0984483629865181E-5}]
[{"$f":"ROW()","v":68},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AM$282","v":1.6135539712913208E-3},{"$f":"CoS_Tariff_Revenue!AN$282","v":1.6135539712913206E-3},{"$f":"CoS_Tariff_Revenue!AO$282","v":1.6135539712913206E-3},{"$f":"CoS_Tariff_Revenue!AP$282","v":1.6135539712913206E-3},{"$f":"CoS_Tariff_Revenue!AQ$282","v":1.613553971291321E-3}]
[{"$f":"ROW()","v":69},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":70},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$26&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2024]"}]
[{"$f":"ROW()","v":71},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AM$290","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AN$290","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AO$290","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AP$290","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AQ$290","v":1.5225694876614558E-3}]
[{"$f":"ROW()","v":72},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AM$291","v":9.0984483629865181E-5},{"$f":"CoS_Tariff_Revenue!AN$291","v":9.0984483629865168E-5},{"$f":"CoS_Tariff_Revenue!AO$291","v":9.0984483629865181E-5},{"$f":"CoS_Tariff_Revenue!AP$291","v":9.0984483629865181E-5},{"$f":"CoS_Tariff_Revenue!AQ$291","v":9.0984483629865181E-5}]
[{"$f":"ROW()","v":73},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AM$292","v":1.6135539712913208E-3},{"$f":"CoS_Tariff_Revenue!AN$292","v":1.6135539712913206E-3},{"$f":"CoS_Tariff_Revenue!AO$292","v":1.6135539712913206E-3},{"$f":"CoS_Tariff_Revenue!AP$292","v":1.6135539712913206E-3},{"$f":"CoS_Tariff_Revenue!AQ$292","v":1.613553971291321E-3}]
[{"$f":"ROW()","v":74}]
["Reference Tariff",null,null,{"$f":"IF(Tariff_Variation!F$58=\"\",\"\",Tariff_Variation!F$58)","v":""},{"$f":"IF(Tariff_Variation!G$58=\"\",\"\",Tariff_Variation!G$58)","v":""},{"$f":"IF(Tariff_Variation!H$58=\"\",\"\",Tariff_Variation!H$58)","v":""},{"$f":"IF(Tariff_Variation!I$58=\"\",\"\",Tariff_Variation!I$58)","v":""},{"$f":"IF(Tariff_Variation!J$58=\"\",\"\",Tariff_Variation!J$58)","v":""}]
[null,null,null,{"$f":"IF(Tariff_Variation!F$59=\"\",\"\",Tariff_Variation!F$59)","v":""},{"$f":"IF(Tariff_Variation!G$59=\"\",\"\",Tariff_Variation!G$59)","v":""},{"$f":"IF(Tariff_Variation!H$59=\"\",\"\",Tariff_Variation!H$59)","v":""},{"$f":"IF(Tariff_Variation!I$59=\"\",\"\",Tariff_Variation!I$59)","v":""},{"$f":"IF(Tariff_Variation!J$59=\"\",\"\",Tariff_Variation!J$59)","v":""}]
[{"$f":"ROW()","v":77},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":78},"Tariff [OD $/GJ/day]"]
[{"$f":"ROW()","v":79},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AM266","v":2.218737709929107},{"$f":"IF(Tariff_Variation!G$62=\"\",\"\",Tariff_Variation!G$62)","v":""},{"$f":"IF(Tariff_Variation!H$62=\"\",\"\",Tariff_Variation!H$62)","v":""},{"$f":"IF(Tariff_Variation!I$62=\"\",\"\",Tariff_Variation!I$62)","v":""},{"$f":"IF(Tariff_Variation!J$62=\"\",\"\",Tariff_Variation!J$62)","v":""}]
[{"$f":"ROW()","v":80},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AM267","v":0.13258554468871342},{"$f":"IF(Tariff_Variation!G$63=\"\",\"\",Tariff_Variation!G$63)","v":""},{"$f":"IF(Tariff_Variation!H$63=\"\",\"\",Tariff_Variation!H$63)","v":""},{"$f":"IF(Tariff_Variation!I$63=\"\",\"\",Tariff_Variation!I$63)","v":""},{"$f":"IF(Tariff_Variation!J$63=\"\",\"\",Tariff_Variation!J$63)","v":""}]
[{"$f":"ROW()","v":81},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AM268","v":2.3513232546178204},{"$f":"IF(Tariff_Variation!G$64=\"\",\"\",Tariff_Variation!G$64)","v":""},{"$f":"IF(Tariff_Variation!H$64=\"\",\"\",Tariff_Variation!H$64)","v":""},{"$f":"IF(Tariff_Variation!I$64=\"\",\"\",Tariff_Variation!I$64)","v":""},{"$f":"IF(Tariff_Variation!J$64=\"\",\"\",Tariff_Variation!J$64)","v":""}]
[{"$f":"ROW()","v":82},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":83},"Tariff [OD $/GJ/day/km"]
[{"$f":"ROW()","v":84},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AM276","v":1.5859454681408913E-3},{"$f":"IF(Tariff_Variation!G$68=\"\",\"\",Tariff_Variation!G$68)","v":""},{"$f":"IF(Tariff_Variation!H$68=\"\",\"\",Tariff_Variation!H$68)","v":""},{"$f":"IF(Tariff_Variation!I$68=\"\",\"\",Tariff_Variation!I$68)","v":""},{"$f":"IF(Tariff_Variation!J$68=\"\",\"\",Tariff_Variation!J$68)","v":""}]
[{"$f":"ROW()","v":85},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AM277","v":9.4771654530888789E-5},{"$f":"IF(Tariff_Variation!G$69=\"\",\"\",Tariff_Variation!G$69)","v":""},{"$f":"IF(Tariff_Variation!H$69=\"\",\"\",Tariff_Variation!H$69)","v":""},{"$f":"IF(Tariff_Variation!I$69=\"\",\"\",Tariff_Variation!I$69)","v":""},{"$f":"IF(Tariff_Variation!J$69=\"\",\"\",Tariff_Variation!J$69)","v":""}]
[{"$f":"ROW()","v":86},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AM278","v":1.6807171226717803E-3},{"$f":"IF(Tariff_Variation!G$70=\"\",\"\",Tariff_Variation!G$70)","v":""},{"$f":"IF(Tariff_Variation!H$70=\"\",\"\",Tariff_Variation!H$70)","v":""},{"$f":"IF(Tariff_Variation!I$70=\"\",\"\",Tariff_Variation!I$70)","v":""},{"$f":"IF(Tariff_Variation!J$70=\"\",\"\",Tariff_Variation!J$70)","v":""}]
[{"$f":"ROW()","v":87},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":88},"Tariff [OD $/GJ/day/km"]
[{"$f":"ROW()","v":89},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AM286","v":1.5859454681408913E-3},{"$f":"IF(Tariff_Variation!G$74=\"\",\"\",Tariff_Variation!G$74)","v":""},{"$f":"IF(Tariff_Variation!H$74=\"\",\"\",Tariff_Variation!H$74)","v":""},{"$f":"IF(Tariff_Variation!I$74=\"\",\"\",Tariff_Variation!I$74)","v":""},{"$f":"IF(Tariff_Variation!J$74=\"\",\"\",Tariff_Variation!J$74)","v":""}]
[{"$f":"ROW()","v":90},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AM287","v":9.4771654530888789E-5},{"$f":"IF(Tariff_Variation!G$75=\"\",\"\",Tariff_Variation!G$75)","v":""},{"$f":"IF(Tariff_Variation!H$75=\"\",\"\",Tariff_Variation!H$75)","v":""},{"$f":"IF(Tariff_Variation!I$75=\"\",\"\",Tariff_Variation!I$75)","v":""},{"$f":"IF(Tariff_Variation!J$75=\"\",\"\",Tariff_Variation!J$75)","v":""}]
[{"$f":"ROW()","v":91},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AM288","v":1.6807171226717803E-3},{"$f":"IF(Tariff_Variation!G$76=\"\",\"\",Tariff_Variation!G$76)","v":""},{"$f":"IF(Tariff_Variation!H$76=\"\",\"\",Tariff_Variation!H$76)","v":""},{"$f":"IF(Tariff_Variation!I$76=\"\",\"\",Tariff_Variation!I$76)","v":""},{"$f":"IF(Tariff_Variation!J$76=\"\",\"\",Tariff_Variation!J$76)","v":""}]

{"sheet":"Inputs","index":3,"n_rows":2619,"n_cols":39,"rows_kept":2619,"cut":false,"hidden":false,"merged":[[2612,24,2612,28],[2612,29,2612,33],[2612,34,2612,38],[2574,13,2574,18],[2574,19,2574,23],[2574,24,2574,28],[2584,13,2584,18],[2584,19,2584,23],[2584,24,2584,28],[2574,29,2574,33],[2584,29,2584,33],[2595,29,2595,33],[2595,34,2595,38],[2574,34,2574,38],[2584,34,2584,38],[2564,29,2564,33],[2394,19,2394,23],[2394,24,2394,28],[2484,8,2484,12],[2484,13,2484,18],[2534,29,2534,33],[2484,19,2484,23],[2484,24,2484,28],[2544,29,2544,33],[2554,29,2554,33],[2504,8,2504,12],[2504,13,2504,18],[2504,19,2504,23],[2504,24,2504,28],[2394,8,2394,12],[2394,13,2394,18],[2524,29,2524,33],[2564,19,2564,23],[2564,24,2564,28],[2514,13,2514,18],[2514,19,2514,23],[2349,19,2349,23],[2349,24,2349,28],[2304,8,2304,12],[2304,13,2304,18],[2304,19,2304,23],[2304,24,2304,28],[2319,8,2319,12],[2319,13,2319,18],[2289,8,2289,12],[2289,13,2289,18],[2289,19,2289,23],[2289,24,2289,28],[2169,8,2169,12],[2169,13,2169,18],[2169,19,2169,23],[2169,24,2169,28],[2124,8,2124,12],[2124,13,2124,18],[2124,19,2124,23],[2124,24,2124,28],[2379,8,2379,12],[2379,13,2379,18],[2379,19,2379,23],[2379,24,2379,28],[2319,19,2319,23],[2319,24,2319,28],[2364,8,2364,12],[2364,13,2364,18],[2364,19,2364,23],[2364,24,2364,28],[2334,8,2334,12],[2334,13,2334,18],[2334,19,2334,23],[2334,24,2334,28],[2349,8,2349,12],[2349,13,2349,18],[2109,13,2109,18],[2109,19,2109,23],[2109,24,2109,28],[2139,8,2139,12],[2139,13,2139,18],[2139,19,2139,23],[2139,24,2139,28],[2154,8,2154,12],[2154,13,2154,18],[2154,19,2154,23],[2154,24,2154,28],[2244,8,2244,12],[2259,8,2259,12],[2259,13,2259,18],[2259,19,2259,23],[2259,24,2259,28],[2244,13,2244,18],[2244,19,2244,23],[2244,24,2244,28],[2184,24,2184,28],[2199,8,2199,12],[2184,8,2184,12],[2184,13,2184,18],[2184,19,2184,23],[2199,19,2199,23],[2199,24,2199,28],[2214,8,2214,12],[2214,13,2214,18],[2214,19,2214,23],[2214,24,2214,28],[2229,8,2229,12],[2229,13,2229,18],[2229,19,2229,23],[2229,24,2229,28],[1549,24,1549,28],[1564,8,1564,12],[1564,13,1564,18],[1564,19,1564,23],[1564,24,1564,28],[1579,8,1579,12],[1579,13,1579,18],[1579,19,1579,23],[1579,24,1579,28],[1669,24,1669,28],[1459,8,1459,12],[1459,13,1459,18],[1459,19,1459,23],[1459,24,1459,28],[1474,8,1474,12],[1474,13,1474,18],[1474,19,1474,23],[1474,24,1474,28],[1489,8,1489,12],[1489,13,1489,18],[1489,19,1489,23],[1489,24,1489,28],[1504,8,1504,12],[1504,13,1504,18],[1504,19,1504,23],[1504,24,1504,28],[1534,8,1534,12],[1534,13,1534,18],[1534,19,1534,23],[1534,24,1534,28],[1549,8,1549,12],[1549,13,1549,18],[1549,19,1549,23],[1217,13,1217,18],[1232,13,1232,18],[1247,13,1247,18],[962,13,962,18],[962,19,962,23],[977,8,977,12],[977,13,977,18],[1444,8,1444,12],[1444,13,1444,18],[1444,19,1444,23],[1339,8,1339,12],[1339,13,1339,18],[1339,19,1339,23],[1354,8,1354,12],[1354,13,1354,18],[1354,19,1354,23],[1414,13,1414,18],[1429,8,1429,12],[1429,13,1429,18],[1429,19,1429,23],[1022,8,1022,12],[1022,13,1022,18],[1157,8,1157,12],[1157,13,1157,18],[1157,19,1157,23],[1172,8,1172,12],[1172,13,1172,18],[1067,24,1067,28],[1052,13,1052,18],[1052,19,1052,23],[1082,24,1082,28],[734,13,734,18],[734,19,734,23],[734,24,734,28],[749,13,749,18],[792,24,792,28],[749,19,749,23],[749,24,749,28],[764,13,764,18],[823,19,823,23],[932,8,932,12],[932,13,932,18],[947,8,947,12],[887,13,887,18],[887,19,887,23],[840,8,840,12],[840,13,840,18],[840,19,840,23],[688,8,688,12],[688,13,688,18],[688,19,688,23],[688,24,688,28],[703,8,703,12],[703,13,703,18],[703,19,703,23],[703,24,703,28],[719,8,719,12],[719,13,719,18],[719,19,719,23],[719,24,719,28],[977,19,977,23],[823,24,823,28],[544,19,544,23],[544,24,544,28],[546,19,546,23],[546,24,546,28],[548,19,548,23],[548,24,548,28],[550,24,550,28],[552,24,552,28],[557,24,557,28],[581,24,581,28],[673,24,673,28],[840,24,840,28],[764,19,764,23],[932,19,932,23],[780,24,780,28],[495,29,495,33],[510,29,510,33],[525,29,525,33],[542,29,542,33],[544,29,544,33],[546,29,546,33],[548,29,548,33],[550,29,550,33],[552,29,552,33],[480,29,480,33],[872,29,872,33],[688,29,688,33],[703,29,703,33],[719,29,719,33],[734,29,734,33],[749,29,749,33],[764,29,764,33],[780,29,780,33],[792,29,792,33],[808,29,808,33],[840,29,840,33],[855,29,855,33],[557,29,557,33],[581,29,581,33],[596,29,596,33],[611,29,611,33],[627,29,627,33],[642,29,642,33],[658,29,658,33],[673,29,673,33],[292,19,292,23],[292,24,292,28],[823,29,823,33],[1217,29,1217,33],[1232,29,1232,33],[1247,29,1247,33],[1262,29,1262,33],[122,29,122,33],[137,29,137,33],[200,29,200,33],[215,29,215,33],[230,29,230,33],[245,29,245,33],[262,29,262,33],[277,29,277,33],[292,29,292,33],[307,29,307,33],[322,29,322,33],[339,29,339,33],[354,29,354,33],[435,29,435,33],[450,29,450,33],[465,29,465,33],[495,24,495,28],[307,8,307,12],[307,13,307,18],[307,19,307,23],[307,24,307,28],[137,8,137,12],[137,13,137,18],[137,19,137,23],[137,24,137,28],[170,7,170,12],[185,7,185,12],[277,8,277,12],[277,13,277,18],[277,19,277,23],[277,24,277,28],[200,8,200,12],[200,13,200,18],[200,19,200,23],[200,24,200,28],[215,8,215,12],[215,13,215,18],[215,19,215,23],[215,24,215,28],[292,8,292,12],[292,13,292,18],[92,7,92,12],[107,7,107,12],[122,8,122,12],[122,13,122,18],[122,19,122,23],[122,24,122,28],[262,8,262,12],[262,13,262,18],[262,19,262,23],[262,24,262,28],[230,8,230,12],[230,13,230,18],[230,19,230,23],[230,24,230,28],[245,8,245,12],[245,13,245,18],[245,19,245,23],[245,24,245,28],[387,8,387,12],[402,8,402,12],[402,13,402,18],[402,19,402,23],[417,8,417,12],[417,13,417,18],[417,19,417,23],[354,8,354,12],[354,13,354,18],[354,19,354,23],[354,24,354,28],[372,8,372,12],[372,13,372,18],[322,8,322,12],[322,13,322,18],[322,19,322,23],[322,24,322,28],[339,8,339,12],[339,13,339,18],[339,19,339,23],[339,24,339,28],[402,24,402,28],[417,24,417,28],[465,8,465,12],[465,13,465,18],[465,19,465,23],[465,24,465,28],[480,8,480,12],[480,13,480,18],[480,19,480,23],[480,24,480,28],[435,8,435,12],[435,13,435,18],[435,19,435,23],[435,24,435,28],[450,8,450,12],[450,13,450,18],[450,19,450,23],[450,24,450,28],[525,8,525,12],[525,13,525,18],[525,19,525,23],[525,24,525,28],[542,8,542,12],[542,13,542,18],[542,19,542,23],[542,24,542,28],[510,8,510,12],[510,13,510,18],[510,19,510,23],[510,24,510,28],[495,8,495,12],[495,13,495,18],[495,19,495,23],[780,8,780,12],[917,8,917,12],[917,13,917,18],[917,19,917,23],[872,8,872,12],[872,13,872,18],[872,19,872,23],[887,8,887,12],[550,19,550,23],[552,19,552,23],[557,8,557,12],[557,13,557,18],[557,19,557,23],[581,8,581,12],[780,13,780,18],[780,19,780,23],[792,8,792,12],[792,13,792,18],[792,19,792,23],[581,13,581,18],[581,19,581,23],[992,19,992,23],[1007,8,1007,12],[1007,13,1007,18],[1007,19,1007,23],[962,8,962,12],[1142,8,1142,12],[1142,13,1142,18],[1097,8,1097,12],[1097,13,1097,18],[1097,19,1097,23],[1112,19,1112,23],[1127,19,1127,23],[1142,19,1142,23],[1112,8,1112,12],[1112,13,1112,18],[1127,13,1127,18],[1082,8,1082,12],[1082,13,1082,18],[1082,19,1082,23],[1067,8,1067,12],[1067,13,1067,18],[1067,19,1067,23],[1022,19,1022,23],[1052,8,1052,12],[1172,19,1172,23],[1324,8,1324,12],[1324,13,1324,18],[1324,19,1324,23],[1279,8,1279,12],[1279,13,1279,18],[1279,19,1279,23],[1414,19,1414,23],[1669,19,1669,23],[1669,8,1669,12],[1669,13,1669,18],[1369,8,1369,12],[1369,13,1369,18],[1369,19,1369,23],[1384,8,1384,12],[1384,13,1384,18],[1187,13,1187,18],[1202,13,1202,18],[1294,8,1294,12],[1294,13,1294,18],[1294,19,1294,23],[1309,8,1309,12],[1309,13,1309,18],[1309,19,1309,23],[1762,8,1762,12],[1762,13,1762,18],[1762,19,1762,23],[1732,8,1732,12],[1732,13,1732,18],[1732,19,1732,23],[1687,8,1687,12],[1687,13,1687,18],[1687,19,1687,23],[1702,8,1702,12],[1702,13,1702,18],[1702,19,1702,23],[1717,8,1717,12],[1717,13,1717,18],[1717,19,1717,23],[1747,8,1747,12],[1747,13,1747,18],[1747,19,1747,23],[1792,13,1792,18],[1792,19,1792,23],[1927,8,1927,12],[1927,13,1927,18],[1927,19,1927,23],[1837,8,1837,12],[1837,13,1837,18],[1837,19,1837,23],[1852,8,1852,12],[1852,13,1852,18],[1852,19,1852,23],[1807,8,1807,12],[1807,13,1807,18],[1807,19,1807,23],[1822,8,1822,12],[1822,13,1822,18],[1822,19,1822,23],[1792,8,1792,12],[1987,8,1987,12],[1987,13,1987,18],[1987,19,1987,23],[2032,8,2032,12],[2032,13,2032,18],[2032,19,2032,23],[2002,8,2002,12],[2002,13,2002,18],[2002,19,2002,23],[2017,8,2017,12],[2017,13,2017,18],[2017,19,2017,23],[1942,8,1942,12],[1942,13,1942,18],[1942,19,1942,23],[1957,8,1957,12],[1957,13,1957,18],[1957,19,1957,23],[1972,8,1972,12],[1972,13,1972,18],[1972,19,1972,23],[2524,13,2524,18],[2524,19,2524,23],[2524,24,2524,28],[2534,13,2534,18],[2534,19,2534,23],[2534,24,2534,28],[2409,8,2409,12],[2409,13,2409,18],[2409,19,2409,23],[2409,24,2409,28],[2424,8,2424,12],[2424,13,2424,18],[2424,19,2424,23],[2424,24,2424,28],[2439,8,2439,12],[2439,13,2439,18],[2439,19,2439,23],[2439,24,2439,28],[2454,8,2454,12],[2469,8,2469,12],[2469,13,2469,18],[2469,19,2469,23],[2469,24,2469,28],[2554,13,2554,18],[2554,19,2554,23],[2554,24,2554,28],[2544,13,2544,18],[2544,19,2544,23],[2544,24,2544,28],[2564,13,2564,18],[1127,24,1127,28],[1897,8,1897,12],[1897,13,1897,18],[1897,19,1897,23],[1912,8,1912,12],[1912,13,1912,18],[1912,19,1912,23],[1867,8,1867,12],[1867,13,1867,18],[1867,19,1867,23],[1882,8,1882,12],[1882,13,1882,18],[1882,19,1882,23],[1157,24,1157,28],[1172,24,1172,28],[1262,24,1262,28],[1127,8,1127,12],[1792,24,1792,28],[1807,24,1807,28],[1142,24,1142,28],[1777,8,1777,12],[1777,13,1777,18],[1777,19,1777,23],[1112,24,1112,28],[808,13,808,18],[658,8,658,12],[658,13,658,18],[658,19,658,23],[658,24,658,28],[673,8,673,12],[917,24,917,28],[932,24,932,28],[947,24,947,28],[962,24,962,28],[977,24,977,28],[992,24,992,28],[1007,24,1007,28],[1022,24,1022,28],[1037,24,1037,28],[1052,24,1052,28],[1037,8,1037,12],[627,8,627,12],[627,13,627,18],[627,19,627,23],[627,24,627,28],[642,8,642,12],[642,13,642,18],[642,19,642,23],[642,24,642,28],[596,8,596,12],[596,13,596,18],[596,19,596,23],[596,24,596,28],[611,8,611,12],[611,13,611,18],[611,19,611,23],[611,24,611,28],[673,13,673,18],[673,19,673,23],[855,8,855,12],[855,13,855,18],[855,19,855,23],[855,24,855,28],[1037,13,1037,18],[1037,19,1037,23],[764,24,764,28],[808,19,808,23],[808,24,808,28],[823,8,823,12],[823,13,823,18],[808,8,808,12],[947,13,947,18],[947,19,947,23],[902,8,902,12],[902,13,902,18],[902,19,902,23],[872,24,872,28],[887,24,887,28],[902,24,902,28],[992,8,992,12],[992,13,992,18],[1957,24,1957,28],[1972,24,1972,28],[2077,24,2077,28],[1822,24,1822,28],[1837,24,1837,28],[1852,24,1852,28],[1867,24,1867,28],[1882,24,1882,28],[1897,24,1897,28],[1912,24,1912,28],[1927,24,1927,28],[1942,24,1942,28],[1987,24,1987,28],[2002,24,2002,28],[2017,24,2017,28],[2032,24,2032,28],[1687,24,1687,28],[1702,24,1702,28],[1717,24,1717,28],[1732,24,1732,28],[1747,24,1747,28],[1762,24,1762,28],[1777,24,1777,28],[1097,24,1097,28],[122,34,122,38],[137,34,137,38],[200,34,200,38],[215,34,215,38],[230,34,230,38],[245,34,245,38],[262,34,262,38],[277,34,277,38],[292,34,292,38],[307,34,307,38],[322,34,322,38],[339,34,339,38],[354,34,354,38],[435,34,435,38],[450,34,450,38],[465,34,465,38],[480,34,480,38],[495,34,495,38],[510,34,510,38],[525,34,525,38],[542,34,542,38],[544,34,544,38],[546,34,546,38],[548,34,548,38],[550,34,550,38],[552,34,552,38],[557,34,557,38],[581,34,581,38],[596,34,596,38],[611,34,611,38],[627,34,627,38],[642,34,642,38],[658,34,658,38],[673,34,673,38],[2534,34,2534,38],[2544,34,2544,38],[2554,34,2554,38],[2564,34,2564,38],[688,34,688,38],[703,34,703,38],[719,34,719,38],[734,34,734,38],[749,34,749,38],[764,34,764,38],[780,34,780,38],[792,34,792,38],[808,34,808,38],[1157,29,1157,33],[1172,29,1172,33],[1187,29,1187,33],[1202,29,1202,33],[1489,29,1489,33],[823,34,823,38],[840,34,840,38],[855,34,855,38],[2524,34,2524,38],[1022,29,1022,33],[1037,29,1037,33],[1052,29,1052,33],[1067,29,1067,33],[1082,29,1082,33],[1097,29,1097,33],[1112,29,1112,33],[1127,29,1127,33],[1142,29,1142,33],[887,29,887,33],[902,29,902,33],[917,29,917,33],[932,29,932,33],[947,29,947,33],[962,29,962,33],[977,29,977,33],[992,29,992,33],[1007,29,1007,33],[1504,29,1504,33],[1519,29,1519,33],[1534,29,1534,33],[1279,29,1279,33],[1294,29,1294,33],[1309,29,1309,33],[1324,29,1324,33],[1339,29,1339,33],[1354,29,1354,33],[1369,29,1369,33],[1384,29,1384,33],[1399,29,1399,33],[1549,29,1549,33],[1564,29,1564,33],[1579,29,1579,33],[1669,29,1669,33],[1187,8,1187,12],[1202,8,1202,12],[1217,8,1217,12],[1232,8,1232,12],[1247,8,1247,12],[1187,19,1187,23],[1202,19,1202,23],[1217,19,1217,23],[1232,19,1232,23],[1247,19,1247,23],[1187,24,1187,28],[1202,24,1202,28],[1217,24,1217,28],[1232,24,1232,28],[1247,24,1247,28],[1414,29,1414,33],[1429,29,1429,33],[1444,29,1444,33],[1459,29,1459,33],[1474,29,1474,33],[1262,8,1262,12],[1262,13,1262,18],[1262,19,1262,23],[1369,24,1369,28],[1519,8,1519,12],[1519,13,1519,18],[1519,19,1519,23],[1519,24,1519,28],[1384,19,1384,23],[1384,24,1384,28],[1399,8,1399,12],[1399,13,1399,18],[1399,19,1399,23],[1399,24,1399,28],[1414,8,1414,12],[1294,24,1294,28],[1309,24,1309,28],[1444,24,1444,28],[1324,24,1324,28],[1339,24,1339,28],[1354,24,1354,28],[1414,24,1414,28],[1429,24,1429,28],[1279,24,1279,28],[1594,29,1594,33],[1609,8,1609,12],[1609,13,1609,18],[1609,19,1609,23],[1609,24,1609,28],[1609,29,1609,33],[1624,8,1624,12],[1624,13,1624,18],[1624,19,1624,23],[1624,24,1624,28],[1624,29,1624,33],[1594,8,1594,12],[1594,13,1594,18],[1594,19,1594,23],[1594,24,1594,28],[1639,8,1639,12],[1639,13,1639,18],[1639,19,1639,23],[1639,24,1639,28],[1639,29,1639,33],[1654,8,1654,12],[1654,13,1654,18],[1654,19,1654,23],[1654,24,1654,28],[1654,29,1654,33],[2047,8,2047,12],[2047,13,2047,18],[2047,19,2047,23],[2047,24,2047,28],[2062,8,2062,12],[2062,13,2062,18],[2062,19,2062,23],[2062,24,2062,28],[2454,13,2454,18],[2454,19,2454,23],[2454,24,2454,28],[2094,19,2094,23],[2094,24,2094,28],[2109,8,2109,12],[2094,8,2094,12],[2094,13,2094,18],[2077,8,2077,12],[2077,13,2077,18],[2077,19,2077,23],[2274,8,2274,12],[2274,13,2274,18],[2274,19,2274,23],[2274,24,2274,28],[2199,13,2199,18],[1687,29,1687,33],[1702,29,1702,33],[1717,29,1717,33],[1732,29,1732,33],[1747,29,1747,33],[1762,29,1762,33],[1777,29,1777,33],[1792,29,1792,33],[1807,29,1807,33],[1822,29,1822,33],[1837,29,1837,33],[1852,29,1852,33],[1867,29,1867,33],[1882,29,1882,33],[1897,29,1897,33],[1912,29,1912,33],[2154,29,2154,33],[2169,29,2169,33],[2184,29,2184,33],[1927,29,1927,33],[2304,29,2304,33],[1942,29,1942,33],[1957,29,1957,33],[1972,29,1972,33],[1987,29,1987,33],[2002,29,2002,33],[2017,29,2017,33],[2032,29,2032,33],[2047,29,2047,33],[2062,29,2062,33],[2319,29,2319,33],[2077,29,2077,33],[2094,29,2094,33],[2109,29,2109,33],[2124,29,2124,33],[2139,29,2139,33],[2484,29,2484,33],[2334,29,2334,33],[2349,29,2349,33],[2364,29,2364,33],[2379,29,2379,33],[2394,29,2394,33],[2409,29,2409,33],[2424,29,2424,33],[2439,29,2439,33],[2454,29,2454,33],[2469,29,2469,33],[2199,29,2199,33],[2214,29,2214,33],[2229,29,2229,33],[2244,29,2244,33],[2259,29,2259,33],[2274,29,2274,33],[2289,29,2289,33]]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Inputs"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[]
["Regulatory Period",null,null,null,null,null,null,"AA1","AA1","AA1","AA1","AA1","AA1","AA2","AA2","AA2","AA2","AA2","AA2","AA3","AA3","AA3","AA3","AA3","AA4","AA4","AA4","AA4","AA4","AA5","AA5","AA5","AA5","AA5","AA6","AA6","AA6","AA6","AA6"]
["Year ending (31-December)",null,null,null,null,{"$f":"G6-1","v":1997},{"$f":"H6-1","v":1998},1999,{"$f":"H6+1","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":"AH6+1","v":2026},{"$f":"AI6+1","v":2027},{"$f":"AJ6+1","v":2028},{"$f":"AK6+1","v":2029},{"$f":"AL6+1","v":2030}]
["Days",null,null,null,null,{"$f":"IF(INT(F6/4)=F6/4,366,365)","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":"IF(INT(AI6/4)=AI6/4,366,365)","v":365},365,366,365,365]
["Project Year",null,null,null,null,0,0,0,{"$f":"H8+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,{"$f":"AH8+1","v":27},{"$f":"AI8+1","v":28},{"$f":"AJ8+1","v":29},{"$f":"AK8+1","v":30},{"$f":"AL8+1","v":31}]
["General Inputs"]
[{"$f":"ROW()","v":10},"Tariff Recalculation",null,{"$f":"IF(ISNUMBER($AM$11),$AM$6,IF(ISNUMBER($AL$11),$AL$6,IF(ISNUMBER($AK$11),$AK$6,IF(ISNUMBER(AJ$11),$AJ$6,$AI$6))))","v":2026},{"$f":"$AM$6","v":2030}]
[{"$f":"ROW()","v":11},"Annual Debt Risk Premium (Annual Update)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5679999999999999E-2,2.2280000000000001E-2,1.9130000000000001E-2,1.6060000000000001E-2]
[{"$f":"ROW()","v":12},"Trailing Average DRP (10 year ave, modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!T12","v":2.2589999999999999E-2},{"$f":"IF(WACC!U44=\"\",\"\",WACC!U44)","v":2.0990000000000002E-2},{"$f":"IF(WACC!V44=\"\",\"\",WACC!V44)","v":2.018E-2},{"$f":"IF(WACC!W44=\"\",\"\",WACC!W44)","v":1.984E-2},{"$f":"IF(WACC!X44=\"\",\"\",WACC!X44)","v":1.9380000000000001E-2},{"$f":"WACC!Y12","v":1.8701186344704218E-2},{"$f":"IF(WACC!Z44=\"\",\"\",WACC!Z44)","v":""},{"$f":"IF(WACC!AA44=\"\",\"\",WACC!AA44)","v":""},{"$f":"IF(WACC!AB44=\"\",\"\",WACC!AB44)","v":""},{"$f":"IF(WACC!AC44=\"\",\"\",WACC!AC44)","v":""}]
[{"$f":"ROW()","v":13},"X-Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X_Factor_1","v":0.43175646218192393},{"$f":"X_Factor_2","v":0},{"$f":"X_Factor_3","v":0},{"$f":"X_Factor_4","v":0},{"$f":"X_Factor_5","v":0}]
[{"$f":"ROW()","v":14}]
["CPI and Inflations"]
[{"$f":"ROW()","v":16},"CPI and Inflation"]
[{"$f":"ROW()","v":17},null,"December CPI (pre Sep 2012 rebase)",null,null,117.6,120.2,124.1,131.30000000000001,135.4,139.5,142.80000000000001,146.5,150.6,155.5,160.1,166,169.5,174,179.4]
[{"$f":"ROW()","v":18},null,"December CPI",null,null,{"$f":"G18/(G19+1)","v":65.42073578595317},66.867112597547376,69.036677814938685,73.042028985507258,75.322853957636582,77.603678929765906,79.43946488294317,81.49777034559645,83.77859531772576,86.504459308807142,89.063433667781496,92.345596432552952,94.292642140468232,96.795986622073585,99.8,102,104.8,106.6,{"$f":"108.4*1+109.5315*0","v":108.4},110,112.1,114.1,116.2,117.2,121.3,130.80000000000001,136.1,139.4,{"$f":"AG18*(1+AH19)","v":142.27163999999999},{"$f":"AH18*(1+AI19)","v":145.20243578399999},{"$f":"AI18*(1+AJ19)","v":148.19360596115038},{"$f":"AJ18*(1+AK19)","v":151.24639424395008},{"$f":"AK18*(1+AL19)","v":154.36206996537544},{"$f":"AL18*(1+AM19)","v":157.54192860666217}]
[{"$f":"ROW()","v":19},null,"December Inflation",null,null,null,{"$f":"G17/F17-1","v":2.2108843537415046E-2},3.2445923460898474E-2,5.8017727639001038E-2,3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,2.6548672566371723E-2,3.1034482758620641E-2,{"$f":"U18/T18-1","v":2.2044088176352838E-2},2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,{"$f":"AD18/AC18-1","v":3.4982935153583528E-2},{"$f":"AE18/AD18-1","v":7.8318219291014124E-2},{"$f":"AF18/AE18-1","v":4.0519877675840865E-2},2.4246877296105973E-2,{"$f":"AI19","v":2.06E-2},{"$f":"WACC!Y$27","v":2.06E-2},{"$f":"WACC!Z$27","v":2.06E-2},{"$f":"WACC!AA$27","v":2.06E-2},{"$f":"WACC!AB$27","v":2.06E-2},{"$f":"WACC!AC$27","v":2.06E-2}]
[{"$f":"ROW()","v":20},null,"Inflation Factors",null,null,{"$f":"F18/$E$24","v":0.4693022653224761},0.47967799567824515,0.4952415912118987,0.52397438296633614,0.54033611160427963,0.55669784024222313,0.56986703646300696,0.58463249889237046,0.60099422753031384,0.62054848858541711,0.63890554998408533,0.66245047656063805,0.67641780588571176,0.69437580073223515,0.71592539454806303,0.73170731707317072,0.75179340028694397,0.76470588235294112,0.77761836441893828,0.78909612625538017,0.80416068866571011,0.81850789096126253,0.83357245337159258,0.84074605451936868,0.87015781922525104,0.93830703012912486,0.97632711621233847,1,1.0206,{"$f":"AI18/$E$24","v":1.0416243599999999},1.0630818218159999,1.0849813073454093,1.1073319222767248,1.1301429598756252]
["Financial Parameters"]
[{"$f":"ROW()","v":22},"Modelled Inflation"]
[{"$f":"ROW()","v":23},null,"Selected CPI period","Base period:",{"$f":"AG23","v":"2024-12-31"},"1997-12-31","1998-12-31","1999-12-31","2000-12-31","2001-12-31","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31"]
[{"$f":"ROW()","v":24},null,"December CPI (modelled)","Base CPI:",{"$f":"HLOOKUP($E$23,$H$23:$AM$24,2,FALSE)","v":139.4},{"$f":"G24/(G25+1)","v":69.036677814938685},69.036677814938685,69.036677814938685,73.042028985507258,75.322853957636582,77.603678929765906,79.43946488294317,81.49777034559645,83.77859531772576,86.504459308807142,89.063433667781496,92.345596432552952,94.292642140468232,96.795986622073585,{"$f":"T18","v":99.8},102,104.8,106.6,108.4,110,112.1,114.1,116.2,117.2,121.3,130.80000000000001,136.1,139.4,142.27163999999999,{"$f":"AI18","v":145.20243578399999},148.19360596115038,151.24639424395008,154.36206996537544,157.54192860666217]
[{"$f":"ROW()","v":25},null,"December Inflation",null,null,null,null,null,{"$f":"I19","v":5.8017727639001038E-2},3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,2.6548672566371723E-2,{"$f":"T19","v":3.1034482758620641E-2},2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,2.4246877296105973E-2,2.06E-2,{"$f":"AI19","v":2.06E-2},2.06E-2,2.06E-2,2.06E-2,2.06E-2]
[{"$f":"ROW()","v":26},null,{"$f":"\"Inflation Factor (convert \" &$E$26& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},"Real $ at ",{"$f":"TEXT($E$23,\"dd/mm/yyyy\")","v":"31/12/2024"},{"$f":"F$24/$E$24","v":0.4952415912118987},0.4952415912118987,0.4952415912118987,0.52397438296633614,0.54033611160427963,0.55669784024222313,0.56986703646300696,0.58463249889237046,0.60099422753031384,0.62054848858541711,0.63890554998408533,0.66245047656063805,0.67641780588571176,0.69437580073223515,0.71592539454806303,0.73170731707317072,0.75179340028694397,0.76470588235294112,0.77761836441893828,0.78909612625538017,0.80416068866571011,0.81850789096126253,0.83357245337159258,0.84074605451936868,0.87015781922525104,0.93830703012912486,0.97632711621233847,1,1.0206,1.0416243599999999,1.0630818218159999,1.0849813073454093,1.1073319222767248,1.1301429598756252]
[{"$f":"ROW()","v":27},null,{"$f":"\"Inflation Factor (convert nominal to real \"&$E$26&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,{"$f":"1/F26","v":2.0192165152222254},2.0192165152222254,2.0192165152222254,1.9084902478223771,1.8506999227406065,1.7963065916779792,1.7547953048955047,1.7104762425875639,1.6639094922913558,1.6114776176146504,1.5651765742603259,1.5095468044522782,1.4783762214694878,1.440142353672863,1.3967935871743489,1.3666666666666667,1.3301526717557253,1.3076923076923077,1.2859778597785978,1.2672727272727273,1.2435325602140948,1.2217353198948291,1.199655765920826,1.189419795221843,1.1492168178070898,1.0657492354740061,1.024246877296106,1,0.97981579463060953,{"$f":"1/AI26","v":0.96003899140761273},0.94066136724241889,0.92167486502294638,0.9030715902635178,0.88484380782237704]
[{"$f":"ROW()","v":28},"Real Pre-tax WACC"]
[{"$f":"ROW()","v":29},null,"WACC",null,null,null,null,null,7.3999999999999996E-2,{"$f":"I29","v":7.3999999999999996E-2},{"$f":"J29","v":7.3999999999999996E-2},{"$f":"K29","v":7.3999999999999996E-2},{"$f":"L29","v":7.3999999999999996E-2},7.2375783242297764E-2,{"$f":"N29","v":7.2375783242297764E-2},{"$f":"O29","v":7.2375783242297764E-2},{"$f":"P29","v":7.2375783242297764E-2},{"$f":"Q29","v":7.2375783242297764E-2},{"$f":"R29","v":7.2375783242297764E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2}]
[{"$f":"ROW()","v":30},null,"Discounting Factor",null,null,null,null,null,{"$f":"J30/(1+J29)","v":0.4941978894397554},0.53076853325829731,0.57004540471941134,0.61222876466864784,0.6575336932541278,0.70512320931159611,0.7561570538678456,0.81088451289571928,0.86957291463559605,0.932508935418635,1,{"$f":"S30*(1+T29)","v":1.0577081233812102},{"$f":"T30*(1+U29)","v":1.1187464742666013},{"$f":"U30*(1+V29)","v":1.1833072338358723},{"$f":"V30*(1+W29)","v":1.2515936736839515},{"$f":"W30*(1+X29)","v":1.323820795828047}]
[{"$f":"ROW()","v":31},"Real Post Tax WACC"]
[{"$f":"ROW()","v":32},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI32","v":4.9937073899108064E-2},{"$f":"WACC!Y$37","v":4.9937073899108064E-2},{"$f":"WACC!Z$37","v":4.9937073899108064E-2},{"$f":"WACC!AA$37","v":4.9937073899108064E-2},{"$f":"WACC!AB$37","v":4.9937073899108064E-2},{"$f":"WACC!AC$37","v":4.9937073899108064E-2}]
[{"$f":"ROW()","v":33},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AG33/(1+AH32)","v":0.9524380316301635},{"$f":"AH33/(1+AI32)","v":0.90713820409554036},{"$f":"AI33/(1+AJ32)","v":0.86399292552527795},{"$f":"AJ33/(1+AK32)","v":0.82289972132968214},{"$f":"AK33/(1+AL32)","v":0.78376099081225248},{"$f":"AL33/(1+AM32)","v":0.74648377535772836}]
[{"$f":"ROW()","v":34},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":35},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI35","v":7.1565777621429516E-2},{"$f":"WACC!Y$36","v":7.1565777621429516E-2},{"$f":"WACC!Z$36","v":7.1565777621429516E-2},{"$f":"WACC!AA$36","v":7.1565777621429516E-2},{"$f":"WACC!AB$36","v":7.1565777621429516E-2},{"$f":"WACC!AC$36","v":7.1565777621429516E-2}]
[{"$f":"ROW()","v":36},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AG36/(1+AH35)","v":0.93321382679812226},{"$f":"AH36/(1+AI35)","v":0.87088804652719576},{"$f":"AI36/(1+AJ35)","v":0.81272476661238557},{"$f":"AJ36/(1+AK35)","v":0.75844598958395515},{"$f":"AK36/(1+AL35)","v":0.70779228435933161},{"$f":"AL36/(1+AM35)","v":0.66052154626515658}]
[{"$f":"ROW()","v":37}]
["Asset Life and Tax Asset Life"]
[{"$f":"ROW()","v":39},"Opening Capital Base (OCB)",null,"Economic Asset Life (years)","Tax Asset Life (years) for assets prior to 2001"]
[{"$f":"ROW()","v":40},null,"Pipeline",54.5,7.6923076923076916]
[{"$f":"ROW()","v":41},null,"Compression",19.600731411113347,7.6923076923076916]
[{"$f":"ROW()","v":42},null,"Metering",38.502251946708448,7.6923076923076916]
[{"$f":"ROW()","v":43},null,"Other Depreciable",16.850000000000001,7.6923076923076916]
[{"$f":"ROW()","v":44},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":45},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":46},null,"SCADA, ECI and Comms"]
[{"$f":"ROW()","v":47},null,"Building"]
[{"$f":"ROW()","v":48},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":49},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":50},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":51},null,"Non-Depreciable"]
[{"$f":"ROW()","v":52},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":53},null,"BEP Lease"]
[{"$f":"ROW()","v":54},null,"Average",null,7.6923076923076916]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},"Assets acquired from 1-Jan-2001 to 2019",null,"ERA AA4 Approved Economic Asset Life","Tax Asset Life","Economic Asset Life (Capex 2000-2004)","Economic Asset Life (Capex 2005-2020)","Economic Asset Life (Reclassed 2000-2004)","Economic Asset Life (Reclassed 2005-2020)","Shippers Economic Asset Life"]
[{"$f":"ROW()","v":57},null,"Pipeline",70,20,70,{"$f":"F57","v":70},{"$f":"F57","v":70},{"$f":"G57","v":70},70]
[{"$f":"ROW()","v":58},null,"Compression",30,20,30,{"$f":"F58","v":30},{"$f":"F58","v":30},{"$f":"G58","v":30},30]
[{"$f":"ROW()","v":59},null,"Metering",50,15,50,{"$f":"F59","v":50},30,{"$f":"H59","v":30},30]
[{"$f":"ROW()","v":60},null,"Other Depreciable",30,20,30,10,{"$f":"F60","v":30},{"$f":"G60","v":10},10]
[{"$f":"ROW()","v":61},null,"Computers and Motor Vehicles",null,{"$f":"E77","v":5},null,{"$f":"D77","v":5},null,{"$f":"G61","v":5}]
[{"$f":"ROW()","v":62},null,"Cathodic/Corrosion Protection",null,{"$f":"E78","v":15},null,{"$f":"D78","v":15},null,{"$f":"G62","v":15}]
[{"$f":"ROW()","v":63},null,"SCADA, ECI and Comms",null,10,null,10,null,{"$f":"G63","v":10}]
[{"$f":"ROW()","v":64},null,"Building",{"$f":"D60","v":30},{"$f":"E60","v":20},{"$f":"F60","v":30},{"$f":"F64","v":30},{"$f":"F64","v":30},{"$f":"G64","v":30},{"$f":"F64","v":30}]
[{"$f":"ROW()","v":65},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":66},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":67},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":68},null,"Non-Depreciable"]
[{"$f":"ROW()","v":69},null,"Cost of Raising Equity",62.598995281445561,5,{"$f":"$D69","v":62.598995281445561},{"$f":"$D69","v":62.598995281445561},{"$f":"F69","v":62.598995281445561},{"$f":"G69","v":62.598995281445561}]
[{"$f":"ROW()","v":70},null,"BEP Lease",{"$f":"BEP!$D$24","v":57},20,{"$f":"$D70","v":57},{"$f":"$D70","v":57},{"$f":"F70","v":57},{"$f":"G70","v":57}]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72},"Assets acquired from 1-Jan-2020 onwards",null,"Economic Asset Life","Tax Asset Life"]
[{"$f":"ROW()","v":73},null,"Pipeline",42,20]
[{"$f":"ROW()","v":74},null,"Compression",30,20]
[{"$f":"ROW()","v":75},null,"Metering",30,15]
[{"$f":"ROW()","v":76},null,"Other Depreciable",10,10]
[{"$f":"ROW()","v":77},null,"Computers and Motor Vehicles",5,5]
[{"$f":"ROW()","v":78},null,"Cathodic/Corrosion Protection",15,15]
[{"$f":"ROW()","v":79},null,"SCADA, ECI and Comms",10,10]
[{"$f":"ROW()","v":80},null,"Building",50,40]
[{"$f":"ROW()","v":81},null,"Out of Service Asset in AA5",5]
[{"$f":"ROW()","v":82},null,"Out of Service Asset in AA6",5]
[{"$f":"ROW()","v":83},null,"Out of Service Asset in AA7",5]
[{"$f":"ROW()","v":84},null,"Non-Depreciable"]
[{"$f":"ROW()","v":85},null,"Cost of Raising Equity (2020-2025)",38.1840567712187,5]
[{"$f":"ROW()","v":86},null,"Cost of Raising Equity (2026-2030)",{"$f":"SUMPRODUCT($D$73:$D$80,Asset!$AI$52:$AI$59)/SUM(Asset!$AD$52:$AD$59)","v":32.618863929897358},5]
[{"$f":"ROW()","v":87},null,"BEP Lease",null,20]
[{"$f":"ROW()","v":88}]
[{"$f":"ROW()","v":89},null,"Pipeline economic end date (year)",2063]
[{"$f":"ROW()","v":90}]
["Approved Asset Values"]
[{"$f":"ROW()","v":92}]
["Hide","Asset Closing Value (AA2 Approved Model)",null,null,null,null,null,"Asset Value (Using 8 Cities CPI) [m$ 31/12/2004]"]
["Hide",null,"Pipeline",null,null,null,null,1491.1441425554785,1465.332204126503,1437.9970732940719,1410.6918043962878,1383.3167449063596,1356.5568533164612]
["Hide",null,"Compression",null,null,null,null,249.7980599034706,234.23008409824826,222.28718547427013,208.82482940143024,194.98209770444777,181.36859568691622]
["Hide",null,"Metering",null,null,null,null,20.485393489695419,20.584252959350508,20.629110023205765,20.464841782399279,19.890874458448888,21.018843204362181]
["Hide",null,"Other Depreciable",null,null,null,null,56.260530334111245,58.60753190416451,56.55249282104446,53.603940175094436,50.586983464498644,47.341433222915839]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H94:H105)","v":1829.7743755036263},1790.8403223091366,1749.5521108334628,1705.6716649760822,1660.8629497546253,1618.3719746515258,{"$f":"M185+M354-M107","v":0}]
["Hide","Asset Closing Value (modelled)",null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,{"$f":"H94/$M$26","v":2550.5666301147498},2506.4159226568545,2459.6598307799582,2412.954817032833,2366.1304281358898,2320.3582693171497]
["Hide",null,"Compression",null,null,null,null,427.27364690935161,400.64499414934079,380.21694978539449,357.18990955354747,333.51224585334512,310.22667407393953]
["Hide",null,"Metering",null,null,null,null,35.039778884181963,35.2088756583818,35.28560260041845,35.004625677107306,34.022868205468598,35.952231947734575]
["Hide",null,"Other Depreciable",null,null,null,null,96.232300531874273,100.2467909587661,96.73169542950032,91.688266178584101,86.527833400194879,80.976396817843153]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,{"$f":"H105/$M$26","v":20.673242154291049},20.673242154291049,20.673242154291049,20.673242154291049,20.673242154291049,20.673242154291049]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H109:H120)","v":3129.7855985944489},3063.1898255776341,2992.567320749562,2917.5108605963628,2840.8666177491896,2768.1868143109582,{"$f":"M200+M369-M122","v":0}]
[{"$f":"ROW()","v":123},"Approved Asset Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2010]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":124},null,"Pipeline",null,null,null,null,null,27.360442982669333,27.367694623051513,27.372416621439911,27.375081177673362,27.381118589898527,27.392863907750971,27.457144645738687,27.539190850713517,31.171017265806508,35.084679900118644,36.278576253653654,51.023966093181649,51.329385366424106,51.384385366424098,51.443742509281236,51.451099652138382,58.22280693849018,58.275328392994858,58.310909637627468,58.334327704095983,58.411145660108694]
[{"$f":"ROW()","v":125},null,"Compression",null,null,null,null,null,13.340903493185591,13.378679480292762,13.549851921872134,13.724959362108503,13.796969837531549,12.540025378330093,12.605593358205828,14.898427077028011,18.808680666677652,20.155689056991896,20.169364458728388,28.896874464592173,30.090229711891599,30.309053045224935,30.377453045224932,30.470519711891598,34.113179355482174,34.633635656793786,35.145084752910698,29.109326365366687,19.777965300437273]
[{"$f":"ROW()","v":126},null,"Metering",null,null,null,null,null,0.53901603529540887,0.53901603529540887,0.54019653489250796,0.54137703448960706,0.54255753408670626,0.59573069025235592,0.61829282781673567,0.64290668930918504,0.64598349956183743,0.64598349956183743,0.64598349956183743,0.80782406770641257,0.8188130383191432,0.8285190383191432,0.88161903831914312,0.93471903831914316,-0.24807294419208881,1.1284778740922508,1.1821577209955942,1.1991645012551513,1.2121440869262661]
[{"$f":"ROW()","v":127},null,"Other Depreciable",null,null,null,null,null,3.3389038773953259,3.5380935094125161,3.7362206917923175,3.9613026149725483,4.1470345515828093,3.6656524818606631,3.7993160544011553,3.9052924024936466,3.9582819124004374,4.1408439230955452,4.3579409256623958,7.0610719212023767,9.6832876851315586,9.766287685131557,9.8296210184648913,9.9796210184648935,5.8843828292140481,6.3564456903759057,6.444676422296558,6.5312535314327107,6.5899398009313934]
[{"$f":"ROW()","v":128},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":129},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":130},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":131},null,"Building"]
[{"$f":"ROW()","v":132},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":133},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":134},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":135},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.2138909568108282E-2,0,0,0,0]
[{"$f":"ROW()","v":136},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":137},null,"Total",null,null,null,null,null,{"$f":"SUM(I124:I135)","v":44.579266388545662},44.823483648052203,45.198685769996871,45.602720189244017,45.867680513099586,44.194272458194078,44.480346886162408,46.985817019544356,54.583963344446431,60.027196379767922,61.451865137606276,87.789736546682605,91.92171580176641,92.288245135099729,92.532435611290211,92.835959420814021,97.910157269426207,100.3938876142568,101.08282853383031,95.174072102150532,85.991194848403637]
[{"$f":"ROW()","v":138},"Approved Asset Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":139},null,"Pipeline",null,null,null,null,null,{"$f":"I124/$M$26","v":46.799387708527526},46.811791467121033,46.819868333181923,46.824425993316282,46.83475284349413,46.854842930642377,46.964793605826358,47.10513169023028,53.317284490448799,60.011511447942368,62.053642796775925,{"$f":"T124/$S$26","v":73.481774623158969},73.921621854183414,74.000829683635416,74.086312419056995,74.096907752087589,{"$f":"Y124/$X$26","v":74.873240657062098},74.940782084718478,74.98653877753938,75.016653892536723,75.115440083202515]
[{"$f":"ROW()","v":140},null,"Compression",null,null,null,null,null,{"$f":"I125/$M$26","v":22.819298479747395},22.883913408234509,23.17669980294173,23.476216919366362,23.599389126794918,21.449415491078753,21.56156796293066,25.483405567179695,32.171801434768149,34.475827284966783,34.499218734744893,41.615612805227023,43.334214239840684,43.649350990145891,43.747856727137112,43.881885975518934,43.868793377806412,44.538088658275406,45.195800872285531,37.433949218930962,25.434025487831697]
[{"$f":"ROW()","v":141},null,"Metering",null,null,null,null,null,{"$f":"I126/$M$26","v":0.92197412274653678},0.92197412274653678,0.92399333926175897,0.92601255577698116,0.92803177229220346,1.0189831926569457,1.0575751929428097,1.0996766182639852,1.104939429104097,1.104939429104097,1.104939429104097,1.1633816542202993,1.1792073362229589,1.1931853579077079,1.2696569168877367,1.3461284758677659,-0.31901631384111789,1.4511975613326547,1.5202286559666591,1.5420989988465692,1.5587904586487222]
[{"$f":"ROW()","v":142},null,"Other Depreciable",null,null,null,null,null,{"$f":"I127/$M$26","v":5.711115758568206},6.0518248919033688,6.390716730374832,6.7757140126105364,7.093404077672167,6.2700114838048053,6.4986398491346966,6.6799098748230934,6.770547172625017,7.0828151547180163,7.4541544199455849,10.168948736053755,13.945312718156812,14.064844533511657,14.156053549244273,14.372074902295205,7.5671860368306119,8.1742484247084981,8.2877111925105194,8.3990474380232456,8.4745166812715524]
[{"$f":"ROW()","v":143},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I128/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I129/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I130/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Building",null,null,null,null,null,{"$f":"I131/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":148},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":149},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":150},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I135/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T135/$S$26","v":0},{"$f":"U135/$S$26","v":0},{"$f":"V135/$S$26","v":0},{"$f":"W135/$S$26","v":0},{"$f":"X135/$S$26","v":0},{"$f":"Y135/$X$26","v":-7.990926193537172E-2},{"$f":"Z135/$X$26","v":0},{"$f":"AA135/$X$26","v":0},{"$f":"AB135/$X$26","v":0},{"$f":"AC135/$X$26","v":0}]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":152},null,"Total",null,null,null,null,null,{"$f":"SUM(I139:I150)","v":76.251776069589667},76.669503890005444,77.311278205760246,78.002369481070161,78.45557782025341,75.593253098182885,76.082576610834508,80.368123750497048,93.364572526946063,102.67509331673126,105.11195538057049,126.42971781866004,132.38035614840385,132.90821056520068,133.25987961232613,133.6969971057695,125.91029449592263,129.10431672903502,129.9902794983021,122.3917495483375,110.58277271095447]
[{"$f":"ROW()","v":153}]
["Approved DBNGP OCB Values"]
[{"$f":"ROW()","v":155},null,null,null,null,"OCB [m$ 31/12/1999]"]
[{"$f":"ROW()","v":156},"OCB (AA1 & AA2 Approved Model)",null,null,"Tax Asset Life (years)","Economic Asset Life (years)","CV",{"$f":"\"m$ \" &$E$26","v":"m$ 31/12/2024"},"m$ 31/12/204",{"$f":"\"m$ \" &$E$26","v":"m$ 31/12/2024"}]
[{"$f":"ROW()","v":157},null,"Pipeline",null,{"$f":"E40","v":7.6923076923076916},{"$f":"D40","v":54.5},1263.1466763899991,{"$f":"G157/$H$26","v":2550.5666301147503},1491.1441425554785,{"$f":"I157/$M$26","v":2550.5666301147498}]
[{"$f":"ROW()","v":158},null,"Compression",null,{"$f":"E41","v":7.6923076923076916},{"$f":"D41","v":19.600731411113347},211.6036807782983,{"$f":"G158/$H$26","v":427.27364690935167},249.7980599034706,{"$f":"I158/$M$26","v":427.27364690935161}]
[{"$f":"ROW()","v":159},null,"Metering",null,{"$f":"E42","v":7.6923076923076916},{"$f":"D42","v":38.502251946708448},17.353155850315368,{"$f":"G159/$H$26","v":35.03977888418197},20.485393489695419,{"$f":"I159/$M$26","v":35.039778884181963}]
[{"$f":"ROW()","v":160},null,"Other Depreciable",null,{"$f":"E43","v":7.6923076923076916},{"$f":"D43","v":16.850000000000001},47.658237641387068,{"$f":"G160/$H$26","v":96.232300531874287},56.260530334111245,{"$f":"I160/$M$26","v":96.232300531874273}]
[{"$f":"ROW()","v":161},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":162},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":163},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":164},null,"Building"]
[{"$f":"ROW()","v":165},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":166},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":167},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":168},null,"Non-Depreciable",null,null,null,10.238249340000001,{"$f":"G168/$H$26","v":20.673242154291053},12.086249220870268,{"$f":"I168/$M$26","v":20.673242154291049}]
[{"$f":"ROW()","v":169},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":170},null,"Total",null,null,null,{"$f":"SUM(G157:G168)","v":1549.9999999999998},{"$f":"SUM(H157:H168)","v":3129.7855985944493},{"$f":"SUM(I157:I168)","v":1829.7743755036263},{"$f":"SUM(J157:J168)","v":3129.7855985944489}]
["Hide","Approved Asset Depreciation (AA2 Approved Model)",null,null,null,null,null,"OCB  [m$ 31/12/2004]"]
["Hide",null,"Pipeline",null,null,null,null,1491.1441425554785,1463.7836995728092,1436.4232565901398,1409.0628136074704,1381.702370624801,1354.3419276421316]
["Hide",null,"Compression",null,null,null,null,249.7980599034706,236.45715641028502,223.11625291709944,209.77534942391387,196.43444593072829,183.09354243754271]
["Hide",null,"Metering",null,null,null,null,20.485393489695419,19.946377454400011,19.407361419104603,18.868345383809196,18.329329348513788,17.79031331321838]
["Hide",null,"Other Depreciable",null,null,null,null,56.260530334111245,52.92162645671592,49.582722579320595,46.243818701925271,42.904914824529946,39.566010947134622]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H172:H183)","v":1829.7743755036263},1785.1951091150804,1740.6158427265345,1696.0365763379889,1651.4573099494432,1606.8780435608976]
["Hide","OCB Closing Value (modelled)",null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,{"$f":"H172/$M$26","v":2550.5666301147498},2503.7672424062221,2456.9678546976947,2410.168466989167,2363.3690792806392,2316.5696915721119]
["Hide",null,"Compression",null,null,null,null,427.27364690935161,404.45434842960424,381.63504994985686,358.81575147010949,335.99645299036212,313.17715451061474]
["Hide",null,"Metering",null,null,null,null,35.039778884181963,34.11780476143543,33.195830638688896,32.273856515942363,31.351882393195826,30.429908270449292]
["Hide",null,"Other Depreciable",null,null,null,null,96.232300531874273,90.521184773306061,84.810069014737863,79.098953256169665,73.387837497601453,67.676721739033255]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,{"$f":"H183/$M$26","v":20.673242154291049},20.673242154291049,20.673242154291049,20.673242154291049,20.673242154291049,20.673242154291049]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H187:H198)","v":3129.7855985944489},3053.5338225248588,2977.2820464552692,2901.0302703856796,2824.77849431609,2748.5267182465004]
["Hide","Approved OCB Depreciation [m$ 31/12/1999] (AA2 Approved Model)",null,null,null,null,null,null,"AA1 OCB Depreciation [m$ 31/12/1999]"]
["Hide",null,"Pipeline",null,null,null,null,null,23.177003236513748,23.177003236513748,23.177003236513748,23.177003236513748,23.177003236513748]
["Hide",null,"Compression",null,null,null,null,null,11.301065689449363,11.301065689449363,11.301065689449363,11.301065689449363,11.301065689449363]
["Hide",null,"Metering",null,null,null,null,null,0.4565999316051893,0.4565999316051893,0.4565999316051893,0.4565999316051893,0.4565999316051893]
["Hide",null,"Other Depreciable",null,null,null,null,null,2.8283820558686683,2.8283820558686683,2.8283820558686683,2.8283820558686683,2.8283820558686683]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I202:I213)","v":37.76305091343697},{"$f":"SUM(J202:J213)","v":37.76305091343697},{"$f":"SUM(K202:K213)","v":37.76305091343697},{"$f":"SUM(L202:L213)","v":37.76305091343697},{"$f":"SUM(M202:M213)","v":37.76305091343697}]
["Hide","Approved OCB Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I202/$H$26","v":46.799387708527533},46.799387708527533,46.799387708527533,46.799387708527533,46.799387708527533]
["Hide",null,"Compression",null,null,null,null,null,22.819298479747399,22.819298479747399,22.819298479747399,22.819298479747399,22.819298479747399]
["Hide",null,"Metering",null,null,null,null,null,0.92197412274653678,0.92197412274653678,0.92197412274653678,0.92197412274653678,0.92197412274653678]
["Hide",null,"Other Depreciable",null,null,null,null,null,5.711115758568206,5.711115758568206,5.711115758568206,5.711115758568206,5.711115758568206]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I213/$H$26","v":0},{"$f":"J213/$H$26","v":0},{"$f":"K213/$H$26","v":0},{"$f":"L213/$H$26","v":0},{"$f":"M213/$H$26","v":0}]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I217:I228)","v":76.251776069589681},{"$f":"SUM(J217:J228)","v":76.251776069589681},{"$f":"SUM(K217:K228)","v":76.251776069589681},{"$f":"SUM(L217:L228)","v":76.251776069589681},{"$f":"SUM(M217:M228)","v":76.251776069589681}]
[{"$f":"ROW()","v":231},"Approved OCB Depreciation  (AA2 Approved Model)",null,null,null,null,null,null,"AA1 [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2010]",null,null,null,null,"AA4 [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":232},null,"Pipeline",null,null,null,null,null,27.360442982669333,27.360442982669333,27.360442982669333,27.360442982669333,27.360442982669333,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,32.496362313887104,32.496362313887104,32.496362313887104,32.496362313887097,32.496362313887097,36.392063325712904,36.392063325712911,36.392063325712911,36.392063325712911,36.392063325712904,39.010680428485685,39.010680428485685,39.010680428485678,39.010680428485678,39.010680428485671]
[{"$f":"ROW()","v":233},null,"Compression",null,null,null,null,null,13.340903493185591,13.340903493185591,13.340903493185591,13.340903493185591,13.340903493185591,12.540025378330087,12.540025378330087,12.540025378330087,12.540025378330087,12.540025378330087,12.540025378330087,14.374843029935708,14.374843029935708,14.374843029935709,14.374843029935709,14.374843029935711,16.097823442514063,16.097823442514059,16.097823442514063,9.6704681924750986,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,"Metering",null,null,null,null,null,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.63069766041735198,0.63069766041735198,0.63069766041735209,0.63069766041735198,0.63069766041735198,0.70515178703406511,0.70515178703406511,0.70515178703406511,0.70515178703406511,0.70515178703406511,13.229803324530707,0,0,0,0]
[{"$f":"ROW()","v":235},null,"Other Depreciable",null,null,null,null,null,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.9251253506247989,3.9251253506247989,3.9251253506247985,3.9251253506247985,3.9251253506247989,1.7891863001590058,0,0,0,0]
[{"$f":"ROW()","v":236},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":237},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":238},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":239},null,"Building"]
[{"$f":"ROW()","v":240},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":241},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":242},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":243},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":245},null,"Total",null,null,null,null,null,{"$f":"SUM(I232:I243)","v":44.579266388545662},44.579266388545662,44.579266388545662,44.579266388545662,44.579266388545662,43.770390670872573,43.770390670872573,43.770390670872573,43.770390670872573,43.770390670872573,43.770390670872573,51.427028354864959,51.427028354864959,51.427028354864966,51.427028354864959,51.427028354864959,54.984224855420031,53.195038555261029,53.195038555261036,46.767683305222072,37.097215112746966,{"$f":"SUM(AD232:AD243)","v":52.240483753016392},39.010680428485685,39.010680428485678,39.010680428485678,39.010680428485671]
[{"$f":"ROW()","v":246},"Approved OCB Depreciation(modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":247},null,"Pipeline",null,null,null,null,null,{"$f":"I232/$M$26","v":46.799387708527526},46.799387708527526,46.799387708527526,46.799387708527526,46.799387708527526,46.799387708527519,46.799387708527519,46.799387708527519,46.799387708527519,46.799387708527519,46.799387708527519,{"$f":"T232/$S$26","v":46.799387708527497},46.799387708527497,46.799387708527497,46.79938770852749,46.79938770852749,{"$f":"Y232/$X$26","v":46.799387708527483},46.79938770852749,46.79938770852749,46.79938770852749,46.799387708527483,{"$f":"AD232/$AB$26","v":46.799387708527576},{"$f":"AE232/$AB$26","v":46.799387708527576},46.799387708527568,46.799387708527568,46.799387708527561]
[{"$f":"ROW()","v":248},null,"Compression",null,null,null,null,null,{"$f":"I233/$M$26","v":22.819298479747395},22.819298479747395,22.819298479747395,22.819298479747395,22.819298479747395,21.449415491078742,21.449415491078742,21.449415491078742,21.449415491078742,21.449415491078742,21.449415491078742,20.70182027480956,20.70182027480956,20.70182027480956,20.70182027480956,20.701820274809563,20.701444537697974,20.70144453769797,20.701444537697974,12.436007989216133,0,{"$f":"AD233/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":249},null,"Metering",null,null,null,null,null,{"$f":"I234/$M$26","v":0.92197412274653678},0.92197412274653678,0.92197412274653678,0.92197412274653678,0.92197412274653678,0.90829441312941295,0.90829441312941295,0.90829441312941295,0.90829441312941295,0.90829441312941295,0.90829441312941295,0.90829441312941328,0.90829441312941328,0.9082944131294135,0.90829441312941328,0.90829441312941328,0.90680958590912064,0.90680958590912064,0.90680958590912064,0.90680958590912064,0.90680958590912064,{"$f":"AD234/$AB$26","v":15.871209840271776},0,0,0,0]
[{"$f":"ROW()","v":250},null,"Other Depreciable",null,null,null,null,null,{"$f":"I235/$M$26","v":5.711115758568206},5.711115758568206,5.711115758568206,5.711115758568206,5.711115758568206,5.711115758568206,5.711115758568206,5.711115758568206,5.711115758568206,5.711115758568206,5.711115758568206,5.6527392609098195,5.6527392609098195,5.6527392609098186,5.6527392609098186,5.6527392609098195,2.3008539690236662,0,0,0,0,{"$f":"AD235/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":251},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I236/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD236/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":252},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I237/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD237/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":253},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I238/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD238/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":254},null,"Building",null,null,null,null,null,{"$f":"I239/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD239/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":255},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":256},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":257},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":258},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I243/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T243/$S$26","v":0},{"$f":"U243/$S$26","v":0},{"$f":"V243/$S$26","v":0},{"$f":"W243/$S$26","v":0},{"$f":"X243/$S$26","v":0},{"$f":"Y243/$X$26","v":0},0,0,0,0,{"$f":"AD243/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":259},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":260},null,"Total",null,null,null,null,null,{"$f":"SUM(I247:I258)","v":76.251776069589667},76.251776069589667,76.251776069589667,76.251776069589667,76.251776069589667,74.868213371303881,74.868213371303881,74.868213371303881,74.868213371303881,74.868213371303881,74.868213371303881,74.062241657376291,74.062241657376291,74.062241657376291,74.062241657376291,74.062241657376291,70.708495801158236,68.407641832134573,68.407641832134573,60.14220528365275,47.706197294436606,{"$f":"SUM(AD247:AD258)","v":62.67059754879935},46.799387708527576,46.799387708527568,46.799387708527568,46.799387708527561]
[{"$f":"ROW()","v":261}]
["Redundant & Disposed OCB Assets"]
[{"$f":"ROW()","v":263},"Redundant or Disposed",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]",null,null,null,null,"AA6 [m$ OD]"]
[{"$f":"ROW()","v":264},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":265},null,"Compression",null,null,null,null,null,0,0,0,0,0,3.5088466488647247,0,0,0,0,0,9.6859581288828028E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":266},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5550319453438494E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":267},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,3.5727927061385123,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,1.7349002728482847,2.5103430030682248E-2,3.4859762485055464E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":268},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":269},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":270},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":271},null,"Building"]
[{"$f":"ROW()","v":272},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":273},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":274},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":275},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,1.9325148634577272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":276},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":277},null,"Total",null,null,null,null,null,{"$f":"SUM(I264:I276)","v":0},0,0,0,0,9.0141542184609644,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,1.735868868661173,2.5103430030682248E-2,3.4859762485055464E-2,2.5550319453438494E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI264:AI276)","v":0},0,0,0,0]
["Hide","Redundant or Disposed (Sub 68)",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]",null,null,null,null,"AA6 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,3.5088466488647247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,6.3946057273787327E-2,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,1.9325148634577272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I279:I291)","v":0},0,0,0,0,5.5053075695962388,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI279:AI291)","v":0},0,0,0,0]
["Hide","Redundant or Disposed (Sub 69)",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]",null,null,null,null,"AA6 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,3.1714345259085448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,5.7796978360234091E-2,0,2.7012997523846134E-2,2.2282508957763725E-2,6.4406586735867091E-2,9.903227872305383E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,1.7466834470478325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I294:I306)","v":0},0,0,0,0,4.9759149513166108,0,2.7012997523846134E-2,2.2282508957763725E-2,6.4406586735867091E-2,9.903227872305383E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI294:AI306)","v":0},0,0,0,0]
["Hide","Adjustment to Redundant or Disposed",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]",null,null,null,null,"AA6 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0.69287761916490131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,1.1498231760970451E-2,0,5.2134435028088864E-3,2.9657721040009313E-3,1.7912847720220101E-2,1.1713206567025517E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0.34748825383274573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I309:I321)","v":0},0,0,0,0,1.0518641047586175,0,5.2134435028088864E-3,2.9657721040009313E-3,1.7912847720220101E-2,1.1713206567025517E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI309:AI321)","v":0},0,0,0,0]
[{"$f":"ROW()","v":323},"Modelled Redundant or Disposed (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":324},null,"Pipeline",null,null,null,null,null,{"$f":"I264/$M$26","v":0},0,0,0,0,{"$f":"(N294+N309)/N$26","v":0},0,0,0,0,0,{"$f":"T264/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI264/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":325},null,"Compression",null,null,null,null,null,0,0,0,0,0,6.4298656593644772,0,0,0,0,0,{"$f":"T265/T$26","v":1.3529284200062754E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI265/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":326},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T266/T$26","v":0},0,0,3.3411956208342648E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI266/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":327},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0.11530095789099626,0,5.0440070566702321E-2,3.811346199469981E-2,0.12169909446469535,1.594892638442983E-2,{"$f":"T267/T$26","v":2.4232975755015125},3.4308021041932403E-2,4.636880620626653E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI267/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":328},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T268/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI268/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T269/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI269/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":330},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T270/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI270/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":331},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T271/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI271/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":332},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":333},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":334},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":335},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I275/$M$26","v":0},{"$f":"J275/$M$26","v":0},{"$f":"K275/$M$26","v":0},{"$f":"L275/$M$26","v":0},{"$f":"M275/$M$26","v":0},{"$f":"(N305+N320)/N$26","v":3.4845121715831278},0,0,0,0,0,{"$f":"T275/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI275/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":336},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y276/Y$26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI276/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":337},null,"Total",null,null,null,null,null,{"$f":"SUM(I324:I336)","v":0},0,0,0,0,10.029678788838602,0,5.0440070566702321E-2,3.811346199469981E-2,0.12169909446469535,1.594892638442983E-2,2.4246505039215189,3.4308021041932403E-2,4.636880620626653E-2,3.3411956208342648E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI324:AI336)","v":0},0,0,0,0]
[{"$f":"ROW()","v":338}]
["Approved Capex Values"]
["Hide","Capex Closing Value (AA3 Approved Model)",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]"]
["Hide",null,"Pipeline",null,null,null,null,null,1.5485045536938307,1.5738167039320343,1.6289907888173716,1.6143742815584405,2.2149256743292476,4.4996516591400475,5.74323434823821,254.2278490565096,273.95638440184962,83.572744747450471,144.59338528382543]
["Hide",null,"Compression",null,null,null,null,null,-2.227072312036777,-0.82906744282932543,-0.95052002248361056,-1.4523482262804719,-1.7249467506264295,3.6919861468985058,68.785011564665453,117.30760768948929,40.410251709427207,0.41026205209483663,0.61540859253481395]
["Hide",null,"Metering",null,null,null,null,null,0.63787550495049528,1.22174860410116,1.5964963985900824,1.5615451099350999,3.2285298911438027,1.1281068782189878,1.2306930746224738,0.15384051263261908,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,5.6859054474485911,6.9697702417238672,7.3601214731691691,7.6820686399686977,7.7754222757812155,4.0099071762147656,3.1792904427747244,1.5896852972037303,5.4768603208532305,6.5129100770055315,6.04126101671676]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I341:I353)","v":5.6452131940561401},8.9362681069277361,9.6350886380930127,9.4056398051817656,11.493931090627836,13.329651860472307,78.938229430300865,373.27898255583523,319.84349643213005,90.495916876550837,151.25005489307699,0,0,0,0,0]
["Hide","Capex Closing Value (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I341/$M$26","v":2.6486802506319562},2.6919760822632108,2.78635004366609,2.7613488552500796,3.7885777450374181,7.6965472628787666,9.8236659082743305,434.85069601529693,468.59588702455005,142.94919441834867,247.32355036329369,{"$f":"T341/$S$26","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I342/$M$26","v":-3.8093542802634652},-1.4181001644623845,-1.625841916562013,-2.4842071370169347,-2.9504804366751229,6.3150545922322943,117.6551281274711,200.65187602765366,69.120775505958733,0.70174349334343955,1.0526417770150498,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I343/$M$26","v":1.0910708969463683},2.0897719617295536,2.7307691611649423,2.6709858122727743,5.5223236772852884,1.9296000142932008,2.1050712660587854,0.26314054200558695,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I344/$M$26","v":9.7256061854600286},11.921626414762459,12.589312922414447,13.139995902593416,13.2996750788099,6.8588509598967411,5.4381007706518636,2.7191189340577315,9.3680394627899535,11.140177956827104,10.33343344436441,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I345/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I346/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I347/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,{"$f":"I348/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I352/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T352/$S$26","v":0},{"$f":"U352/$S$26","v":0},{"$f":"V352/$S$26","v":0},{"$f":"W352/$S$26","v":0},{"$f":"X352/$S$26","v":0}]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I356:I368)","v":9.6560030527748886},15.285274294292838,16.480590210683467,16.088123433099334,19.660096064457484,22.800052829301002,135.02196607245608,638.48483151901382,547.08470199329872,154.7911158685192,258.70962558467318,0,0,0,0,0]
["Hide"]
["Approved DBNGP Capex Depreciation before Structural Adjustment"]
[{"$f":"ROW()","v":372}]
["Hide","Approved Capex Depreciation (AA1 Approved Model)",null,null,null,null,null,null,"AA1  [m$ 31/12/1999]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,6.1428571428571426E-3,1.0142857142857143E-2,1.2400000000000001E-2,1.7514285714285715E-2]
["Hide",null,"Compression",null,null,null,null,null,0,3.2000000000000001E-2,0.17700000000000002,0.32533333333333331,0.38633333333333331]
["Hide",null,"Metering",null,null,null,null,null,0,0,1E-3,2E-3,3.0000000000000001E-3]
["Hide",null,"Other",null,null,null,null,null,0,0.16873333333333329,0.33656666666666657,0.52723333333333322,0.68456666666666655]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I374:I386)","v":0},{"$f":"SUM(J374:J386)","v":0.20687619047619044},{"$f":"SUM(K374:K386)","v":0.52470952380952374},{"$f":"SUM(L374:L386)","v":0.86696666666666655},{"$f":"SUM(M374:M386)","v":1.0914142857142854}]
["Hide","Approved Capex Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I374/$H$26","v":0},1.2403758593507955E-2,2.0480624654396859E-2,2.5038284788755596E-2,3.5365134966606405E-2]
["Hide",null,"Compression",null,null,null,null,null,0,6.4614928487111215E-2,0.35740132319433393,0.6569184396189639,0.78009064704751974]
["Hide",null,"Metering",null,null,null,null,null,0,0,2.0192165152222255E-3,4.0384330304444509E-3,6.0576495456666768E-3]
["Hide",null,"Other",null,null,null,null,null,0,0.34070913333516339,0.67960097180662682,1.0645982540423311,1.3822883191039612]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I385/$H$26","v":0},{"$f":"J385/$H$26","v":0},{"$f":"K385/$H$26","v":0},{"$f":"L385/$H$26","v":0},{"$f":"M385/$H$26","v":0}]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I389:I401)","v":0},{"$f":"SUM(J389:J401)","v":0.41772782041578255},{"$f":"SUM(K389:K401)","v":1.0595021361705799},{"$f":"SUM(L389:L401)","v":1.7505934114804951},{"$f":"SUM(M389:M401)","v":2.2038017506637542}]
[{"$f":"ROW()","v":403},"Approved Capex Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010 (Perth)]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":404},null,"Pipeline",null,null,null,null,null,0,7.2516403821802694E-3,1.1973638770576724E-2,1.4638195004029011E-2,2.0675607229193049E-2,3.2420925081646096E-2,9.6701663069361066E-2,0.17874786804419263,3.8105742831371865,7.7242369174493231,8.9181332709843311,18.527603779294544,18.833023052537001,18.888023052536997,18.947380195394139,18.954737338251281,3.6765018153272497,2.4906871242825956,1.6392646527961841,5.3772569208904555,7.6463418398391214]
[{"$f":"ROW()","v":405},null,"Compression",null,null,null,null,null,0,3.7775987107171637E-2,0.20894842868654315,0.3840558689229116,0.45606634434595755,0,6.5567979875735885E-2,2.3584016986979175,6.2686552883475599,7.6156636786618002,7.629339080398295,14.522031434656466,15.715386681955891,15.934210015289224,16.002610015289221,16.095676681955887,15.613689039348445,15.343472883507387,11.74790587485173,10.173213826367409,10.183144245596575]
[{"$f":"ROW()","v":406},null,"Metering",null,null,null,null,null,0,0,1.1804995970991136E-3,2.3609991941982273E-3,3.5414987912973411E-3,6.4712257774527951E-2,8.7274395338907712E-2,0.11188825683135718,0.11496506708400957,0.11496506708400957,0.11496506708400957,0.17712640728906065,0.18811537790179123,0.19782137790179116,0.2509213779017912,0.30402137790179118,3.603669904817977,2.6839923451671739,0.85033901297784764,0.64897928355574463,1.319119056248272]
[{"$f":"ROW()","v":407},null,"Other",null,null,null,null,null,0,0.19918963201719039,0.39731681439699157,0.62239873757722253,0.80813067418748308,0.32674860446533677,0.46041217700582893,0.56638852509831983,0.61937803500511079,0.80194004570021848,1.0190370482670694,3.1359465705775782,5.7581623345067596,5.8411623345067589,5.9044956678400924,6.0544956678400936,2.3951545481307037,2.6469219576195737,2.5973132740845593,1.7605880849605129,2.5463546471992506]
[{"$f":"ROW()","v":408},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":409},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":410},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":411},null,"Building"]
[{"$f":"ROW()","v":412},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":413},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":414},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":415},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":416},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8614169819496045E-14,0,0,0,-2.7034319887242082E-14]
[{"$f":"ROW()","v":417},null,"Total",null,null,null,null,null,{"$f":"SUM(I404:I416)","v":0},0.2442172595065423,0.61941938145121056,1.0234538006983613,1.2884141245539311,0.42388178732151083,0.70995621528983355,3.2154263486717869,10.813572673573866,16.256805708895349,17.681474466733707,36.362708191817646,40.494687446901438,40.86121678023477,41.105407256425245,41.408931065949055,25.289015307624407,23.165074310576728,16.834822814710321,17.960038115774122,21.694959788883192]
[{"$f":"ROW()","v":418},"Approved Capex Depreciation",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":419},null,"Pipeline",null,null,null,null,null,{"$f":"I404/$M$26","v":0},1.2403758593507954E-2,2.0480624654396856E-2,2.5038284788755593E-2,3.5365134966606399E-2,5.5455222114866927E-2,0.16540589729884933,0.30574398170276829,6.5178967819212952,13.212123739414865,15.254255088248421,{"$f":"T404/$S$26","v":26.682386914631476},27.122234145655923,27.201441975107926,27.286924710529505,27.297520043560098,{"$f":"Y404/$X$26","v":4.7278999359466667},3.202968497463043,2.1080580498135428,6.9150333466063607,9.8330263143318586]
[{"$f":"ROW()","v":420},null,"Compression",null,null,null,null,null,{"$f":"I405/$M$26","v":0},6.4614928487111201E-2,0.35740132319433388,0.65691843961896379,0.78009064704751963,0,0.11215247185190573,4.0339900761009426,10.722385943689398,13.026411793888022,13.049803243666137,20.913792530417464,22.63239396503112,22.947530715336327,23.046036452327549,23.180065700709367,20.078858414069863,19.731366420303779,15.107546853822244,13.082527743502,13.095298042769027]
[{"$f":"ROW()","v":421},null,"Metering",null,null,null,null,null,{"$f":"I406/$M$26","v":0},0,2.019216515222225E-3,4.03843303044445E-3,6.0576495456666759E-3,0.11068877952753245,0.14928077981339646,0.19138220513457219,0.19664501597468392,0.19664501597468392,0.19664501597468392,0.25508724109088593,0.2709129230935457,0.28489094477829441,0.36136250375832346,0.43783406273835246,4.6342397115463658,3.451554731700222,1.0935171439954978,0.83457299010766428,1.6963579007473166]
[{"$f":"ROW()","v":422},null,"Other",null,null,null,null,null,{"$f":"I407/$M$26","v":0},0.34070913333516334,0.67960097180662671,1.0645982540423309,1.382288319103961,0.55889572523659936,0.78752409056649075,0.96879411625488632,1.0594314140568106,1.3716993961498092,1.743038661377379,4.5162094751439366,8.2925734572469914,8.4121052726018384,8.5033142883344528,8.7193356413853849,3.0801157196440969,3.4038830340605957,3.3400873653818044,2.2640772974492207,3.2745556994425788]
[{"$f":"ROW()","v":423},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I408/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":424},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I409/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":425},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I410/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":426},null,"Building",null,null,null,null,null,{"$f":"I411/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":427},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":428},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":429},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":430},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I415/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T415/$S$26","v":0},{"$f":"U415/$S$26","v":0},{"$f":"V415/$S$26","v":0},{"$f":"W415/$S$26","v":0},{"$f":"X415/$S$26","v":0},{"$f":"Y415/$X$26","v":0},{"$f":"Z415/$X$26","v":0},{"$f":"AA415/$X$26","v":0},{"$f":"AB415/$X$26","v":0},{"$f":"AC415/$X$26","v":0}]
[{"$f":"ROW()","v":431},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":432},null,"Total",null,null,null,null,null,{"$f":"SUM(I419:I431)","v":0},0.41772782041578249,1.0595021361705796,1.7505934114804949,2.2038017506637537,0.72503972687899876,1.2143632395306423,5.4999103791931701,18.496359155642189,27.806879945427379,30.243742009266622,52.367476161283761,58.318114491027586,58.845968907824385,59.197637954949826,59.6347554483932,32.521113781206992,29.789772683527641,21.649209413013089,23.096211377665245,27.899237957290779]
[{"$f":"ROW()","v":433}]
["Contributions"]
["Shippers' Financed Capex"]
["Hide","Shipper Financed Capex",null,null,null,null,null,null,"AA1  [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3 (Post DD3, AAI Model 2011/04/18) [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]",null,null,null,null,"AA6 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0.64835578999999999,2.8841692400000003,1.6605835600000001,0,0,0,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,5.0681472000000003,0,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,1.8285847500000001,3.1245166699999998,4.9146266600000006,1.5038690800000001,1.1776810800000002,0.96772881999999993,null,null,null,null,null,0.72293341,5.4683203800000006,9.1027322099999992,2.2186204400000786,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0.11491508,0,0,2.4009999999999999E-3,0,4.3272999999999999E-2,null,null,null,null,null,0,3.78637969,-3.7000000001341515E-7,1.2937849999999999E-2,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,8.3750000000000003E-5,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I437:I449)","v":0},0,0,0,0,2.59185562,6.0086859100000005,6.5752102200000007,1.5062700800000002,6.2458282800000005,1.0110018199999999,0,0,0,0,0,0.72293341,9.2547000700000002,9.1027318399999988,2.2316420400000787,0,0,0,0,0,0,{"$f":"SUM(AI437:AI449)","v":0},0,0,0,0]
["Hide","Shipper Financed Capex",null,null,null,null,null,null,"AA1  [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3 (Post DD3, Revised AAI Model 2011/08/11) [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0.64835578999999999,4.5447528000000004,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,5.0681472000000003,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,1.8285847500000001,8.0391433299999999,2.68155016,0.96772881999999993,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0.11491508,0,2.4009999999999999E-3,4.3272999999999999E-2,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I452:I464)","v":0},0,0,0,0,2.59185562,12.583896129999999,7.7520983600000006,1.0110018199999999,0,0,0,0,0,0,0]
["Hide","Shipper Financed Capex (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I437/I$26","v":0},0,0,0,0,{"$f":"N452/N$26","v":1.0788053533630608},7.3237674147915124,0,0,0,0,{"$f":"T437/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI437/AI$26","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,7.9325452723430621,0,0,0,{"$f":"T438/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI438/AI$26","v":0},0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,3.0425995229842155,12.954899541091107,4.1970994931360286,1.4608319478073739,0,0,{"$f":"T439/T$26","v":0},0,0,0,0,0.91615379412727271,6.8000344422123122,11.121129448501314,2.6615808032358945,0,0,0,0,0,0,{"$f":"AI439/AI$26","v":0},0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0.19120829241942053,0,3.7579889547990422E-3,6.5322618869063431E-2,0,0,{"$f":"T440/T$26","v":0},0,0,0,0,0,4.7084864298483504,-4.5204206837747653E-7,1.5520966351118758E-2,0,0,0,0,0,0,{"$f":"AI440/AI$26","v":0},0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T441/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI441/AI$26","v":0},0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T442/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI442/AI$26","v":0},0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T443/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI443/AI$26","v":0},0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T444/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI444/AI$26","v":0},0,0,0,0]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I448/I$26","v":0},{"$f":"J448/J$26","v":0},{"$f":"K448/K$26","v":0},{"$f":"L448/L$26","v":0},{"$f":"M448/M$26","v":0},{"$f":"N463/N$26","v":0},0,0,0,0,0,{"$f":"T448/T$26","v":0},0,0,0,0,0,0,0,1.0047117039586919E-4,0,0,0,0,0,0,{"$f":"AI448/AI$26","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y449/Y$26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI449/AI$26","v":0},0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I467:I479)","v":0},0,0,0,0,4.3126131687666973,20.27866695588262,12.13340275443389,1.5261545666764373,0,0,0,0,0,0,0,0.91615379412727271,11.508520872060663,11.121128996459246,2.677202240757409,0,0,0,0,0,0,{"$f":"SUM(AI467:AI479)","v":0},0,0,0,0]
["Hide","Assumed Shippers' Cash Contribution (this is  conservative assumption as shippers  pay upfront for this facilities)",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]",null,null,null,null,"AA6 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"-I437","v":0},0,0,0,0,-0.64835578999999999,-2.8841692400000003,-1.6605835600000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AI437","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"-I438","v":0},0,0,0,0,0,0,0,0,-5.0681472000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AI438","v":0},0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"-I439","v":0},0,0,0,0,-1.8285847500000001,-3.1245166699999998,-4.9146266600000006,-1.5038690800000001,-1.1776810800000002,-0.96772881999999993,0,0,0,0,0,-0.72293341,-5.4683203800000006,-9.1027322099999992,-2.2186204400000786,0,0,0,0,0,0,{"$f":"-AI439","v":0},0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"-I440","v":0},0,0,0,0,-0.11491508,0,0,-2.4009999999999999E-3,0,-4.3272999999999999E-2,0,0,0,0,0,0,-3.78637969,3.7000000001341515E-7,-1.2937849999999999E-2,0,0,0,0,0,0,{"$f":"-AI440","v":0},0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-I441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AI441","v":0},0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-I442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AI442","v":0},0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-I443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AI443","v":0},0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,{"$f":"-I444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AI444","v":0},0,0,0,0]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"-I448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.3750000000000003E-5,0,0,0,0,0,0,{"$f":"-AI448","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y449","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AI449","v":0},0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I482:I494)","v":0},0,0,0,0,-2.59185562,-6.0086859100000005,-6.5752102200000007,-1.5062700800000002,-6.2458282800000005,-1.0110018199999999,0,0,0,0,0,-0.72293341,-9.2547000700000002,-9.1027318399999988,-2.2316420400000787,0,0,0,0,0,0,{"$f":"SUM(AI482:AI494)","v":0},0,0,0,0]
["Hide","Assumed Shippers' Cash Contribution (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I482/I$26","v":0},0,0,0,0,-1.0788053533630608,-4.6477741756726569,-2.5991064877138164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI482/AI$26","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I483/I$26","v":0},0,0,0,0,0,0,0,0,-7.4926283073871645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI483/AI$26","v":0},0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I484/I$26","v":0},0,0,0,0,-3.0425995229842155,-5.0350886795688599,-7.6922585194672672,-2.2701607640285877,-1.7410557051465059,-1.3936672605518623,0,0,0,0,0,-0.91615379412727271,-6.8000344422123122,-11.121129448501314,-2.6615808032358945,0,0,0,0,0,0,{"$f":"AI484/AI$26","v":0},0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I485/I$26","v":0},0,0,0,0,-0.19120829241942053,0,0,-3.6244218774899198E-3,0,-6.2319280070485795E-2,0,0,0,0,0,0,-4.7084864298483504,4.5204206837747653E-7,-1.5520966351118758E-2,0,0,0,0,0,0,{"$f":"AI485/AI$26","v":0},0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I486/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI486/AI$26","v":0},0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I487/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI487/AI$26","v":0},0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I488/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI488/AI$26","v":0},0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,{"$f":"I489/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI489/AI$26","v":0},0,0,0,0]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I493/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0047117039586919E-4,0,0,0,0,0,0,{"$f":"AI493/AI$26","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y494/Y$26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI494/AI$26","v":0},0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I497:I509)","v":0},0,0,0,0,-4.3126131687666973,-9.6828628552415168,-10.291365007181083,-2.2737851859060778,-9.2336840125336703,-1.455986540622348,0,0,0,0,0,-0.91615379412727271,-11.508520872060663,-11.121128996459246,-2.677202240757409,0,0,0,0,0,0,{"$f":"SUM(AI497:AI509)","v":0},0,0,0,0]
["Hide","Depreciation of Shipper Financed Capex [m$ 31/12/2004]",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I512:I524)","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide","Depreciation of Shipper Financed Capex (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I512/$M$26","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I513/$M$26","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I514/$M$26","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I515/$M$26","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I516/$M$26","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I517/$M$26","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I518/$M$26","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,{"$f":"I519/$M$26","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I523/$M$26","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I527:I539)","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide"]
["BEP Asset"]
[{"$f":"ROW()","v":543},"Approved Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA4  [m$ 31/12/2015]",null,null,null,null,"Approved AA5  [m$ 31/12/2019]",null,null,null,null,"Approved AA6  [m$ 31/12/2024]"]
[{"$f":"ROW()","v":544},null,"BEP Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BEP!$D$35/1000","v":18.85803090523854}]
[{"$f":"ROW()","v":545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":546},null,"BEP Lease (modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T544*$E$24/$S$24","v":27.15824901350582}]
[{"$f":"ROW()","v":547},"Approved Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA4  [m$ 31/12/2015]",null,null,null,null,"Approved AA5  [m$ 31/12/2019]",null,null,null,null,"Approved AA6  [m$ 31/12/2024]"]
[{"$f":"ROW()","v":548},null,"BEP depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.33084264746032527,-0.33084264746032527,-0.33084264746032527,-0.33084264746032527,-0.37050444172569541,-0.37050444172569541,-0.37050444172569535,-0.37050444172569535,-0.3705044417256953,-0.45390212049051992,-0.45390212049051998,-0.45390212049052003,-0.45390212049052009,-0.45390212049052003]
[{"$f":"ROW()","v":549},null,null,null,"Tax Asset Life (years)","Economic Asset Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":550},null,"BEP depreciation (modelled)",null,{"$f":"E70","v":20},{"$f":"BEP!D24","v":57},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T548*$E$24/$S$24","v":0},{"$f":"U548*$E$24/$S$24","v":-0.47646050900887404},{"$f":"V548*$E$24/$S$24","v":-0.47646050900887404},{"$f":"W548*$E$24/$S$24","v":-0.47646050900887404},{"$f":"X548*$E$24/$S$24","v":-0.47646050900887404},{"$f":"Y548*$E$24/$X$24","v":-0.47646050900887399},{"$f":"Z548*$E$24/$X$24","v":-0.47646050900887399},{"$f":"AA548*$E$24/$X$24","v":-0.47646050900887388},{"$f":"AB548*$E$24/$X$24","v":-0.47646050900887388},{"$f":"AC548*$E$24/$X$24","v":-0.47646050900887382},{"$f":"AD548*$E$24/$AB$24","v":-0.5445262960101418},{"$f":"AE548*$E$24/$AB$24","v":-0.54452629601014191},-0.54452629601014191,-0.54452629601014202,-0.54452629601014191]
[{"$f":"ROW()","v":551},"Modelled Redundant or Disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA4  [m$ 31/12/2015]",null,null,null,null,"Approved AA5  [m$ 31/12/2019]",null,null,null,null,"Approved AA6  [m$ 31/12/2024]"]
[{"$f":"ROW()","v":552},null,"BEP Redundant or Disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":554},null,"BEP Redundant or Disposed (modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T552*$E$24/$S$24","v":0},{"$f":"U552*$E$24/$S$24","v":0},{"$f":"V552*$E$24/$S$24","v":0},{"$f":"W552*$E$24/$S$24","v":0},{"$f":"X552*$E$24/$S$24","v":0}]
[{"$f":"ROW()","v":555}]
["DBNGP Actual & Forecast Capex"]
["Service Provider's Financed Capex"]
[{"$f":"ROW()","v":558},"AA1 to AA3 Modelled Capex in AA4 (AA5 Model)",null,null,"(FORECAST)",null,null,null,"Approved AA1  [m$ 31/12/2004]",null,null,null,null,"Approved AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD] (Post Tribunal)",null,null,null,null,"Approved AA4 [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":559},null,"Pipeline",null,null,null,null,null,1.5485045536938307,3.2563790620384045E-2,6.7147723655913982E-2,2.1687745098039214E-5,0.62122699999999997,4.4996516591400475,5.74323434823821,254.2278490565096,273.95638440184962,83.572744747450471,144.59338528382543,21.928798399535228,4.0504328865000003,4.483654037283916,0.5700181064288059,0.81172293943937601,3.6765018153272497,2.4906871242825956,1.6392646527961841,5.3772569208904555,7.6463418398391214,0,0,0,0,0]
[{"$f":"ROW()","v":560},null,"Compression",null,null,null,null,null,-2.227072312036777,1.4357808563146233,8.7495849032258058E-2,-0.11777233487394957,0.18346781999999998,3.6919861468985058,68.785011564665453,117.30760768948929,40.410251709427207,0.41026205209483663,0.61540859253481395,36.720734314650606,6.9064614987030017,2.2143100083048366,3.0902729187363613,6.7912260471697179,15.613689039348445,15.343472883507387,11.74790587485173,10.173213826367409,10.183144245596575,5.0257185992611566,2.4044718859762253,2.9644649335445274,2.7632773587354302,3.1717743093919966]
[{"$f":"ROW()","v":561},null,"Metering",null,null,null,null,null,0.63787550495049528,0.58387309915066488,0.37592829408602163,-3.2590289460784315E-2,1.6705262800000003,1.1281068782189878,1.2306930746224738,0.15384051263261908,0,0,0,0.56356935787388474,0.51056495579700012,2.8650063703944157,2.9386370341135524,0.1759679099483962,3.603669904817977,2.6839923451671739,0.85033901297784764,0.64897928355574463,1.319119056248272,1.7529690252415859,1.1971632174902724,1.4010142494148796,1.1987747365102233,1.377485317059665]
[{"$f":"ROW()","v":562},null,"Other Depreciable",null,null,null,null,null,5.6859054474485911,1.4830544262924668,0.78766804584229388,0.9443459043767507,0.90148431000000018,4.0099071762147656,3.1792904427747244,1.5896852972037303,5.4768603208532305,6.5129100770055315,6.04126101671676,{"$f":"T574","v":78.396361421868008},{"$f":"U574","v":1.9192876201},1.8111640447267001,4.9750217357856803,4.3849076696693201,2.3758031772216093,2.6469219576195737,2.5973132740845593,1.7605880849605129,2.5463546471992506,2.7828459034052142,1.6853521739514117,1.1741301439993093,0.87581567929722626,1.5973619631951208]
[{"$f":"ROW()","v":563},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.972045998141304,2.9201651600866532,2.3822857326685067,4.7202457608169617,2.7312839862318841]
[{"$f":"ROW()","v":564},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4204136420827926,2.864938397591668,3.0862922595806035,2.885186653973757,1.6672147010906646]
[{"$f":"ROW()","v":565},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.56322540376835,19.042250610067196,8.5299432779592887,11.3802327104979,6.564149588379526]
[{"$f":"ROW()","v":566},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T575","v":5.0981920000000001},{"$f":"U575","v":0.70034300000000005},0.239123,5.7190000000000001E-3,4.2672000000000002E-2,1.9351370909090913E-2,null,null,null,null,3.0707373829962128,3.4583306081525134,0.89340039093122769,6.7271098376469594,2.2320327825912636]
[{"$f":"ROW()","v":567},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":568},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":569},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8614169819496045E-14,0,0,0,-2.7034319887242082E-14,1.9687214270143598,1.4860565505499463,1.3481540706687491,1.4960334249009239,1.3765463996407368]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,{"$f":"SUM(I559:I571)","v":5.6452131940561401},3.5352721723781388,1.3182399126164874,0.79400496778711482,3.3767054100000005,13.329651860472307,78.938229430300865,373.27898255583523,319.84349643213005,90.495916876550837,151.25005489307699,142.70765549392775,14.087089961100002,11.613257460709869,11.5796687950644,12.206496566226811,25.289015307624403,23.165074310576728,16.834822814710321,17.960038115774122,21.694959788883192,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859]
[{"$f":"ROW()","v":573},null,"Adjustment for Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[m$ OD]","[m$ OD]","[m$ OD]","[m$ OD]","[m$ OD]","[m$ 31/12/2015]"]
[{"$f":"ROW()","v":574},null,"Net Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T576-T575","v":78.396361421868008},{"$f":"U576-U575","v":1.9192876201},1.8111640447267001,4.9750217357856803,4.3849076696693201,2.3758031772216093]
[{"$f":"ROW()","v":575},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0981920000000001,0.70034300000000005,0.239123,5.7190000000000001E-3,4.2672000000000002E-2,{"$f":"0.019637*$X$24/$Y$24","v":1.9351370909090913E-2}]
[{"$f":"ROW()","v":576},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83.494553421868005,2.6196306201000001,2.0502870447267001,4.9807407357856803,4.4275796696693197,2.3951545481307002]
[{"$f":"ROW()","v":577},null,"Adjustment for Building %"]
[{"$f":"ROW()","v":578},null,"Net Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T574/T$576","v":0.93893982552082578},0.73265582001279794,0.88337096475587662,0.99885177721480056,0.99036222876071101,0.99192061701229528]
[{"$f":"ROW()","v":579},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T575/T$576","v":6.1060174479174299E-2},0.267344179987202,0.11662903524412344,1.1482227851994115E-3,9.6377712392890762E-3,8.0793829877047821E-3]
[{"$f":"ROW()","v":580},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T576/T$576","v":1},{"$f":"U576/U$576","v":1},1,1,1,1]
[{"$f":"ROW()","v":581}]
[{"$f":"ROW()","v":582},"AA1 to AA4 Modelled in AA5",null,null,"(FORECAST Indexed to AA5)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":583},null,"Pipeline",null,null,null,null,null,{"$f":"I559/$M$26","v":2.6486802506319562},5.569959022476266E-2,0.11485458605727583,3.7096372745490972E-5,1.0625940247539445,7.6965472628787666,9.8236659082743305,434.85069601529693,468.59588702455005,142.94919441834867,247.32355036329369,{"$f":"T559/T$26","v":30.630004978909934},5.535591611550001,5.9639443969215451,0.74540829302228473,1.0438577283934412,{"$f":"Y559/$X$26","v":4.7278999359466667},3.202968497463043,2.1080580498135428,6.9150333466063607,9.8330263143318586,{"$f":"AD559/$AB$26","v":0},{"$f":"AE559/$AB$26","v":0},0,0,0]
[{"$f":"ROW()","v":584},null,"Compression",null,null,null,null,null,{"$f":"I560/$M$26","v":-3.8093542802634652},2.4558690442881921,0.14965957109470551,-0.2014467808359576,0.31381734738933148,6.3150545922322943,117.6551281274711,200.65187602765366,69.120775505958733,0.70174349334343955,1.0526417770150498,51.291286207037025,9.4388307148941024,2.9453703736421208,4.0411261245013961,8.7333663374119812,20.078858414069863,19.731366420303779,15.107546853822244,13.082527743502,13.095298042769027,{"$f":"AD560/$AB$26","v":6.0291322954991839},2.8845385620059019,3.5563374503967911,3.3149816162454298,3.8050373384616547]
[{"$f":"ROW()","v":585},null,"Metering",null,null,null,null,null,{"$f":"I561/$M$26","v":1.0910708969463683},0.99870106478318543,0.6430164159506111,-5.5744915861723442E-2,2.8573955145581813,1.9296000142932008,2.1050712660587854,0.26314054200558695,0,0,0,0.78719006500620781,0.69777210625590014,3.8108958781773055,3.8428330446100305,0.22629083622515159,4.6342397115463658,3.451554731700222,1.0935171439954978,0.83457299010766428,1.6963579007473166,{"$f":"AD561/$AB$26","v":2.1029593986116786},1.4361837566105333,1.6807348224477987,1.4381170246947084,1.6525082030819045]
[{"$f":"ROW()","v":586},null,"Other Depreciable",null,null,null,null,null,{"$f":"I562/$M$26","v":9.7256061854600286},2.536729362637594,1.347287479458616,1.6152812342212997,1.541967495320443,6.8588509598967411,5.4381007706518636,2.7191189340577315,9.3680394627899535,11.140177956827104,10.33343344436441,109.50353489186776,2.6230264141366666,2.4091246930811261,6.5057976544889673,5.6388941803681112,3.0552302850986379,3.4038830340605957,3.3400873653818044,2.2640772974492207,3.2745556994425788,{"$f":"AD562/$AB$26","v":3.3384571336892157},2.0218424530880101,1.4085519971902212,1.0506773295527825,1.9162844894096371]
[{"$f":"ROW()","v":587},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I563/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD563/$AB$26","v":17.961301309302044},3.5031929717390655,2.857922815266694,5.6626700435274051,3.2766005824502979]
[{"$f":"ROW()","v":588},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I564/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD564/$AB$26","v":4.1033189475588747},3.4369398676788165,3.702488304522686,3.4612308051974328,2.0000837291913824]
[{"$f":"ROW()","v":589},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I565/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD565/$AB$26","v":19.870168857877005},22.844145740476481,10.232995636381453,13.652361788669596,7.8747199020663157]
[{"$f":"ROW()","v":590},null,"Building",null,null,null,null,null,{"$f":"I566/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,7.1211218917835684,0.9571354333333334,0.31807009732824432,7.4786923076923086E-3,5.4875247232472328E-2,2.4885434545454551E-2,0,0,0,0,{"$f":"AD566/$AB$26","v":3.6838278071400348},4.1488062545306397,1.0717729302565675,8.0702161047158878,2.6776709973599151]
[{"$f":"ROW()","v":591},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":592},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":593},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I570/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T570/T$26","v":0},0,0,0,0,{"$f":"Y570/$X$26","v":0},0,0,0,0,{"$f":"AD570/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6797188863816872E-14,0,0,0,-3.4765536829165559E-14,{"$f":"AD571/$AB$26","v":2.3617880114096534},1.7827563093516567,1.6173208042273979,1.7947251241926745,1.6513818253865638]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,{"$f":"SUM(I583:I595)","v":9.6560030527748886},6.0469990619337342,2.2548180525612085,1.3581266338963642,5.7757743820219005,22.800052829301002,135.02196607245608,638.48483151901382,547.08470199329872,154.7911158685192,258.70962558467318,199.33313803460447,19.252356280170005,15.447405439150343,15.142643808930371,15.697284329631158,32.521113781207021,29.789772683527641,21.649209413013089,23.096211377665245,27.899237957290744,{"$f":"SUM(AD583:AD595)","v":59.450953761087689},42.058405915481103,26.128124760689609,38.444979836795916,24.854287067407672]
[{"$f":"ROW()","v":597},"Selected Service Provider's Financed Capex",null,null,"(ACTUAL)",null,null,null,"Actual AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD] - FORECAST"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,1.3878405999999999,3.0096500000000002E-2,6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999997,7.4336034800000004,229.88054288999996,1.1463871999999999,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.5233363749999971E-2,8.8811437499999955E-3,8.7959769999999993E-2,0,2.3098810959577185,1.0636616650626538,2.1434419999999996E-2,0,{"$f":"AI613*AI$26","v":0.19472979588719011},0.19924716046204766,0.20386931938853076,0.32074854439625256,0.21343780081822022]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,18.621587399999996,1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346781999999998,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999999,0,114.32250003000001,30.587693245633893,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.4112783485000002,4.6173590831249998,2.8467189787499994,1.9137673878749997,2.0724719599999997,2.7634872913180613,3.8898085926877619,5.0157975962613488,1.6330694299999993,1.3003587072,{"$f":"AI614*AI$26","v":6.95583206384135},6.1533093501402911,7.2040402613605217,5.0613223107003069,4.5944207898709131]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,0.57169320000000023,0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000003,0,0,0,0,7.6179759999999999E-2,4.7555367100000003,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.3113628224999987,3.5379170583749806,6.7984312904999973,5.4032617856250775,8.2567093700000012,4.0844526903942615,2.7134641168903721,3.4735087225181496,3.3324905400000002,2.5758270215999999,{"$f":"AI615*AI$26","v":4.2070011386724993},4.0357190985199907,5.3437875255206579,4.6041995600152967,4.6192071151272236]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,5.0959685000000006,1.37068648,0.75003203000000007,0.92049553000000006,0.90148431000000018,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,13.253873430000034,{"$f":"49.8023586883419-T605","v":46.761417977357318},{"$f":"6.05592930898499-U605","v":4.4369118538139354},{"$f":"9.38651642114271-V605","v":8.2917760666417131},{"$f":"7.47509459238247-W605","v":7.4665115184499751},{"$f":"11.73449724-X605","v":11.621402839992811},2.2469138593749993,4.8109472403749987,1.7451145642499994,2.6764061411249993,4.0108991900000026,2.4889551591993828,2.5200572532414931,0.51554893671142032,1.8114155400000007,1.8245909177999999,{"$f":"AI616*AI$26","v":1.4091736842159024},1.7525180350317739,1.1684123358503966,1.4209384816435382,1.2232510520011977]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,4.4002969500000004,15.06395600637938,6.7012718602177808,17.795961357420389,5.1472618599999995,9.388940299199998,{"$f":"AI617*AI$26","v":17.980976950369975},11.979341056838143,8.3730671304681561,12.298321891535961,7.6776136796881955]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749976,3.8696298499999995,4.1518243681504741,5.7473409819517363,6.782042202401362,3.8737209399999988,3.0964830497999998,{"$f":"AI618*AI$26","v":5.5049385677910037},5.0364010048060237,4.7339886335467369,4.7148079011528958,4.7094310603327783]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.8165931999999989,8.0461640731343724,15.504377056244682,16.27226904066185,20.927251670000004,15.431475061799999,{"$f":"AI619*AI$26","v":17.699002664464956},16.970839185365403,17.065055983624379,18.693203410344505,14.566333874647679]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"49.8023586883419*T$579","v":3.0409407109845783},{"$f":"6.05592930898499*U$579","v":1.6190174551710552},{"$f":"9.38651642114271*V$579","v":1.0947403545009966},{"$f":"7.47509459238247*W$579","v":8.5830739324944585E-3},{"$f":"11.73449724*X$579","v":0.11309440000718904},1.9637000000000002E-2,0,0,0,0,0.49887589754621225,1.0864197517277903,-0.16483873939230986,0.98097903000000031,3.4075660122000002,{"$f":"AI620*AI$26","v":1.465708141086377},24.852713741063919,19.290831831375467,7.2897396453693757,1.3150522566541956]
[{"$f":"ROW()","v":606},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":607},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":608},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":609},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,null,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"AI624*AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":610},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.0551283054805665,1.6727727780717125,1.5790341567815553,1.7947251241926745,1.6827580800689084,{"$f":"AI625*AI$26","v":1.5871768374302551},1.6870095583427229,1.7602483331733134,1.4120021550924156,1.2756705049306019]
[{"$f":"ROW()","v":611},null,"Total",null,null,null,null,null,{"$f":"SUM(I598:I610)","v":25.677089699999996},3.2674119600000004,1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,622.95787230000008,126.83806815185461,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,29.514560290000002,39.152843791602713,42.145393486991047,52.332984938426414,39.522348554192675,38.707999149668908,{"$f":"SUM(AI598:AI610)","v":57.004539843759503},72.667098190570314,65.14330135430815,55.815283900250549,40.194418134071007]
[{"$f":"ROW()","v":612},"Service Provider's Financed Capex (AA4 model)",null,null,"(ACTUAL Indexed to AA5)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":613},null,"Pipeline",null,null,null,null,null,{"$f":"I598/I$26","v":2.6486802506319562},5.5699590224762667E-2,0.11485458605727582,3.7096372745490972E-5,1.0625940247539445,12.368843392302056,370.44734959233955,1.7942983904718868,745.02437933535566,0,705.61200356251777,64.412739246480484,19.961719725209299,6.2403907632670688,0.76229362794040945,3.3343043048339487,{"$f":"Y598/Y$26","v":0},0,0.10413261092681855,1.0654315307659203E-2,0.1046210916211604,{"$f":"AD598/AD$26","v":0},2.4617540120527979,1.0894521389399996,2.1434419999999996E-2,0,0.18694819684054828,0.18742410637939938,0.18790122742974402,0.28965889806263234,0.18885911640922803]
[{"$f":"ROW()","v":614},null,"Compression",null,null,null,null,null,{"$f":"I599/I$26","v":35.539117951872051},2.4558690442881921,0.14965957109470551,-0.20144678083595755,0.31381734738933148,68.580230710986442,247.68716193374991,0.21242338559021851,191.45140421435073,0,164.64067427097018,42.724693771957568,11.337967035129099,7.3866115669013412,3.9988350262620513,5.7555537327675266,{"$f":"Y599/Y$26","v":3.055747288917273},5.7418363620662358,3.4779371221538118,2.2958620814954815,2.4650391742662112,{"$f":"AD599/AD$26","v":3.1758460709788769},4.1455605337972017,5.137415025120001,1.6330694299999993,1.2741120000000001,6.6778699989709827,5.7881803863685262,6.6397828355093296,4.5707363879603484,4.0653447864476719]
[{"$f":"ROW()","v":615},null,"Metering",null,null,null,null,null,{"$f":"I600/I$26","v":1.0910708969463683},0.99870106478318543,0.64301641595061099,-5.5744915861723428E-2,2.8573955145581813,0,0,0,0,0.11262234574125242,6.848649830517104,0.4883320314041017,2.5280047576861171,1.2694595565948674,1.5675272082292218,4.708357849464945,{"$f":"Y600/Y$26","v":4.1963997950590892},4.3995150574261581,8.3058836274820305,6.4820541559047831,9.8206935680716736,{"$f":"AD600/AD$26","v":4.6939217233385007},2.8918723080620632,3.5577304623000008,3.3324905400000002,2.5238360000000002,4.038885130021824,3.7962450450201568,4.9252346462955572,4.1579218185536027,4.0872768128693897]
[{"$f":"ROW()","v":616},null,"Other Depreciable",null,null,null,null,null,{"$f":"I601/I$26","v":9.7256061854600286},2.536729362637594,1.347287479458616,1.6152812342212992,1.541967495320443,5.8577390742449831,1.2658125423697297,3.36432785730777,8.5035397804327228,0.80466923736180351,19.08746447676247,65.316048757952018,6.0637795335457119,11.029328088643654,9.7638996779730451,14.944866751798873,{"$f":"Y601/Y$26","v":2.8474526545170447},5.9825695388784554,2.1320681004070985,3.2107660591465135,4.7706428932252596,{"$f":"AD601/AD$26","v":2.8603491277196538},2.6857490909928448,0.52804938852000005,1.8114155400000007,1.787763,1.3528616825127846,1.648526010949986,1.0768962819360597,1.2832091742844585,1.0823861187754682]
[{"$f":"ROW()","v":617},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T602/T$26","v":0},0,0,0,0,{"$f":"Y602/Y$26","v":4.190297049981818},3.059329738664577,3.6240889562668697,3.0245548154541728,5.2338002971843007,{"$f":"AD602/AD$26","v":17.31175158523731},7.1418753617305706,18.227457848820002,5.1472618599999995,9.1994319999999981,17.262438975956723,11.26850333718861,7.7172455173023069,11.106265108162015,6.7934889233244746]
[{"$f":"ROW()","v":618},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y603/Y$26","v":1.0594790293070453},1.8911951632433093,5.9181824863790515,8.8374278307527945,4.6026143437713305,{"$f":"AD603/AD$26","v":4.7713463884598193},6.1252242575234863,6.9464855475,3.8737209399999988,3.0339830000000001,5.284955670382943,4.7375478551619263,4.363198334844351,4.2578090690811443,4.1671109121018297]
[{"$f":"ROW()","v":619},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y604/Y$26","v":6.6253126346713636},7.7451048649669927,3.5167057259454424,7.8324570098461663,8.1077908880546072,{"$f":"AD604/AD$26","v":9.2467870716812168},16.523777994193491,16.666820751420001,20.927251670000004,15.120002999999999,16.991732666913585,15.963812791357039,15.728433170316022,16.881300930899226,12.888930331655331]
[{"$f":"ROW()","v":620},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2475664840806644,2.2126571887337754,1.4561718074183105,1.122401975787737E-2,0.14543689447418959,{"$f":"Y605/Y$26","v":2.4885434545454548E-2},0,0,0,0,{"$f":"AD605/AD$26","v":0.57331657145871384},1.1578510198077518,-0.16883556407999997,0.98097903000000031,3.3387870000000004,1.4071369654664923,23.377987687353638,17.77987482436334,6.5831567741507344,1.1636158462633082]
[{"$f":"ROW()","v":621},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":622},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":623},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":624},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I609/I$26","v":0},0,0,0,0,0,-0.19312703552496632,2.8084767772712191,2.1366915416060319,0.97764015708322838,0.95922431239340755,-2.2780087781297826E-2,-5.3308392475107894E-2,0.25090095138075763,7.8203395370551973E-4,-3.8207816789660033E-3,{"$f":"Y609/Y$26","v":0},0,0,0,0,{"$f":"AD609/AD$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":625},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T610/T$26","v":0},0,0,0,0,0,0,0,0,0,2.3617880114096534,1.782756309351657,1.6173208042273979,1.7947251241926745,1.6487929453937962,{"$f":"Tax_CoRE!AI86","v":1.5237516501920665},{"$f":"Tax_CoRE!AJ86","v":1.5869047177016951},{"$f":"Tax_CoRE!AK86","v":1.6223766448843799},{"$f":"Tax_CoRE!AL86","v":1.2751390316548221},{"$f":"Tax_CoRE!AM86","v":1.1287691471094881}]
[{"$f":"ROW()","v":626},null,"Total",null,null,null,null,null,{"$f":"SUM(I613:I625)","v":49.004475284910406},6.0469990619337342,2.2548180525612085,1.3581266338963638,5.7757743820219005,86.806813177533485,619.20719703293423,8.1795264106410936,947.11601487174516,1.8949317401862844,897.14801645316095,177.16660020409356,42.050819847828897,27.632862734205997,16.104561594116308,28.884698751660519,{"$f":"SUM(Y613:Y625)","v":21.999573886999087},28.81955072524573,27.078998629561124,31.69377626790757,35.105202256194545,44.995106550283744,44.916420887511862,53.601896402767402,39.522348554192675,37.926708945393791,{"$f":"SUM(AI613:AI625)","v":54.72658093725795},68.355131937480976,60.040943482881097,50.405197192808991,35.565781994956183]
["Total Capex (includes Shipper finance)"]
[{"$f":"ROW()","v":628},"Total Capex",null,null,null,null,null,null,null,null,null,null,null,"Actual AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
[{"$f":"ROW()","v":629},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N437+N598","v":8.0819592700000005},232.76471212999996,2.80697076,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.5233363749999971E-2,8.8811437499999955E-3,8.7959769999999993E-2,0,2.3098810959577185,1.0636616650626538,2.1434419999999996E-2,0,{"$f":"AI437+AI598","v":0.19472979588719011},0.19924716046204766,0.20386931938853076,0.32074854439625256,0.21343780081822022]
[{"$f":"ROW()","v":630},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N438+N599","v":41.216322779999999},153.70189397999997,0.13571847999999997,126.82707395999999,5.0681472000000003,114.32250003000001,30.587693245633893,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.4112783485000002,4.6173590831249998,2.8467189787499994,1.9137673878749997,2.0724719599999997,2.7634872913180613,3.8898085926877619,5.0157975962613488,1.6330694299999993,1.3003587072,{"$f":"AI438+AI599","v":6.95583206384135},6.1533093501402911,7.2040402613605217,5.0613223107003069,4.5944207898709131]
[{"$f":"ROW()","v":631},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N439+N600","v":1.8285847500000001},3.1245166699999998,4.9146266600000006,1.5038690800000001,1.2538608400000002,5.7232655299999999,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,4.0342962324999991,9.0062374383749813,15.901163500499997,7.6218822256251562,8.2567093700000012,4.0844526903942615,2.7134641168903721,3.4735087225181496,3.3324905400000002,2.5758270215999999,{"$f":"AI439+AI600","v":4.2070011386724993},4.0357190985199907,5.3437875255206579,4.6041995600152967,4.6192071151272236]
[{"$f":"ROW()","v":632},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N440+N601","v":3.6353824499999994},0.78549806000000011,2.1494877400000001,5.6355749800000003,0.54429260000000013,13.297146430000033,46.761417977357318,4.4369118538139354,8.2917760666417131,7.4665115184499751,11.621402839992811,2.2469138593749993,8.5973269303749991,1.7451141942499995,2.6893439911249994,4.0108991900000026,2.4889551591993828,2.5200572532414931,0.51554893671142032,1.8114155400000007,1.8245909177999999,{"$f":"AI440+AI601","v":1.4091736842159024},1.7525180350317739,1.1684123358503966,1.4209384816435382,1.2232510520011977]
[{"$f":"ROW()","v":633},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N441+N602","v":0},0,0,0,0,0,0,0,0,0,0,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,4.4002969500000004,15.06395600637938,6.7012718602177808,17.795961357420389,5.1472618599999995,9.388940299199998,{"$f":"AI441+AI602","v":17.980976950369975},11.979341056838143,8.3730671304681561,12.298321891535961,7.6776136796881955]
[{"$f":"ROW()","v":634},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N442+N603","v":0},0,0,0,0,0,0,0,0,0,0,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749976,3.8696298499999995,4.1518243681504741,5.7473409819517363,6.782042202401362,3.8737209399999988,3.0964830497999998,{"$f":"AI442+AI603","v":5.5049385677910037},5.0364010048060237,4.7339886335467369,4.7148079011528958,4.7094310603327783]
[{"$f":"ROW()","v":635},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N443+N604","v":0},0,0,0,0,0,0,0,0,0,0,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.8165931999999989,8.0461640731343724,15.504377056244682,16.27226904066185,20.927251670000004,15.431475061799999,{"$f":"AI443+AI604","v":17.699002664464956},16.970839185365403,17.065055983624379,18.693203410344505,14.566333874647679]
[{"$f":"ROW()","v":636},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N444+N605","v":0},0,0,0,0,0,3.0409407109845783,1.6190174551710552,1.0947403545009966,8.5830739324944585E-3,0.11309440000718904,1.9637000000000002E-2,0,0,0,0,0.49887589754621225,1.0864197517277903,-0.16483873939230986,0.98097903000000031,3.4075660122000002,{"$f":"AI444+AI605","v":1.465708141086377},24.852713741063919,19.290831831375467,7.2897396453693757,1.3150522566541956]
[{"$f":"ROW()","v":637},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":638},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":639},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":640},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N448+N609","v":0},-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,8.3750000000000003E-5,0,0,0,0,0,0,{"$f":"AI448+AI609","v":0},0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y449+Y610","v":0},0,0,0,0,2.0551283054805665,1.6727727780717125,1.5790341567815553,1.7947251241926745,1.6827580800689084,{"$f":"AI449+AI610","v":1.5871768374302551},1.6870095583427229,1.7602483331733134,1.4120021550924156,1.2756705049306019]
[{"$f":"ROW()","v":642},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N629:N641)","v":54.762249249999996},390.25677614999995,11.801155040000001,628.92372548999992,7.5275938500000006,623.96887412000012,126.83806815185461,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,18.082711943499998,32.43024982824997,31.267105897624994,28.650700880250152,29.514560290000002,39.152843791602713,42.145393486991047,52.332984938426414,39.522348554192675,38.707999149668908,{"$f":"SUM(AI629:AI641)","v":57.004539843759503},72.667098190570314,65.14330135430815,55.815283900250549,40.194418134071007]
[{"$f":"ROW()","v":643},"Total Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":644},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N629/N$26","v":13.447648745665116},375.09512376801223,4.3934048781857031,745.02437933535566,0,705.61200356251777,64.412739246480484,19.961719725209299,6.2403907632670688,0.76229362794040945,3.3343043048339487,0,0,0.10413261092681855,1.0654315307659203E-2,0.1046210916211604,0,2.4617540120527979,1.0894521389399996,2.1434419999999996E-2,0,{"$f":"AI629/AI$26","v":0.18694819684054828},0.18742410637939938,0.18790122742974402,0.28965889806263234,0.18885911640922803]
[{"$f":"ROW()","v":645},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N630/N$26","v":68.580230710986442},247.68716193374991,0.21242338559021851,191.45140421435073,7.4926283073871645,164.64067427097018,42.724693771957568,11.337967035129099,7.3866115669013412,3.9988350262620513,5.7555537327675266,3.055747288917273,5.7418363620662358,3.4779371221538118,2.2958620814954815,2.4650391742662112,3.1758460709788769,4.1455605337972017,5.137415025120001,1.6330694299999993,1.2741120000000001,{"$f":"AI630/AI$26","v":6.6778699989709827},5.7881803863685262,6.6397828355093296,4.5707363879603484,4.0653447864476719]
[{"$f":"ROW()","v":646},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N631/N$26","v":3.0425995229842155},5.0350886795688599,7.6922585194672672,2.2701607640285877,1.8536780508877582,8.2423170910689656,0.4883320314041017,2.5280047576861171,1.2694595565948674,1.5675272082292218,4.708357849464945,5.1125535891863629,11.19954949963847,19.427013075983346,9.1436349591406767,9.8206935680716736,4.6939217233385007,2.8918723080620632,3.5577304623000008,3.3324905400000002,2.5238360000000002,{"$f":"AI631/AI$26","v":4.038885130021824},3.7962450450201568,4.9252346462955572,4.1579218185536027,4.0872768128693897]
[{"$f":"ROW()","v":647},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N632/N$26","v":6.0489473666644038},1.2658125423697297,3.36432785730777,8.5071642023102125,0.80466923736180351,19.149783756832957,65.316048757952018,6.0637795335457119,11.029328088643654,9.7638996779730451,14.944866751798873,2.8474526545170447,10.691055968726806,2.1320676483650303,3.2262870254976326,4.7706428932252596,2.8603491277196538,2.6857490909928448,0.52804938852000005,1.8114155400000007,1.787763,{"$f":"AI632/AI$26","v":1.3528616825127846},1.648526010949986,1.0768962819360597,1.2832091742844585,1.0823861187754682]
[{"$f":"ROW()","v":648},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N633/N$26","v":0},0,0,0,0,0,0,0,0,0,0,4.190297049981818,3.059329738664577,3.6240889562668697,3.0245548154541728,5.2338002971843007,17.31175158523731,7.1418753617305706,18.227457848820002,5.1472618599999995,9.1994319999999981,{"$f":"AI633/AI$26","v":17.262438975956723},11.26850333718861,7.7172455173023069,11.106265108162015,6.7934889233244746]
[{"$f":"ROW()","v":649},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N634/N$26","v":0},0,0,0,0,0,0,0,0,0,0,1.0594790293070453,1.8911951632433093,5.9181824863790515,8.8374278307527945,4.6026143437713305,4.7713463884598193,6.1252242575234863,6.9464855475,3.8737209399999988,3.0339830000000001,{"$f":"AI634/AI$26","v":5.284955670382943},4.7375478551619263,4.363198334844351,4.2578090690811443,4.1671109121018297]
[{"$f":"ROW()","v":650},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N635/N$26","v":0},0,0,0,0,0,0,0,0,0,0,6.6253126346713636,7.7451048649669927,3.5167057259454424,7.8324570098461663,8.1077908880546072,9.2467870716812168,16.523777994193491,16.666820751420001,20.927251670000004,15.120002999999999,{"$f":"AI635/AI$26","v":16.991732666913585},15.963812791357039,15.728433170316023,16.881300930899226,12.888930331655331]
[{"$f":"ROW()","v":651},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N636/N$26","v":0},0,0,0,0,0,4.2475664840806644,2.2126571887337754,1.4561718074183105,1.122401975787737E-2,0.14543689447418959,2.4885434545454548E-2,0,0,0,0,0.57331657145871384,1.1578510198077518,-0.16883556407999997,0.98097903000000031,3.3387870000000004,{"$f":"AI636/AI$26","v":1.4071369654664923},23.377987687353638,17.77987482436334,6.5831567741507344,1.1636158462633082]
[{"$f":"ROW()","v":652},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":653},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":654},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":655},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N640/N$26","v":0},-0.19312703552496632,2.8084767772712191,2.1366915416060319,0.97764015708322838,0.95922431239340755,-2.2780087781297826E-2,-5.3308392475107894E-2,0.25090095138075763,7.8203395370551973E-4,-3.8207816789660033E-3,0,0,0,1.0047117039586919E-4,0,0,0,0,0,0,{"$f":"AI640/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":656},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y641/Y$26","v":0},0,0,0,0,2.3617880114096534,1.782756309351657,1.6173208042273979,1.7947251241926745,1.6487929453937962,{"$f":"AI641/AI$26","v":1.5237516501920665},1.5869047177016951,1.6223766448843799,1.2751390316548221,1.1287691471094881]
[{"$f":"ROW()","v":657},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N644:N656)","v":91.119426346300187},628.89005988817576,18.47089141782218,949.38980005765131,11.128615752719956,898.60400299378318,177.16660020409356,42.050819847828897,27.632862734205997,16.104561594116308,28.884698751660519,22.915727681126363,40.328071597306383,38.200127626020368,34.370978508664983,35.105202256194545,44.995106550283744,44.916420887511862,53.601896402767402,39.522348554192675,37.926708945393791,{"$f":"SUM(AI644:AI656)","v":54.72658093725795},68.355131937480976,60.040943482881097,50.405197192808991,35.565781994956183]
["Expansion/Enhancement/Extension Capex"]
[{"$f":"ROW()","v":659},"St4, St5A and St5B Capex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,7.4340000000000002,229.78399999999999,0,493.54199999999997,0,489.96,{"$f":"T675*T$24/$X$24","v":33.338435422729738},10.092384136288363,0,0,3.9849999999999998E-3,{"$f":"Y675*Y$24/$AB$24","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI675*AI$24/$AB$24","v":0},0,0,0,0]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,null,40.372,153.62200000000001,0,126.676,0,52.261000000000003,25.123423110590792,3.499239802806001,1.2681884708377203E-3,0,0,{"$f":"Y676*Y$24/$AB$24","v":2.2405854955891114},2.0177024874403795,0,0,0,0,0,0,0,0,{"$f":"AI676*AI$24/$AB$24","v":0},0,0,0,0]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.7560000000000002,0,0,0,0,0,{"$f":"Y677*Y$24/$AB$24","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI677*AI$24/$AB$24","v":0},0,0,0,0]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.13800000000000001,0,0,2.4319999999999999,0,75.314999999999998,18.227584737981296,-1.6901303676813861,1.599061116966199E-3,0,5.4845170000000006E-2,{"$f":"Y678*Y$24/$AB$24","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI678*AI$24/$AB$24","v":0},0,0,0,0]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y679*Y$24/$AB$24","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI679*AI$24/$AB$24","v":0},0,0,0,0]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y680*Y$24/$AB$24","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI680*AI$24/$AB$24","v":0},0,0,0,0]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y681*Y$24/$AB$24","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI681*AI$24/$AB$24","v":0},0,0,0,0]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y682*Y$24/$AB$24","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI682*AI$24/$AB$24","v":0},0,0,0,0]
[{"$f":"ROW()","v":668},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":669},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":670},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":671},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,{"$f":"T686*T$24/$X$24","v":0},{"$f":"U686*U$24/$X$24","v":0},{"$f":"V686*V$24/$X$24","v":0},{"$f":"W686*W$24/$X$24","v":0},{"$f":"X686*X$24/$X$24","v":0},{"$f":"Y686*Y$24/$AB$24","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI686*AI$24/$AB$24","v":0},0,0,0,0]
[{"$f":"ROW()","v":672},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":673},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N660:N672)","v":47.943999999999996},383.28615531000003,1.7943513999999998,624.06545232999997,0.66129320999999996,622.95806214999993,76.689443271301826,11.901493571412978,2.8672495878039194E-3,0,5.8830170000000008E-2,2.2405854955891114,2.0177024874403795,0,0,0,0,0,0,0,0,{"$f":"SUM(AI660:AI672)","v":0},0,0,0,0]
[{"$f":"ROW()","v":674},"St4, St5A and St5B Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,"AA3  [m$ 31/12/2015]",null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":675},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N660/N$26","v":12.369503165693938},370.2917728859648,0,745.02474896298622,0,705.61214760555595,36.211286571381805,10.725631768369201,0,0,3.9849999999999998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":676},null,"Compression",null,null,null,null,null,null,null,null,null,null,67.175354022786607,247.55841457319784,0,191.22335100079681,0,75.263279545297493,27.288367386653732,3.7187999472957891,1.3117521969351995E-3,0,0,2.3668730417041339,2.0914989209685291,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":677},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,6.8493170340681369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":678},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.22961950993620711,0,0,3.6712178284279404,0,108.46432136687167,19.798298452877482,-1.7961777633006104,1.6539906973199999E-3,0,5.4845170000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":679},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":680},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":681},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":684},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":685},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":686},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N671/N$26","v":0},-0.19312703552496632,2.8084767772712191,2.1366915416060319,0.97764015708322838,0.95922431239340755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":688},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N675:N687)","v":79.774476698416763},617.65706042363763,2.8084767772712191,942.05600933381709,0.97764015708322838,897.14828986418661,83.297952410913012,12.64825395236438,2.9657428942551993E-3,0,5.8830170000000008E-2,2.3668730417041339,2.0914989209685291,0,0,0,0,0,0,0,0,{"$f":"SUM(AI675:AI687)","v":0},0,0,0,0]
["Hide","Expansion Capex Adjustment",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"-(18.855 + 0.632) * (131.3 / 124.1)","v":-20.617591458501217},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable (Relocation Of Line pack)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I690:I702)","v":-20.617591458501217},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI690:AI702)","v":0},0,0,0,0]
["Hide","Expansion Capex Adjustment (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I690/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI690/AI$26","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I691/I$26","v":-39.348472232135514},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI691/AI$26","v":0},0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I692/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI692/AI$26","v":0},0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I693/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI693/AI$26","v":0},0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I694/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI694/AI$26","v":0},0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I695/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI695/AI$26","v":0},0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I696/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI696/AI$26","v":0},0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,{"$f":"I697/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI697/AI$26","v":0},0,0,0,0]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I701/I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI701/AI$26","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y702/Y$26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI702/AI$26","v":0},0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I705:I717)","v":-39.348472232135514},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI705:AI717)","v":0},0,0,0,0]
["Stay in Business Capex"]
[{"$f":"ROW()","v":720},"Stay in Business Capex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
[{"$f":"ROW()","v":721},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N598-N660","v":-3.9651999999978926E-4},9.6542889999966519E-2,1.1463871999999999,-2.4486000000933927E-4,0,-1.0001999993392019E-4,12.776280336228304,4.5137522480111247,4.6914845910357874,0.58293042136619544,2.5888312600000001,0,0,8.5233363749999971E-2,8.8811437499999955E-3,8.7959769999999993E-2,0,2.3098810959577185,1.0636616650626538,2.1434419999999996E-2,0,{"$f":"AI598-AI660","v":0.19472979588719011},0.19924716046204766,0.20386931938853076,0.32074854439625256,0.21343780081822022]
[{"$f":"ROW()","v":722},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N599-N661","v":0.84432277999999883},7.9893979999951625E-2,0.13571847999999997,0.15107395999999085,0,62.061500030000012,5.4642701350431011,4.7968336375323641,5.551937638008793,3.0579326671415683,4.475624279999999,0.17069285291088887,2.5996565956846203,2.8467189787499994,1.9137673878749997,2.0724719599999997,2.7634872913180613,3.8898085926877619,5.0157975962613488,1.6330694299999993,1.3003587072,{"$f":"AI599-AI661","v":6.95583206384135},6.1533093501402911,7.2040402613605217,5.0613223107003069,4.5944207898709131]
[{"$f":"ROW()","v":723},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N600-N662","v":0},0,0,0,7.6179759999999999E-2,-4.6328999999989406E-4,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.3113628224999987,3.5379170583749806,6.7984312904999973,5.4032617856250775,8.2567093700000012,4.0844526903942615,2.7134641168903721,3.4735087225181496,3.3324905400000002,2.5758270215999999,{"$f":"AI600-AI662","v":4.2070011386724993},4.0357190985199907,5.3437875255206579,4.6041995600152967,4.6192071151272236]
[{"$f":"ROW()","v":724},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N601-N663","v":3.3824673699999996},0.78549806000000011,2.1494877400000001,3.2011739800000005,0.54429260000000013,-62.061126569999963,28.533833239376023,6.1270422214953211,8.2901770055247468,7.4665115184499751,11.566557669992811,2.2469138593749993,4.8109472403749987,1.7451145642499994,2.6764061411249993,4.0108991900000026,2.4889551591993828,2.5200572532414931,0.51554893671142032,1.8114155400000007,1.8245909177999999,{"$f":"AI601-AI663","v":1.4091736842159024},1.7525180350317739,1.1684123358503966,1.4209384816435382,1.2232510520011977]
[{"$f":"ROW()","v":725},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N602-N664","v":0},0,0,0,0,0,0,0,0,0,0,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,4.4002969500000004,15.06395600637938,6.7012718602177808,17.795961357420389,5.1472618599999995,9.388940299199998,{"$f":"AI602-AI664","v":17.980976950369975},11.979341056838143,8.3730671304681561,12.298321891535961,7.6776136796881955]
[{"$f":"ROW()","v":726},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N603-N665","v":0},0,0,0,0,0,0,0,0,0,0,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749976,3.8696298499999995,4.1518243681504741,5.7473409819517363,6.782042202401362,3.8737209399999988,3.0964830497999998,{"$f":"AI603-AI665","v":5.5049385677910037},5.0364010048060237,4.7339886335467369,4.7148079011528958,4.7094310603327783]
[{"$f":"ROW()","v":727},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N604-N666","v":0},0,0,0,0,0,0,0,0,0,0,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.8165931999999989,8.0461640731343724,15.504377056244682,16.27226904066185,20.927251670000004,15.431475061799999,{"$f":"AI604-AI666","v":17.699002664464956},16.970839185365403,17.065055983624379,18.693203410344505,14.566333874647679]
[{"$f":"ROW()","v":728},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N605-N667","v":0},0,0,0,0,0,3.0409407109845783,1.6190174551710552,1.0947403545009966,8.5830739324944585E-3,0.11309440000718904,1.9637000000000002E-2,0,0,0,0,0.49887589754621225,1.0864197517277903,-0.16483873939230986,0.98097903000000031,3.4075660122000002,{"$f":"AI605-AI667","v":1.465708141086377},24.852713741063919,19.290831831375467,7.2897396453693757,1.3150522566541956]
[{"$f":"ROW()","v":729},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":730},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":731},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":732},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N609-N671","v":0},0,0,0,0,0,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"AI609-AI671","v":0},0,0,0,0]
[{"$f":"ROW()","v":733},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":734},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N721:N733)","v":4.2263936299999987},0.96193492999991825,3.43159342,3.352003079999982,0.62047236000000017,-1.8984999988447271E-4,50.148624880552781,18.86739900016914,20.771336585023299,12.315252983735999,22.402442029999996,15.119193037910884,21.15784727080959,22.16437405762499,26.41905884025007,29.514560290000002,37.097715486122148,40.472620708919337,50.753950781644861,37.727623430000001,37.0252410696,{"$f":"SUM(AI721:AI733)","v":55.417363006329246},70.980088632227591,63.383053021134842,54.403281745158132,38.918747629140405]
[{"$f":"ROW()","v":735},"Stay in Business Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":736},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N721/N$26","v":-6.5977339188301768E-4},0.1555767063747793,1.7942983904718868,-3.6962763055228289E-4,0,-1.4404303811919541E-4,17.84582644158543,6.1687947389485371,6.2403907632670688,0.76229362794040945,3.3291796830627307,0,0,0.10413261092681855,1.0654315307659203E-2,0.1046210916211604,0,2.4617540120527979,1.0894521389399996,2.1434419999999996E-2,0,{"$f":"AI721/AI$26","v":0.18694819684054828},0.18742410637939938,0.18790122742974402,0.28965889806263234,0.18885911640922803]
[{"$f":"ROW()","v":737},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N722/N$26","v":1.404876688199824},0.12874736055207456,0.21242338559021851,0.22805321355393748,0,89.377394725672673,7.6324574832165171,6.5556726379608978,7.3849246826185668,3.9988350262620513,5.7555537327675266,0.21631439723434462,3.2327576221091534,3.4779371221538118,2.2958620814954815,2.4650391742662112,3.1758460709788769,4.1455605337972017,5.137415025120001,1.6330694299999993,1.2741120000000001,{"$f":"AI722/AI$26","v":6.6778699989709827},5.7881803863685262,6.6397828355093296,4.5707363879603484,4.0653447864476719]
[{"$f":"ROW()","v":738},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N723/N$26","v":0},0,0,0,0.11262234574125242,-6.6720355103294811E-4,0.4883320314041017,2.5280047576861171,1.2694595565948674,1.5675272082292218,4.708357849464945,4.1963997950590892,4.3995150574261581,8.3058836274820305,6.4820541559047831,9.8206935680716736,4.6939217233385007,2.8918723080620632,3.5577304623000008,3.3324905400000002,2.5238360000000002,{"$f":"AI723/AI$26","v":4.038885130021824},3.7962450450201568,4.9252346462955572,4.1579218185536027,4.0872768128693897]
[{"$f":"ROW()","v":739},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N724/N$26","v":5.6281195643087765},1.2658125423697297,3.36432785730777,4.832321952004782,0.80466923736180351,-89.376856890109195,39.855875286262709,8.3736243693769392,11.027201093226621,9.7638996779730451,14.87433707746308,2.8474526545170447,5.9825695388784554,2.1320681004070985,3.2107660591465135,4.7706428932252596,2.8603491277196538,2.6857490909928448,0.52804938852000005,1.8114155400000007,1.787763,{"$f":"AI724/AI$26","v":1.3528616825127846},1.648526010949986,1.0768962819360597,1.2832091742844585,1.0823861187754682]
[{"$f":"ROW()","v":740},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N725/N$26","v":0},0,0,0,0,0,0,0,0,0,0,4.190297049981818,3.059329738664577,3.6240889562668697,3.0245548154541728,5.2338002971843007,17.31175158523731,7.1418753617305706,18.227457848820002,5.1472618599999995,9.1994319999999981,{"$f":"AI725/AI$26","v":17.262438975956723},11.26850333718861,7.7172455173023069,11.106265108162015,6.7934889233244746]
[{"$f":"ROW()","v":741},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N726/N$26","v":0},0,0,0,0,0,0,0,0,0,0,1.0594790293070453,1.8911951632433093,5.9181824863790515,8.8374278307527945,4.6026143437713305,4.7713463884598193,6.1252242575234863,6.9464855475,3.8737209399999988,3.0339830000000001,{"$f":"AI726/AI$26","v":5.284955670382943},4.7375478551619263,4.363198334844351,4.2578090690811443,4.1671109121018297]
[{"$f":"ROW()","v":742},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N727/N$26","v":0},0,0,0,0,0,0,0,0,0,0,6.6253126346713636,7.7451048649669927,3.5167057259454424,7.8324570098461663,8.1077908880546072,9.2467870716812168,16.523777994193491,16.666820751420001,20.927251670000004,15.120002999999999,{"$f":"AI727/AI$26","v":16.991732666913585},15.963812791357039,15.728433170316023,16.881300930899226,12.888930331655331]
[{"$f":"ROW()","v":743},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N728/N$26","v":0},0,0,0,0,0,4.2475664840806644,2.2126571887337754,1.4561718074183105,1.122401975787737E-2,0.14543689447418959,2.4885434545454548E-2,0,0,0,0,0.57331657145871384,1.1578510198077518,-0.16883556407999997,0.98097903000000031,3.3387870000000004,{"$f":"AI728/AI$26","v":1.4071369654664923},23.377987687353638,17.77987482436334,6.5831567741507344,1.1636158462633082]
[{"$f":"ROW()","v":744},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":745},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":746},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":747},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N732/N$26","v":0},0,0,0,0,0,-2.2780087781297826E-2,-5.3308392475107894E-2,0.25090095138075763,7.8203395370551973E-4,-3.8207816789660033E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"AI732/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":748},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y733/Y$26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI733/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":749},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N736:N748)","v":7.0323364791167178},1.5501366092965836,5.371049633369875,5.0600055379281672,0.91729158310305592,-2.7341102567390863E-4,70.047277638768122,25.785445300231157,27.629048854506191,16.104561594116308,28.809044455553511,19.160140995316159,26.310471985288647,27.078998629561124,31.69377626790757,35.105202256194545,42.633318538874093,43.133664578160207,51.984575598540005,37.727623430000001,36.277915999999998,{"$f":"SUM(AI736:AI748)","v":53.202829287065882},66.768227219779277,58.418566837996714,49.130058161154167,34.437012847846695]
["Hide","Stay in Business Capex Adjustment ",null,null,"(no longer used after AA2 - adjustment are only shown in FD document)",null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-3.5651267496299703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.52633463037002992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N751:N763)","v":0},0,0,0,0,-4.0914613800000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI751:AI763)","v":0},0,0,0,0]
["Hide","Stay in Business Capex Adjustment (modelled)",null,null,"(no longer used after AA2 - adjustment are only shown in FD document)",null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N751/N$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI751/AI$26","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N752/N$26","v":0},0,0,0,0,-5.1342900283541892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI752/AI$26","v":0},0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N753/N$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI753/AI$26","v":0},0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N754/N$26","v":0},0,0,0,0,-0.7579967934006312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI754/AI$26","v":0},0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N755/N$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI755/AI$26","v":0},0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N756/N$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI756/AI$26","v":0},0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N757/N$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI757/AI$26","v":0},0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N758/N$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI758/AI$26","v":0},0,0,0,0]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N762/N$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI762/AI$26","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y763/Y$26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI763/AI$26","v":0},0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N766:N778)","v":0},0,0,0,0,-5.8922868217548201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI766:AI778)","v":0},0,0,0,0]
["Capex Adjustment"]
["Hide","Capex Adjustment",null,null,"(no longer used after AA2 - adjustment are only shown in FD document)",null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I690+I751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI690+AI751","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I691+I752","v":-20.617591458501217},0,0,0,0,0,0,0,0,0,-3.5651267496299703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI691+AI752","v":0},0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I692+I753","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI692+AI753","v":0},0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I693+I754","v":0},0,0,0,0,0,0,0,0,0,-0.52633463037002992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI693+AI754","v":0},0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I694+I755","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI694+AI755","v":0},0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I695+I756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI695+AI756","v":0},0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I696+I757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI696+AI757","v":0},0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,{"$f":"I697+I758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI697+AI758","v":0},0,0,0,0]
["Hide",null,"Non-Depreciable (Relocation Of Line pack)",null,null,null,null,null,{"$f":"I701+I762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI701+AI762","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y702+Y763","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI702+AI763","v":0},0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I782:I791)","v":-20.617591458501217},0,0,0,0,0,0,0,0,0,-4.0914613800000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI782:AI791)","v":0},0,0,0,0]
["Hide","Capex Adjustment(modelled)",null,null,"(no longer used after AA2 - adjustment are only shown in FD document)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I705+I766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI705+AI766","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I706+I767","v":-39.348472232135514},0,0,0,0,0,0,0,0,0,-5.1342900283541892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI706+AI767","v":0},0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I707+I768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI707+AI768","v":0},0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I708+I769","v":0},0,0,0,0,0,0,0,0,0,-0.7579967934006312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI708+AI769","v":0},0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I709+I770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI709+AI770","v":0},0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I710+I771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI710+AI771","v":0},0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I711+I772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI711+AI772","v":0},0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,{"$f":"I712+I773","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI712+AI773","v":0},0,0,0,0]
["Hide",null,"Out of Service Asset in AA5"]
["Hide",null,"Out of Service Asset in AA6"]
["Hide",null,"Out of Service Asset in AA7"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I716+I777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI716+AI777","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y717+Y778","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI717+AI778","v":0},0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I794:I806)","v":-39.348472232135514},0,0,0,0,0,0,0,0,0,-5.8922868217548201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI794:AI806)","v":0},0,0,0,0]
["Modelled Capex (Before restructure adjustment)"]
[{"$f":"ROW()","v":809},"Modelled Capex",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
[{"$f":"ROW()","v":810},null,"Pipeline",null,null,null,null,null,{"$f":"I598+I782","v":1.3878405999999999},3.0096500000000002E-2,6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999997,7.4336034800000004,229.88054288999996,1.1463871999999999,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.5233363749999971E-2,8.8811437499999955E-3,8.7959769999999993E-2,0,2.3098810959577185,1.0636616650626538,2.1434419999999996E-2,0,{"$f":"AI598+AI782","v":0.19472979588719011},0.19924716046204766,0.20386931938853076,0.32074854439625256,0.21343780081822022]
[{"$f":"ROW()","v":811},null,"Compression",null,null,null,null,null,{"$f":"I599+I783","v":-1.9960040585012209},1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346781999999998,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999999,0,110.75737328037005,30.587693245633893,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.4112783485000002,4.6173590831249998,2.8467189787499994,1.9137673878749997,2.0724719599999997,2.7634872913180613,3.8898085926877619,5.0157975962613488,1.6330694299999993,1.3003587072,{"$f":"AI599+AI783","v":6.95583206384135},6.1533093501402911,7.2040402613605217,5.0613223107003069,4.5944207898709131]
[{"$f":"ROW()","v":812},null,"Metering",null,null,null,null,null,{"$f":"I600+I784","v":0.57169320000000023},0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000003,0,0,0,0,7.6179759999999999E-2,4.7555367100000003,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.3113628224999987,3.5379170583749806,6.7984312904999973,5.4032617856250775,8.2567093700000012,4.0844526903942615,2.7134641168903721,3.4735087225181496,3.3324905400000002,2.5758270215999999,{"$f":"AI600+AI784","v":4.2070011386724993},4.0357190985199907,5.3437875255206579,4.6041995600152967,4.6192071151272236]
[{"$f":"ROW()","v":813},null,"Other Depreciable",null,null,null,null,null,{"$f":"I601+I785","v":5.0959685000000006},1.37068648,0.75003203000000007,0.92049553000000006,0.90148431000000018,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,12.727538799630004,46.761417977357318,4.4369118538139354,8.2917760666417131,7.4665115184499751,11.621402839992811,2.2469138593749993,4.8109472403749987,1.7451145642499994,2.6764061411249993,4.0108991900000026,2.4889551591993828,2.5200572532414931,0.51554893671142032,1.8114155400000007,1.8245909177999999,{"$f":"AI601+AI785","v":1.4091736842159024},1.7525180350317739,1.1684123358503966,1.4209384816435382,1.2232510520011977]
[{"$f":"ROW()","v":814},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I602+I786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,4.4002969500000004,15.06395600637938,6.7012718602177808,17.795961357420389,5.1472618599999995,9.388940299199998,{"$f":"AI602+AI786","v":17.980976950369975},11.979341056838143,8.3730671304681561,12.298321891535961,7.6776136796881955]
[{"$f":"ROW()","v":815},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I603+I787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749976,3.8696298499999995,4.1518243681504741,5.7473409819517363,6.782042202401362,3.8737209399999988,3.0964830497999998,{"$f":"AI603+AI787","v":5.5049385677910037},5.0364010048060237,4.7339886335467369,4.7148079011528958,4.7094310603327783]
[{"$f":"ROW()","v":816},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I604+I788","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.8165931999999989,8.0461640731343724,15.504377056244682,16.27226904066185,20.927251670000004,15.431475061799999,{"$f":"AI604+AI788","v":17.699002664464956},16.970839185365403,17.065055983624379,18.693203410344505,14.566333874647679]
[{"$f":"ROW()","v":817},null,"Building",null,null,null,null,null,{"$f":"I605+I789","v":0},0,0,0,0,0,0,0,0,0,0,3.0409407109845783,1.6190174551710552,1.0947403545009966,8.5830739324944585E-3,0.11309440000718904,1.9637000000000002E-2,0,0,0,0,0.49887589754621225,1.0864197517277903,-0.16483873939230986,0.98097903000000031,3.4075660122000002,{"$f":"AI605+AI789","v":1.465708141086377},24.852713741063919,19.290831831375467,7.2897396453693757,1.3150522566541956]
[{"$f":"ROW()","v":818},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":819},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":820},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":821},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I609+I790","v":0},0,0,0,0,0,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"AI609+AI790","v":0},0,0,0,0]
[{"$f":"ROW()","v":822},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y610+Y791","v":0},0,0,0,0,2.0551283054805665,1.6727727780717125,1.5790341567815553,1.7947251241926745,1.6827580800689084,{"$f":"AI610+AI791","v":1.5871768374302551},1.6870095583427229,1.7602483331733134,1.4120021550924156,1.2756705049306019]
[{"$f":"ROW()","v":823},null,"Total",null,null,null,null,null,{"$f":"SUM(I810:I822)","v":5.0594982414987797},3.2674119600000004,1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,618.86641092000013,126.83806815185461,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,29.514560290000002,39.152843791602713,42.145393486991047,52.332984938426414,39.522348554192675,38.707999149668908,{"$f":"SUM(AI810:AI822)","v":57.004539843759503},72.667098190570314,65.14330135430815,55.815283900250549,40.194418134071007]
[{"$f":"ROW()","v":824},"Modelled Capex (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":825},null,"Pipeline",null,null,null,null,null,{"$f":"I613+I794","v":2.6486802506319562},5.5699590224762667E-2,0.11485458605727582,3.7096372745490972E-5,1.0625940247539445,12.368843392302056,370.44734959233955,1.7942983904718868,745.02437933535566,0,705.61200356251777,64.412739246480484,19.961719725209299,6.2403907632670688,0.76229362794040945,3.3343043048339487,0,0,0.10413261092681855,1.0654315307659203E-2,0.1046210916211604,0,2.4617540120527979,1.0894521389399996,2.1434419999999996E-2,0,{"$f":"AI613+AI794","v":0.18694819684054828},0.18742410637939938,0.18790122742974402,0.28965889806263234,0.18885911640922803]
[{"$f":"ROW()","v":826},null,"Compression",null,null,null,null,null,{"$f":"I614+I795","v":-3.809354280263463},2.4558690442881921,0.14965957109470551,-0.20144678083595755,0.31381734738933148,68.580230710986442,247.68716193374991,0.21242338559021851,191.45140421435073,0,159.50638424261598,42.724693771957568,11.337967035129099,7.3866115669013412,3.9988350262620513,5.7555537327675266,3.055747288917273,5.7418363620662358,3.4779371221538118,2.2958620814954815,2.4650391742662112,3.1758460709788769,4.1455605337972017,5.137415025120001,1.6330694299999993,1.2741120000000001,{"$f":"AI614+AI795","v":6.6778699989709827},5.7881803863685262,6.6397828355093296,4.5707363879603484,4.0653447864476719]
[{"$f":"ROW()","v":827},null,"Metering",null,null,null,null,null,{"$f":"I615+I796","v":1.0910708969463683},0.99870106478318543,0.64301641595061099,-5.5744915861723428E-2,2.8573955145581813,0,0,0,0,0.11262234574125242,6.848649830517104,0.4883320314041017,2.5280047576861171,1.2694595565948674,1.5675272082292218,4.708357849464945,4.1963997950590892,4.3995150574261581,8.3058836274820305,6.4820541559047831,9.8206935680716736,4.6939217233385007,2.8918723080620632,3.5577304623000008,3.3324905400000002,2.5238360000000002,{"$f":"AI615+AI796","v":4.038885130021824},3.7962450450201568,4.9252346462955572,4.1579218185536027,4.0872768128693897]
[{"$f":"ROW()","v":828},null,"Other Depreciable",null,null,null,null,null,{"$f":"I616+I797","v":9.7256061854600286},2.536729362637594,1.347287479458616,1.6152812342212992,1.541967495320443,5.8577390742449831,1.2658125423697297,3.36432785730777,8.5035397804327228,0.80466923736180351,18.329467683361838,65.316048757952018,6.0637795335457119,11.029328088643654,9.7638996779730451,14.944866751798873,2.8474526545170447,5.9825695388784554,2.1320681004070985,3.2107660591465135,4.7706428932252596,2.8603491277196538,2.6857490909928448,0.52804938852000005,1.8114155400000007,1.787763,{"$f":"AI616+AI797","v":1.3528616825127846},1.648526010949986,1.0768962819360597,1.2832091742844585,1.0823861187754682]
[{"$f":"ROW()","v":829},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I617+I798","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.190297049981818,3.059329738664577,3.6240889562668697,3.0245548154541728,5.2338002971843007,17.31175158523731,7.1418753617305706,18.227457848820002,5.1472618599999995,9.1994319999999981,{"$f":"AI617+AI798","v":17.262438975956723},11.26850333718861,7.7172455173023069,11.106265108162015,6.7934889233244746]
[{"$f":"ROW()","v":830},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I618+I799","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0594790293070453,1.8911951632433093,5.9181824863790515,8.8374278307527945,4.6026143437713305,4.7713463884598193,6.1252242575234863,6.9464855475,3.8737209399999988,3.0339830000000001,{"$f":"AI618+AI799","v":5.284955670382943},4.7375478551619263,4.363198334844351,4.2578090690811443,4.1671109121018297]
[{"$f":"ROW()","v":831},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I619+I800","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6253126346713636,7.7451048649669927,3.5167057259454424,7.8324570098461663,8.1077908880546072,9.2467870716812168,16.523777994193491,16.666820751420001,20.927251670000004,15.120002999999999,{"$f":"AI619+AI800","v":16.991732666913585},15.963812791357039,15.728433170316022,16.881300930899226,12.888930331655331]
[{"$f":"ROW()","v":832},null,"Building",null,null,null,null,null,{"$f":"I620+I801","v":0},0,0,0,0,0,0,0,0,0,0,4.2475664840806644,2.2126571887337754,1.4561718074183105,1.122401975787737E-2,0.14543689447418959,2.4885434545454548E-2,0,0,0,0,0.57331657145871384,1.1578510198077518,-0.16883556407999997,0.98097903000000031,3.3387870000000004,{"$f":"AI620+AI801","v":1.4071369654664923},23.377987687353638,17.77987482436334,6.5831567741507344,1.1636158462633082]
[{"$f":"ROW()","v":833},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":834},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":835},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":836},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I624+I805","v":0},0,0,0,0,0,-0.19312703552496632,2.8084767772712191,2.1366915416060319,0.97764015708322838,0.95922431239340755,-2.2780087781297826E-2,-5.3308392475107894E-2,0.25090095138075763,7.8203395370551973E-4,-3.8207816789660033E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"AI624+AI805","v":0},0,0,0,0]
[{"$f":"ROW()","v":837},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y625+Y806","v":0},0,0,0,0,2.3617880114096534,1.782756309351657,1.6173208042273979,1.7947251241926745,1.6487929453937962,{"$f":"AI625+AI806","v":1.5237516501920665},1.5869047177016951,1.6223766448843799,1.2751390316548221,1.1287691471094881]
[{"$f":"ROW()","v":838},null,"Total",null,null,null,null,null,{"$f":"SUM(I825:I837)","v":9.6560030527748903},6.0469990619337342,2.2548180525612085,1.3581266338963638,5.7757743820219005,86.806813177533485,619.20719703293423,8.1795264106410936,947.11601487174516,1.8949317401862844,891.25572963140621,177.16660020409356,42.050819847828897,27.632862734205997,16.104561594116308,28.884698751660519,21.999573886999087,28.81955072524573,27.078998629561124,31.69377626790757,35.105202256194545,44.995106550283744,44.916420887511862,53.601896402767402,39.522348554192675,37.926708945393791,{"$f":"SUM(AI825:AI837)","v":54.72658093725795},68.355131937480976,60.040943482881097,50.405197192808991,35.565781994956183]
[{"$f":"ROW()","v":839}]
["Asset Roll Forward Adjustment"]
[{"$f":"ROW()","v":841},"Asset Roll Forward Adjustment",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
[{"$f":"ROW()","v":842},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC857*$AC$18/$AG$18","v":1.7160385512712015E-2}]
[{"$f":"ROW()","v":843},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7332937137139673E-2]
[{"$f":"ROW()","v":844},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2465089774068596E-2]
[{"$f":"ROW()","v":845},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3215661765390011E-2]
[{"$f":"ROW()","v":846},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9728826401417582E-2]
[{"$f":"ROW()","v":847},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1728121929486441E-2]
[{"$f":"ROW()","v":848},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.091690840722087E-2]
[{"$f":"ROW()","v":849},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":850},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":851},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":852},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":853},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC868*$AC$18/$AG$18","v":0}]
[{"$f":"ROW()","v":854},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC869*$AC$18/$AG$18","v":0}]
[{"$f":"ROW()","v":855},null,"Total",null,null,null,null,null,{"$f":"SUM(I842:I854)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21071411411299348,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":856},"Asset Roll Forward Adjustment",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":857},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'2020 Capex NGR 77(2)(a)'!M6","v":2.0410902222457807E-2}]
[{"$f":"ROW()","v":858},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'2020 Capex NGR 77(2)(a)'!M7","v":5.6298732396905034E-2}]
[{"$f":"ROW()","v":859},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'2020 Capex NGR 77(2)(a)'!M8","v":1.482622452649456E-2}]
[{"$f":"ROW()","v":860},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'2020 Capex NGR 77(2)(a)'!M9","v":5.1401563567366616E-2}]
[{"$f":"ROW()","v":861},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'2020 Capex NGR 77(2)(a)'!M10","v":9.4831044371651976E-2}]
[{"$f":"ROW()","v":862},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'2020 Capex NGR 77(2)(a)'!M11","v":6.1526452192580294E-2}]
[{"$f":"ROW()","v":863},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'2020 Capex NGR 77(2)(a)'!M12","v":-4.8667380818827551E-2}]
[{"$f":"ROW()","v":864},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'2020 Capex NGR 77(2)(a)'!M13","v":0}]
[{"$f":"ROW()","v":865},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":866},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":867},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":868},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'2020 Capex NGR 77(2)(a)'!M14","v":0}]
[{"$f":"ROW()","v":869},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'2020 Capex NGR 77(2)(a)'!M15","v":0}]
[{"$f":"ROW()","v":870},null,"Total",null,null,null,null,null,{"$f":"SUM(I857:I869)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25062753845862873,0,0,0,0,0,{"$f":"SUM(AI857:AI869)","v":0},0,0,0,0]
["Approved DBNGP Capex Depreciation"]
["Capex Depreciation Approved"]
[{"$f":"ROW()","v":873},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":874},null,"Pipeline",null,null,null,null,null,0,7.2516403821802694E-3,7.2516403821802694E-3,7.2516403821802694E-3,7.2516403821802694E-3,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.7451400602169156E-2,2.7451400602169156E-2,2.7451400602169156E-2,2.7451400602169159E-2,2.7451400602169159E-2,3.0742305844698569E-2,3.0742305844698569E-2,3.0742305844698569E-2,3.0742305844698573E-2,3.0742305844698573E-2,3.9231417360239516E-2,3.9231417360239516E-2,3.9231417360239516E-2,3.9231417360239516E-2,3.9231417360239516E-2]
[{"$f":"ROW()","v":875},null,"Compression",null,null,null,null,null,0,3.7775987107171637E-2,3.7775987107171637E-2,3.7775987107171637E-2,3.7775987107171637E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Metering",null,null,null,null,null,0,0,0,0,0,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.6667491009901E-2,1.6667491009901003E-2,1.6667491009901E-2,1.6667491009901003E-2,1.6667491009901003E-2,1.8665608859667861E-2,1.8665608859667865E-2,1.8665608859667865E-2,1.8665608859667865E-2,1.8665608859667865E-2,6.0026118528415204E-2,6.0026118528415204E-2,6.0026118528415204E-2,6.0026118528415204E-2,6.0026118528415197E-2]
[{"$f":"ROW()","v":877},null,"Other",null,null,null,null,null,0,0.19918963201719039,0.19918963201719039,0.19918963201719039,0.19918963201719039,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.22281298785012935,0.22281298785012937,0.22281298785012937,0.22281298785012937,0.22281298785012937,0.20959894313007071,0.20959894313007071,0.20959894313007071,0.20959894313007074,0.20959894313007074,0.22468078590142251,0.22468078590142251,0.22468078590142251,0.22468078590142251,0.22468078590142249]
[{"$f":"ROW()","v":878},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":879},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":880},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":881},null,"Building"]
[{"$f":"ROW()","v":882},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":883},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":884},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":885},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":886},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":887},null,"Total",null,null,null,null,null,{"$f":"SUM(I874:I886)","v":0},0.2442172595065423,0.2442172595065423,0.2442172595065423,0.2442172595065423,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.26693187946219948,0.26693187946219954,0.26693187946219954,0.26693187946219954,0.26693187946219954,0.25900685783443717,0.25900685783443717,0.25900685783443717,0.25900685783443717,0.25900685783443717,{"$f":"SUM(AD874:AD886)","v":0.3239383217900772},0.3239383217900772,0.3239383217900772,0.3239383217900772,0.3239383217900772]
[{"$f":"ROW()","v":888},"Capex 2001",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":889},null,"Pipeline",null,null,null,null,null,0,0,4.7219983883964546E-3,4.7219983883964546E-3,4.7219983883964546E-3,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,3.0387184378126658E-4,3.0387184378126658E-4,3.0387184378126653E-4,3.0387184378126653E-4,3.0387184378126647E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4,4.4295552588292003E-4,4.4295552588292009E-4,4.4295552588292009E-4,4.4295552588292014E-4,4.4295552588292019E-4]
[{"$f":"ROW()","v":890},null,"Compression",null,null,null,null,null,0,0,0.1711724415793715,0.1711724415793715,0.1711724415793715,0,0,0,0,0,0,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196472E-2,5.8414316062735255E-2,5.8414316062735255E-2,5.8414316062735248E-2,5.8414316062735248E-2,5.8414316062735248E-2,6.2617560207470863E-2,6.2617560207470863E-2,6.2617560207470849E-2,6.2617560207470849E-2,6.2617560207470849E-2]
[{"$f":"ROW()","v":891},null,"Metering",null,null,null,null,null,0,0,1.1804995970991136E-3,1.1804995970991136E-3,1.1804995970991136E-3,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.4781724490512611E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2,5.000839189337189E-2,5.0008391893371883E-2,5.000839189337189E-2,5.000839189337189E-2,5.0008391893371883E-2]
[{"$f":"ROW()","v":892},null,"Other",null,null,null,null,null,0,0,0.19812718237980118,0.19812718237980118,0.19812718237980118,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,3.3485710039868402E-2,3.3485710039868402E-2,3.3485710039868395E-2,3.3485710039868395E-2,3.3485710039868388E-2,3.730370251814339E-2,3.730370251814339E-2,3.730370251814339E-2,3.7303702518143383E-2,3.7303702518143383E-2,3.9987917274983985E-2,3.9987917274983985E-2,3.9987917274983992E-2,3.9987917274983992E-2,3.9987917274983999E-2]
[{"$f":"ROW()","v":893},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":894},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":895},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":896},null,"Building"]
[{"$f":"ROW()","v":897},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":898},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":899},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":900},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":902},null,"Total",null,null,null,null,null,{"$f":"SUM(I889:I901)","v":0},0,0.37520212194466829,0.37520212194466829,0.37520212194466829,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,0.10073248124635875,0.10073248124635875,0.10073248124635875,0.10073248124635875,0.10073248124635874,0.11261209342534689,0.11261209342534689,0.11261209342534687,0.11261209342534687,0.11261209342534687,{"$f":"SUM(AD889:AD901)","v":0.15305682490170966},0.15305682490170966,0.15305682490170963,0.15305682490170963,0.15305682490170963]
[{"$f":"ROW()","v":903},"Capex 2002",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":904},null,"Pipeline",null,null,null,null,null,0,0,0,2.6645562334522872E-3,2.6645562334522872E-3,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,1.0739819455267464E-3,1.0739819455267464E-3,1.0739819455267464E-3,1.0739819455267466E-3,1.0739819455267466E-3,1.2027321272073338E-3,1.2027321272073336E-3,1.2027321272073336E-3,1.2027321272073334E-3,1.2027321272073334E-3,1.5962459597253559E-3,1.5962459597253559E-3,1.5962459597253561E-3,1.5962459597253561E-3,1.5962459597253561E-3]
[{"$f":"ROW()","v":905},null,"Compression",null,null,null,null,null,0,0,0,0.17510744023636846,0.17510744023636846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":906},null,"Metering",null,null,null,null,null,0,0,0,1.1804995970991136E-3,1.1804995970991136E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,-1.3044774201879801,0,0,0,0,1.8503717077085941E-17,1.8503717077085941E-17,1.8503717077085941E-17,1.8503717077085938E-17,1.8503717077085938E-17]
[{"$f":"ROW()","v":907},null,"Other",null,null,null,null,null,0,0,0,0.22508192318023096,0.22508192318023096,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,9.7160666194622807E-3,9.716066619462279E-3,9.716066619462279E-3,9.716066619462279E-3,9.716066619462279E-3,9.6641444915100769E-3,9.6641444915100769E-3,9.6641444915100769E-3,9.6641444915100787E-3,9.6641444915100787E-3,1.0359534962301424E-2,1.0359534962301424E-2,1.0359534962301424E-2,1.0359534962301424E-2,1.0359534962301424E-2]
[{"$f":"ROW()","v":908},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":909},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":910},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":911},null,"Building"]
[{"$f":"ROW()","v":912},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":913},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":914},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":915},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":917},null,"Total",null,null,null,null,null,{"$f":"SUM(I904:I916)","v":0},0,0,0.40403441924715083,0.40403441924715083,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,2.0078416276781835E-2,2.0078416276781835E-2,2.0078416276781835E-2,2.0078416276781835E-2,2.0078416276781835E-2,-1.2936105435692629,1.086687661871741E-2,1.086687661871741E-2,1.0866876618717412E-2,1.0866876618717412E-2,1.1955780922026798E-2,1.1955780922026798E-2,1.19557809220268E-2,1.19557809220268E-2,1.19557809220268E-2]
[{"$f":"ROW()","v":918},"Capex 2003",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":919},null,"Pipeline",null,null,null,null,null,0,0,0,0,6.0374122251640374E-3,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,"Compression",null,null,null,null,null,0,0,0,0,7.201047542304595E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":921},null,"Metering",null,null,null,null,null,0,0,0,0,1.1804995970991139E-3,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,"Other",null,null,null,null,null,0,0,0,0,0.18573193661026055,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,2.9421455088012576E-2,2.9421455088012579E-2,2.9421455088012579E-2,2.9421455088012582E-2,2.9421455088012586E-2,3.2948532711306329E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.5319368090902178E-2,3.5319368090902171E-2,3.5319368090902171E-2,3.5319368090902171E-2,3.5319368090902165E-2]
[{"$f":"ROW()","v":923},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":924},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":925},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":926},null,"Building"]
[{"$f":"ROW()","v":927},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":928},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":929},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":930},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":931},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":932},null,"Total",null,null,null,null,null,{"$f":"SUM(I919:I931)","v":0},0,0,0,0.26496032385556967,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,2.9421455088012576E-2,2.9421455088012579E-2,2.9421455088012579E-2,2.9421455088012582E-2,2.9421455088012586E-2,3.2948532711306329E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.5319368090902178E-2,3.5319368090902171E-2,3.5319368090902171E-2,3.5319368090902171E-2,3.5319368090902165E-2]
[{"$f":"ROW()","v":933},"Capex 2004",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":934},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,1.0540565382740123E-2,1.0540565382740123E-2,1.0540565382740121E-2,1.0540565382740121E-2,1.0540565382740119E-2,1.1804180393864274E-2,1.1804180393864272E-2,1.180418039386427E-2,1.1804180393864272E-2,1.1804180393864274E-2,1.6268861170141338E-2,1.6268861170141338E-2,1.6268861170141334E-2,1.6268861170141334E-2,1.6268861170141334E-2]
[{"$f":"ROW()","v":935},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,9.0794654948805446E-3,9.0794654948805446E-3,9.0794654948805464E-3,9.0794654948805464E-3,9.0794654948805464E-3,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2,1.0899562340578765E-2,1.0899562340578765E-2,1.0899562340578766E-2,1.0899562340578766E-2,1.0899562340578766E-2]
[{"$f":"ROW()","v":936},null,"Metering",null,null,null,null,null,0,0,0,0,0,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600698E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2,0.11568967205284346,0.11568967205284346,0.11568967205284346,0.11568967205284345,0.11568967205284345]
[{"$f":"ROW()","v":937},null,"Other",null,null,null,null,null,0,0,0,0,0,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.5690163808873729E-2,3.5690163808873729E-2,3.5690163808873736E-2,3.5690163808873736E-2,3.5690163808873736E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.4887283323030586E-2,3.4887283323030586E-2,3.4887283323030586E-2,3.4887283323030586E-2,3.488728332303058E-2]
[{"$f":"ROW()","v":938},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":939},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":940},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":941},null,"Building"]
[{"$f":"ROW()","v":942},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":943},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":944},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":945},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":946},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,"Total",null,null,null,null,null,{"$f":"SUM(I934:I946)","v":0},0,0,0,0,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,9.499232065509508E-2,9.499232065509508E-2,9.4992320655095094E-2,9.4992320655095094E-2,9.4992320655095108E-2,9.8956819020267511E-2,9.8956819020267511E-2,9.8956819020267484E-2,9.8956819020267511E-2,9.8956819020267511E-2,0.17774537888659414,0.17774537888659414,0.17774537888659414,0.17774537888659414,0.17774537888659414]
[{"$f":"ROW()","v":948},"Capex 2005",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":949},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.1413960222686044,0.14139602226860437,0.14139602226860437,0.14139602226860434,0.14139602226860434,0.19848488365811146,0.19848488365811148,0.19848488365811148,0.19848488365811148,0.19848488365811146]
[{"$f":"ROW()","v":950},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,1.8892429120844525,1.8892429120844525,1.8892429120844523,1.8892429120844521,1.8892429120844521,2.1157275091326246,2.1157275091326246,2.1157275091326246,2.1157275091326246,2.1157275091326246,2.2392274596060981,2.2392274596060981,2.2392274596060981,2.2392274596060981,2.2392274596060981]
[{"$f":"ROW()","v":951},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":952},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13094808955716541,0.13094808955716541,0.13094808955716541,0.13094808955716541,0.13094808955716544,0.14294660280418031,0.14294660280418034,0.14294660280418034,0.14294660280418037,0.14294660280418037,0.15207637839445207,0,0,0,0]
[{"$f":"ROW()","v":953},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3644383328500727,0,0,0,0]
[{"$f":"ROW()","v":954},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.213052888260407,0,0,0,0]
[{"$f":"ROW()","v":956},null,"Building"]
[{"$f":"ROW()","v":957},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":958},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":959},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":960},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Total",null,null,null,null,null,{"$f":"SUM(I949:I961)","v":0},0,0,0,0,0,0.28607442796832283,0.28607442796832283,0.28607442796832283,0.28607442796832283,0.28607442796832283,2.1464508492424135,2.1464508492424135,2.146450849242413,2.146450849242413,2.146450849242413,2.4000701342054094,2.4000701342054089,2.4000701342054089,2.4000701342054089,2.4000701342054089,5.1672799427691407,2.4377123432642098,2.4377123432642098,2.4377123432642098,2.4377123432642094]
[{"$f":"ROW()","v":963},"Capex 2006",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":964},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,8.204620497483156E-2,8.204620497483156E-2,8.204620497483156E-2,8.204620497483156E-2,3.8915134170210655,3.8915134170210655,3.8915134170210655,3.8915134170210655,3.8915134170210655,4.3580324879800969,4.3580324879800969,4.3580324879800969,4.3580324879800969,4.3580324879800969,6.2288238020084563,6.2288238020084563,6.2288238020084563,6.2288238020084563,6.2288238020084563]
[{"$f":"ROW()","v":965},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,2.2928337188221817,2.2928337188221817,2.2928337188221817,2.2928337188221817,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.9348234284509216,6.9348234284509216,6.9348234284509216,6.9348234284509216,6.9348234284509207,7.3819223919808721,7.3819223919808712,7.3819223919808721,7.381922391980873,7.3819223919808721]
[{"$f":"ROW()","v":966},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,2.4613861492449474E-2,2.4613861492449474E-2,2.4613861492449474E-2,2.4613861492449474E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":967},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0.10597634809249082,0.10597634809249082,0.10597634809249082,0.10597634809249082,1.444121233616761E-2,1.4441212336167608E-2,1.4441212336167608E-2,1.4441212336167606E-2,1.4441212336167604E-2,-2.1814106763831802,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":968},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":969},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":970},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83041994026127042,0,0,0,0]
[{"$f":"ROW()","v":971},null,"Building"]
[{"$f":"ROW()","v":972},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":973},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":974},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":975},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":976},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":977},null,"Total",null,null,null,null,null,{"$f":"SUM(I964:I976)","v":0},0,0,0,0,0,0,2.5054701333819533,2.5054701333819533,2.5054701333819533,2.5054701333819533,10.101918279036987,10.101918279036987,10.101918279036987,10.101918279036987,10.101918279036987,9.1114452400478392,11.292855916431019,11.292855916431019,11.292855916431019,11.292855916431018,14.441166134250599,13.610746193989328,13.610746193989328,13.610746193989328,13.610746193989328]
[{"$f":"ROW()","v":978},"Capex 2007",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":979},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,3.631826415092994,3.631826415092994,3.631826415092994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":980},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,3.9102535896496424,3.9102535896496424,3.9102535896496424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":981},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,3.0768102526523844E-3,3.0768102526523844E-3,3.0768102526523844E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":982},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,5.2989509906791021E-2,5.2989509906791021E-2,5.2989509906791021E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014793991E-2,7.0757861014793991E-2,0.19941571970239863,0,0,0,0]
[{"$f":"ROW()","v":983},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2999359901119108,0,0,0,0]
[{"$f":"ROW()","v":984},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79008628509919687,0,0,0,0]
[{"$f":"ROW()","v":986},null,"Building"]
[{"$f":"ROW()","v":987},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":988},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":989},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":990},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":991},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":992},null,"Total",null,null,null,null,null,{"$f":"SUM(I979:I991)","v":0},0,0,0,0,0,0,0,7.5981463249020802,7.5981463249020802,7.5981463249020802,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014793991E-2,7.0757861014793991E-2,1.2894379949135062,0,0,0,0]
[{"$f":"ROW()","v":993},"Capex 2008",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":994},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,3.9136626343121366,3.9136626343121366,7.4710335523270341,7.4710335523270341,7.4710335523270341,7.471033552327035,7.471033552327035,8.366669583463576,8.366669583463576,8.366669583463576,8.3666695834635743,8.3666695834635743,12.383334783273897,12.383334783273897,12.383334783273899,12.383334783273899,12.383334783273899]
[{"$f":"ROW()","v":995},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,1.3470083903142402,1.3470083903142402,4.633553661191848,4.633553661191848,4.633553661191848,4.6335536611918471,4.6335536611918471,5.1890293637304152,5.1890293637304152,5.1890293637304152,5.1890293637304152,5.1890293637304152,4.5245990513310224,4.5245990513310224,4.5245990513310224,4.5245990513310224,4.5245990513310224]
[{"$f":"ROW()","v":996},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.18256201069510769,0.18256201069510769,0.19539248513852345,0.19539248513852348,0.19539248513852348,0.1953924851385235,0.1953924851385235,0.17987418857480653,0.17987418857480655,0.17987418857480653,0.17987418857480653,0.17987418857480653,1.1150366348152616,0,0,0,0]
[{"$f":"ROW()","v":998},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1410836636073252,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7254012476953944E-3,6.7254012476953909E-3,6.7254012476953909E-3,0,0]
[{"$f":"ROW()","v":1000},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.895180449220518,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Building"]
[{"$f":"ROW()","v":1002},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1003},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1004},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1005},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1006},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1007},null,"Total",null,null,null,null,null,{"$f":"SUM(I994:I1006)","v":0},0,0,0,0,0,0,0,0,5.4432330353214846,5.4432330353214846,12.299979698657406,12.299979698657406,12.299979698657406,12.299979698657406,12.299979698657406,13.735573135768799,13.735573135768799,13.735573135768799,13.735573135768796,13.735573135768796,39.065959983495716,16.914659235852614,16.914659235852618,16.907933834604922,16.907933834604922]
[{"$f":"ROW()","v":1008},"Capex 2009",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1009},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.1938963535350071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1010},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.3675401736494841E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1011},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.5959639082535669E-3,1.5959639082535669E-3,1.5959639082535671E-3,1.5959639082535671E-3,1.5959639082535673E-3,1.7872898835170797E-3,1.7872898835170797E-3,1.7872898835170797E-3,1.7872898835170799E-3,1.7872898835170799E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1012},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0.21709700256685099,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,7.1435074072915715E-3,7.1435074072915706E-3,7.1435074072915697E-3,7.1435074072915697E-3,7.1435074072915689E-3,0.10899749642298537,0,0,0,0]
[{"$f":"ROW()","v":1013},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9270633328814912E-2,0,0,0,0]
[{"$f":"ROW()","v":1014},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1015},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1944747996733217E-2,0,0,0,0]
[{"$f":"ROW()","v":1016},null,"Building"]
[{"$f":"ROW()","v":1017},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1018},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1019},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1020},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1021},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1022},null,"Total",null,null,null,null,null,{"$f":"SUM(I1009:I1021)","v":0},0,0,0,0,0,0,0,0,0,1.424668757838353,1.1971613783494444E-2,1.1971613783494444E-2,1.1971613783494444E-2,1.1971613783494444E-2,1.1971613783494444E-2,8.9307972908086505E-3,8.9307972908086505E-3,8.9307972908086487E-3,8.9307972908086487E-3,8.9307972908086487E-3,0.22021287774853349,0,0,0,0]
[{"$f":"ROW()","v":1023},"Capex 2010",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1024},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,6.9994271425714292,6.9994271425714292,6.9994271425714283,6.9994271425714283,6.9994271425714283,7.8385264589236456,7.8385264589236456,7.8385264589236456,7.8385264589236456,7.8385264589236456,11.664100706697392,11.66410070669739,11.66410070669739,11.66410070669739,11.664100706697388]
[{"$f":"ROW()","v":1025},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.8107500009999997,3.8107500009999997,3.8107500009999997,3.8107500009999997,3.8107500009999997,4.2552962732388053,4.2552962732388053,4.2552962732388053,4.2552962732388053,4.2552962732388053,4.2674708578624756,4.2674708578624756,4.2674708578624756,4.2674708578624756,4.2674708578624756]
[{"$f":"ROW()","v":1026},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,9.5110734200000005E-2,9.5110734200000005E-2,9.5110734199999991E-2,9.5110734199999977E-2,9.5110734199999977E-2,0.10651271759369497,0.10651271759369497,0.10651271759369497,0.10651271759369496,0.10651271759369496,0.22453230617232806,0.22453230617232806,0.22453230617232803,0.22453230617232806,0.22453230617232806]
[{"$f":"ROW()","v":1027},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.30541373500000141,0.30541373500000141,0.30541373500000135,0.30541373500000135,0.30541373500000135,0.34021254154355818,0.34021254154355818,0.34021254154355812,0.34021254154355818,0.34021254154355812,0.57103871437682951,0,0,0,0]
[{"$f":"ROW()","v":1028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.109186287325364,1.109186287325364,1.109186287325364,1.1091862873253642,1.1091862873253642]
[{"$f":"ROW()","v":1030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.679613843762013,0,0,0,0]
[{"$f":"ROW()","v":1031},null,"Building"]
[{"$f":"ROW()","v":1032},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1033},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1034},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1035},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1036},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1037},null,"Total",null,null,null,null,null,{"$f":"SUM(I1024:I1036)","v":0},0,0,0,0,0,0,0,0,0,0,11.210701612771432,11.210701612771432,11.21070161277143,11.21070161277143,11.21070161277143,12.540547991299704,12.540547991299704,12.540547991299704,12.540547991299704,12.540547991299704,30.515942716196403,17.265290158057557,17.265290158057557,17.265290158057557,17.265290158057557]
[{"$f":"ROW()","v":1038},"Capex 2011",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1039},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.30541927324245777,0.30541927324245782,0.30541927324245782,0.30541927324245782,0.73818781519784804,0.73818781519784804,0.73818781519784804,0.73818781519784804,0.73818781519784804,0.66533612139984677,0.66533612139984677,0.66533612139984677,0.66533612139984677,0.66533612139984688]
[{"$f":"ROW()","v":1040},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.2759975613661383,1.2759975613661383,1.2759975613661385,1.2759975613661385,1.057861144596058,1.057861144596058,1.057861144596058,1.057861144596058,1.057861144596058,0.82860533954046711,0.82860533954046711,0.82860533954046722,0.82860533954046722,0.82860533954046733]
[{"$f":"ROW()","v":1041},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.098897061273052E-2,1.098897061273052E-2,1.098897061273052E-2,1.098897061273052E-2,7.1850128638031611E-3,7.1850128638031602E-3,7.1850128638031594E-3,7.1850128638031594E-3,7.1850128638031585E-3,1.4890157174640283E-3,1.4890157174640283E-3,1.4890157174640283E-3,1.4890157174640281E-3,1.4890157174640281E-3]
[{"$f":"ROW()","v":1042},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"2.53957344986247-U1046","v":2.3845066519111886},{"$f":"2.53957344986247-V1046","v":2.3845066519111886},2.3845066519111886,2.3845066519111886,{"$f":"1.63905660561055-Y1046","v":1.5389755232907267},{"$f":"1.63905660561055-Z1046","v":1.5389755232907267},1.5389755232907267,1.5389755232907267,1.5389755232907267,2.4388430221276991,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2624563598461993,0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1539451403002505,1.1539451403002503,1.1539451403002503,1.1539451403002501,1.1539451403002503]
[{"$f":"ROW()","v":1045},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8479480514770437,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2.53957344986247*$T$579","v":0.155066797951281},{"$f":"2.53957344986247*$T$579","v":0.155066797951281},0.155066797951281,0.155066797951281,{"$f":"1.63905660561055*$T$579","v":0.10008108231982336},{"$f":"1.63905660561055*$T$579","v":0.10008108231982336},0.10008108231982336,0.10008108231982336,0.10008108231982336,5.511302832161101E-2,5.511302832161101E-2,5.5113028321611017E-2,5.5113028321611024E-2,5.5113028321611031E-2]
[{"$f":"ROW()","v":1047},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1048},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1049},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1050},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7714214601812654E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1051},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1052},null,"Total",null,null,null,null,null,{"$f":"SUM(I1039:I1051)","v":0},0,0,0,0,0,0,0,0,0,0,0,4.1319792550837962,4.1319792550837962,4.1319792550837962,4.1319792550837962,3.4245763636664464,3.4422905782682589,3.4422905782682589,3.4422905782682589,3.4422905782682589,{"$f":"SUM(AD1039:AD1051)","v":13.253736078730581},2.7044886452796391,2.7044886452796391,2.7044886452796391,2.7044886452796399]
[{"$f":"ROW()","v":1053},"Capex 2012",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1054},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5E-2,5.5E-2,5.4999999999999993E-2,0.22892267843796391,0.22892267843796388,0.22892267843796388,0.22892267843796388,0.22892267843796388,0.25261710767954498,0.25261710767954498,0.25261710767954504,0.25261710767954504,0.25261710767954504]
[{"$f":"ROW()","v":1055},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21882333333333334,0.21882333333333334,0.21882333333333337,0.29931270402485272,0.29931270402485272,0.29931270402485266,0.29931270402485266,0.29931270402485266,0.22475322958029145,0.22475322958029148,0.22475322958029148,0.22475322958029148,0.22475322958029148]
[{"$f":"ROW()","v":1056},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7060000000000011E-3,9.7060000000000011E-3,9.7060000000000011E-3,4.1132217570941543E-2,4.1132217570941536E-2,4.1132217570941543E-2,4.1132217570941543E-2,4.1132217570941543E-2,-3.383801019600139E-2,0,0,0,0]
[{"$f":"ROW()","v":1057},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.083-V1061","v":6.0810433061062236E-2},{"$f":"0.083-W1061","v":6.0810433061062236E-2},6.0810433061062236E-2,{"$f":"0.227634186106758-Y1061","v":0.16677751128499266},{"$f":"0.227634186106758-Z1061","v":0.16677751128499266},0.16677751128499266,0.16677751128499266,0.16677751128499266,0.16419143204682368,0.16419143204682368,0,0,0]
[{"$f":"ROW()","v":1058},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1766498057021983,0,0,0,0]
[{"$f":"ROW()","v":1059},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40664296385610293,0.40664296385610305,0.40664296385610299,0.40664296385610299,0.40664296385610293]
[{"$f":"ROW()","v":1060},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58016818691169902,0.58016818691169902,0,0,0]
[{"$f":"ROW()","v":1061},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.083*$U$579","v":2.2189566938937769E-2},{"$f":"0.083*$U$579","v":2.2189566938937769E-2},2.2189566938937769E-2,{"$f":"0.227634186106758*$U$579","v":6.085667482176535E-2},{"$f":"0.227634186106758*$U$579","v":6.085667482176535E-2},6.085667482176535E-2,6.085667482176535E-2,6.085667482176535E-2,3.4245678954479573E-2,3.4245678954479573E-2,3.4245678954479566E-2,3.4245678954479566E-2,3.4245678954479566E-2]
[{"$f":"ROW()","v":1062},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1063},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1064},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1065},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1453584966296239E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1066},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1067},null,"Total",null,null,null,null,null,{"$f":"SUM(I1054:I1066)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.36652933333333332,0.36652933333333332,0.36652933333333332,0.75554820117421995,0.79700178614051609,0.79700178614051609,0.79700178614051609,0.79700178614051609,{"$f":"SUM(AD1054:AD1066)","v":2.8054303945351386},1.6626185990289419,0.91825898007041906,0.91825898007041906,0.91825898007041906]
[{"$f":"ROW()","v":1068},"Capex 2013",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1069},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9357142857142872E-2,5.9357142857142879E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2,5.7823769824693887E-2,5.7823769824693887E-2,5.7823769824693894E-2,5.7823769824693901E-2,5.7823769824693901E-2]
[{"$f":"ROW()","v":1070},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8400000000000016E-2,6.8400000000000016E-2,0.1996701808957799,0.1996701808957799,0.19967018089577993,0.1996701808957799,0.19967018089577993,0.17780624670154724,0.17780624670154724,0.17780624670154724,0.17780624670154727,0.17780624670154727]
[{"$f":"ROW()","v":1071},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3100000000000015E-2,5.3100000000000008E-2,1.8087993476209551E-2,1.8087993476209548E-2,1.8087993476209548E-2,1.8087993476209548E-2,1.8087993476209544E-2,7.2880553936563019E-3,7.2880553936563027E-3,7.2880553936563027E-3,7.2880553936563036E-3,7.2880553936563045E-3]
[{"$f":"ROW()","v":1072},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.0633333333333334-W1076","v":5.5946827767872236E-2},{"$f":"0.0633333333333334-X1076","v":5.5946827767872236E-2},{"$f":"0.341682228459286-Y1076","v":0.30183215979401729},{"$f":"0.341682228459286-Z1076","v":0.30183215979401729},0.30183215979401729,0.30183215979401729,0.30183215979401729,0.57644902150056099,0.57644902150056088,0.57644902150056088,0,0]
[{"$f":"ROW()","v":1073},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2458803893886239,0,0,0,0]
[{"$f":"ROW()","v":1074},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16069077978144083,0.16069077978144083,0.16069077978144086,0.16069077978144092,0.16069077978144092]
[{"$f":"ROW()","v":1075},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38740294144888165,0.38740294144888132,0.38740294144888132,0,0]
[{"$f":"ROW()","v":1076},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.0633333333333334*$V$579","v":7.3865055654611577E-3},{"$f":"0.0633333333333334*$V$579","v":7.3865055654611577E-3},{"$f":"0.341682228459286*$V$579","v":3.9850068665268697E-2},{"$f":"0.341682228459286*$V$579","v":3.9850068665268697E-2},3.9850068665268697E-2,3.9850068665268697E-2,3.9850068665268697E-2,2.2848900179094925E-2,2.2848900179094928E-2,2.2848900179094928E-2,2.2848900179094928E-2,2.2848900179094928E-2]
[{"$f":"ROW()","v":1077},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1078},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1079},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1080},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Total",null,null,null,null,null,{"$f":"SUM(I1069:I1081)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.24419047619047632,0.24419047619047632,0.62884770531447565,0.62884770531447565,0.62884770531447565,0.62884770531447565,0.62884770531447565,{"$f":"SUM(AD1069:AD1081)","v":2.6361901042185001},1.3903097148298755,1.3903097148298755,0.42645775188043328,0.42645775188043333]
[{"$f":"ROW()","v":1083},"Capex 2014",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1084},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.357142857142859E-3,8.471513023540234E-3,8.471513023540234E-3,8.471513023540234E-3,8.4715130235402357E-3,8.4715130235402357E-3,8.4446741805338493E-3,8.4446741805338493E-3,8.4446741805338493E-3,8.4446741805338493E-3,8.4446741805338493E-3]
[{"$f":"ROW()","v":1085},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.3066666666666686E-2,0.10363254992386509,0.10363254992386507,0.10363254992386507,0.10363254992386506,0.10363254992386504,6.1335018510523621E-2,6.1335018510523621E-2,6.1335018510523615E-2,6.1335018510523615E-2,6.1335018510523608E-2]
[{"$f":"ROW()","v":1086},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3100000000000008E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2,1.8993885271777377E-2,1.8993885271777377E-2,1.8993885271777377E-2,1.8993885271777377E-2,1.8993885271777377E-2]
[{"$f":"ROW()","v":1087},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.15-X1091","v":0.14982776658222008},{"$f":"0.256321845882183-Y1091","v":0.25602753129839667},{"$f":"0.256321845882183-Z1091","v":0.25602753129839667},0.25602753129839667,0.25602753129839667,0.25602753129839667,0.4081991677031846,0.4081991677031846,0.40819916770318454,0.40819916770318454,0]
[{"$f":"ROW()","v":1088},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77692179686631357,0,0,0,0]
[{"$f":"ROW()","v":1089},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8779966153713096E-2,6.8779966153713096E-2,6.8779966153713096E-2,6.8779966153713096E-2,6.877996615371311E-2]
[{"$f":"ROW()","v":1090},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45787579601749256,0.45787579601749245,0.45787579601749251,0.45787579601749251,0]
[{"$f":"ROW()","v":1091},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.15*$W$579","v":1.7223341777991173E-4},{"$f":"0.256321845882183*$W$579","v":2.9431458378629448E-4},{"$f":"0.256321845882183*$W$579","v":2.9431458378629448E-4},2.9431458378629448E-4,2.9431458378629448E-4,2.9431458378629448E-4,1.7208665533026169E-4,1.7208665533026169E-4,1.7208665533026169E-4,1.7208665533026169E-4,1.7208665533026169E-4]
[{"$f":"ROW()","v":1092},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1093},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1094},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1095},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1096},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1097},null,"Total",null,null,null,null,null,{"$f":"SUM(I1084:I1096)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30352380952380953,0.39208860791584904,0.39208860791584904,0.39208860791584904,0.39208860791584904,0.39208860791584899,{"$f":"SUM(AD1084:AD1096)","v":1.8007223913588692},1.0238005944925552,1.0238005944925554,1.0238005944925554,0.15772563077187818]
[{"$f":"ROW()","v":1098},"Capex 2015",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1099},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7040232285714292E-2,3.7040232285714285E-2,3.7040232285714285E-2,3.7040232285714285E-2,3.7040232285714285E-2,4.590718903070639E-2,4.590718903070639E-2,4.590718903070639E-2,4.590718903070639E-2,4.5907189030706397E-2]
[{"$f":"ROW()","v":1100},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14918747599999996,0.14918747599999999,0.14918747599999999,0.14918747599999999,0.14918747599999999,6.7780960380688815E-2,6.7780960380688815E-2,6.7780960380688815E-2,6.7780960380688829E-2,6.7780960380688815E-2]
[{"$f":"ROW()","v":1101},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.3226110600000005E-2,7.3226110600000005E-2,7.3226110600000019E-2,7.3226110600000019E-2,7.3226110600000019E-2,4.7868900181107017E-2,4.7868900181107017E-2,4.7868900181107017E-2,4.7868900181107017E-2,4.7868900181107024E-2]
[{"$f":"ROW()","v":1102},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.391149908-Y1106","v":0.38738009466642703},{"$f":"0.391149908-Z1106","v":0.38738009466642703},0.38738009466642703,0.38738009466642703,0.38738009466642703,0.57802148997366931,0.57802148997366931,0.57802148997366931,0.57802148997366931,0.57802148997366931]
[{"$f":"ROW()","v":1103},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4334727038970128,0,0,0,0]
[{"$f":"ROW()","v":1104},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10216214406034538,0.10216214406034538,0.10216214406034538,0.10216214406034538,0.10216214406034538]
[{"$f":"ROW()","v":1105},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82870788459101652,0.82870788459101652,0.82870788459101674,0.82870788459101652,0.82870788459101652]
[{"$f":"ROW()","v":1106},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.391149908*$X$579","v":3.7698133335729682E-3},{"$f":"0.391149908*$X$579","v":3.7698133335729682E-3},3.7698133335729682E-3,3.7698133335729682E-3,3.7698133335729682E-3,2.2450405358813998E-3,2.2450405358813998E-3,2.2450405358813998E-3,2.2450405358813998E-3,2.2450405358813998E-3]
[{"$f":"ROW()","v":1107},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1108},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1109},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.9711099999993884E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,{"$f":"SUM(I1099:I1111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64763261688571483,0.65060372688571422,0.65060372688571422,0.65060372688571422,0.65060372688571422,{"$f":"SUM(AD1099:AD1111)","v":4.1061663126504273},1.6726936087534148,1.6726936087534152,1.6726936087534148,1.6726936087534148]
[{"$f":"ROW()","v":1113},"Capex 2016",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2521454504674998E-2,5.2521454504674998E-2,5.2521454504674998E-2,5.2521454504675005E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5204563013116148,0.5204563013116148,0.5204563013116148,0.5204563013116148,6.5168225983953582E-2,6.5168225983953582E-2,6.5168225983953568E-2,6.5168225983953568E-2,6.5168225983953568E-2]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2073398096359542E-2,7.2073398096359542E-2,7.2073398096359542E-2,7.2073398096359542E-2,0.12266330329805138,0.12266330329805138,0.12266330329805138,0.12266330329805139,0.12266330329805139]
[{"$f":"ROW()","v":1117},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.0798384849376901-Z1121","v":7.9193439240720392E-2},{"$f":"0.0798384849376901-AA1121","v":7.9193439240720392E-2},7.9193439240720392E-2,7.9193439240720392E-2,0.2373558095085227,0.23735580950852264,0.23735580950852264,0.2373558095085227,0.23735580950852264]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69858323846181847,0,0,0,0]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8876835583681807E-2,5.8876835583681807E-2,5.8876835583681821E-2,5.8876835583681821E-2,5.8876835583681821E-2]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55226781072368192,0.55226781072368181,0.55226781072368181,0.5522678107236817,0.55226781072368181]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.0798384849376901*$Y$579","v":6.4504569696969779E-4},{"$f":"0.0798384849376901*$Y$579","v":6.4504569696969779E-4},6.4504569696969779E-4,6.4504569696969779E-4,3.9082545718050079E-4,3.9082545718050084E-4,3.9082545718050089E-4,3.9082545718050089E-4,3.9082545718050095E-4]
[{"$f":"ROW()","v":1122},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1123},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1124},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1125},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1126},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.5710270094346589E-16,4.5710270094346599E-16,4.5710270094346599E-16,4.5710270094346599E-16,-1.959975418805562E-15,0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Total",null,null,null,null,null,{"$f":"SUM(I1114:I1126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.72488963885033986,0.72488963885033986,0.72488963885033986,0.72488963885033986,{"$f":"SUM(AD1114:AD1126)","v":1.7353060490168883},1.0367228105550716,1.0367228105550719,1.0367228105550716,1.0367228105550719]
[{"$f":"ROW()","v":1128},"Capex 2017",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1129},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5581244632608512E-2,3.5581244632608512E-2,3.5581244632608512E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51144909611691292,0.51144909611691292,0.51144909611691292,0.14775345336428097,0.14775345336428097,0.14775345336428095,0.14775345336428095,0.14775345336428095]
[{"$f":"ROW()","v":1131},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.367984690334348E-2,5.367984690334348E-2,5.3679846903343487E-2,0.12968474404439975,0.12968474404439975,0.12968474404439978,0.12968474404439978,0.12968474404439978]
[{"$f":"ROW()","v":1132},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8230731920652464E-2,8.8230731920652464E-2,8.8230731920652464E-2,0.49869051679890714,0.49869051679890708,0.49869051679890725,0.49869051679890725,0.4986905167989073]
[{"$f":"ROW()","v":1133},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51003459918626093,0.51003459918626093,0,0,0]
[{"$f":"ROW()","v":1134},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10509654613528097,0.10509654613528097,0.10509654613528095,0.10509654613528095,0.10509654613528095]
[{"$f":"ROW()","v":1135},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64561060639107937,0.64561060639107937,0.64561060639107937,0.64561060639107937,0.64561060639107937]
[{"$f":"ROW()","v":1136},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1137},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1138},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1139},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1140},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1141},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1142},null,"Total",null,null,null,null,null,{"$f":"SUM(I1129:I1141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68894091957351733,0.68894091957351733,0.68894091957351733,2.0368704659202095,2.0368704659202095,1.5268358667339483,1.5268358667339483,1.5268358667339483]
[{"$f":"ROW()","v":1143},"Capex 2018",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1144},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3418066468516914E-2,2.3418066468516918E-2,2.0466238779406377E-3,2.0466238779406382E-3,2.0466238779406382E-3,2.0466238779406382E-3,2.0466238779406382E-3]
[{"$f":"ROW()","v":1145},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39159686249505765,0.39159686249505765,8.3752611580792308E-2,8.3752611580792308E-2,8.3752611580792308E-2,8.3752611580792322E-2,8.3752611580792322E-2]
[{"$f":"ROW()","v":1146},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7006780259556951E-2,1.7006780259556955E-2,0.2459676700727918,0.2459676700727918,0.24596767007279177,0.24596767007279177,0.24596767007279174]
[{"$f":"ROW()","v":1147},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6577109136151978E-2,8.6577109136151978E-2,0.17772332372116562,0.17772332372116562,0.17772332372116564,0.17772332372116562,0.17772332372116562]
[{"$f":"ROW()","v":1148},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60418814450245384,0.60418814450245395,0.60418814450245395,0,0]
[{"$f":"ROW()","v":1149},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32888225964478524,0.32888225964478529,0.32888225964478529,0.32888225964478529,0.32888225964478529]
[{"$f":"ROW()","v":1150},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.293142901976227,0.293142901976227,0.29314290197622705,0.29314290197622705,0.29314290197622705]
[{"$f":"ROW()","v":1151},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1152},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1153},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1154},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1155},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Total",null,null,null,null,null,{"$f":"SUM(I1144:I1156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51859881835928345,0.51859881835928345,1.7357035353761567,1.7357035353761567,1.7357035353761567,1.1315153908737028,1.1315153908737028]
[{"$f":"ROW()","v":1158},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1159},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6817956012720789E-2,2.087976094580141E-4,2.087976094580141E-4,2.087976094580141E-4,2.0879760945801413E-4,2.0879760945801413E-4]
[{"$f":"ROW()","v":1160},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33910712754558031,6.2288681448609877E-2,6.2288681448609877E-2,6.2288681448609877E-2,6.2288681448609877E-2,6.2288681448609877E-2]
[{"$f":"ROW()","v":1161},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2979585671114893E-2,0.18586028135912441,0.18586028135912441,0.18586028135912441,0.18586028135912441,0.18586028135912444]
[{"$f":"ROW()","v":1162},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.868626949868376E-2,0.2676406141124999,0.2676406141124999,0.2676406141124999,0.2676406141124999,0.2676406141124999]
[{"$f":"ROW()","v":1163},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50423711557499984,0.50423711557499984,0.50423711557499995,0.50423711557499995,0]
[{"$f":"ROW()","v":1164},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49110909322499985,0.49110909322499985,0.49110909322499985,0.49110909322499996,0.49110909322499985]
[{"$f":"ROW()","v":1165},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65289204056249972,0.65289204056249972,0.65289204056249972,0.65289204056249983,0.65289204056249983]
[{"$f":"ROW()","v":1166},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1167},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1168},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1169},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1170},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Total",null,null,null,null,null,{"$f":"SUM(I1159:I1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48759093872809978,2.1642366238921915,2.1642366238921915,2.1642366238921915,2.164236623892192,1.6599995083171919]
[{"$f":"ROW()","v":1173},"Capex 2020",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1174},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4915008303571423E-3,5.4915008303571414E-3,5.4915008303571414E-3,5.4915008303571405E-3,5.4915008303571414E-3]
[{"$f":"ROW()","v":1175},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1507550387499988E-2,8.1507550387499988E-2,8.1507550387500002E-2,8.1507550387500002E-2,8.1507550387500016E-2]
[{"$f":"ROW()","v":1176},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2755735501274999,0.27557355012749996,0.27557355012749996,0.27557355012749996,0.27557355012749996]
[{"$f":"ROW()","v":1177},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43271414696249993,0.43271414696249999,0.43271414696249999,0.43271414696250005,0.43271414696249999]
[{"$f":"ROW()","v":1178},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0035671011249998,1.0035671011249998,1.0035671011249998,1.0035671011249998,1.0035671011249998]
[{"$f":"ROW()","v":1179},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28391685232499991,0.28391685232499991,0.28391685232499991,0.28391685232499991,0.28391685232499991]
[{"$f":"ROW()","v":1180},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6396497794394187,0.6396497794394187,0.6396497794394187,0.63964977943941881,0.63964977943941881]
[{"$f":"ROW()","v":1181},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1182},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1183},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1184},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1185},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1186},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1187},null,"Total",null,null,null,null,null,{"$f":"SUM(I1174:I1186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7224204811972754,2.7224204811972754,2.7224204811972754,2.7224204811972754,2.7224204811972754]
[{"$f":"ROW()","v":1188},"Capex 2021",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1189},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1190},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0.16752395330870523,0.16752395330870523,0.16752395330870523,0.16752395330870526]
[{"$f":"ROW()","v":1191},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,5.8432300841386196E-2,5.8432300841386196E-2,5.8432300841386189E-2,5.8432300841386189E-2]
[{"$f":"ROW()","v":1192},null,"Other",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0.27828459034052144,0.27828459034052139,0.27828459034052139,0.27828459034052139]
[{"$f":"ROW()","v":1193},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9944091996282607,2.9944091996282607,2.9944091996282602,2.9944091996282607]
[{"$f":"ROW()","v":1194},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.22802757613885286,0.22802757613885283,0.22802757613885286,0.22802757613885283]
[{"$f":"ROW()","v":1195},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6563225403768349,1.6563225403768351,1.6563225403768351,1.6563225403768354]
[{"$f":"ROW()","v":1196},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1414747659924253E-2,6.1414747659924253E-2,6.1414747659924253E-2,6.1414747659924253E-2]
[{"$f":"ROW()","v":1197},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1198},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1199},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1200},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1201},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.15587287859441E-2,5.15587287859441E-2,5.15587287859441E-2,5.1558728785944107E-2]
[{"$f":"ROW()","v":1202},null,"Total",null,null,null,null,null,{"$f":"SUM(I1189:I1201)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T1189:T1201)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1189:AD1201)","v":0},5.4959736370804304,5.4959736370804304,5.4959736370804295,5.4959736370804304]
[{"$f":"ROW()","v":1203},"Capex 2022",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1204},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1205},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,8.0149062865874171E-2,8.0149062865874171E-2,8.0149062865874171E-2]
[{"$f":"ROW()","v":1206},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,3.9905440583009079E-2,3.9905440583009086E-2,3.9905440583009086E-2]
[{"$f":"ROW()","v":1207},null,"Other",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0.16853521739514116,0.16853521739514118,0.16853521739514118]
[{"$f":"ROW()","v":1208},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.58403303201733059,0.58403303201733059,0.58403303201733059]
[{"$f":"ROW()","v":1209},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.19099589317277788,0.19099589317277785,0.19099589317277785]
[{"$f":"ROW()","v":1210},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.9042250610067195,1.9042250610067195,1.9042250610067195]
[{"$f":"ROW()","v":1211},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,6.916661216305027E-2,6.916661216305027E-2,6.916661216305027E-2]
[{"$f":"ROW()","v":1212},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1213},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1214},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1215},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.8918246938865392E-2,3.8918246938865392E-2,3.8918246938865392E-2]
[{"$f":"ROW()","v":1217},null,"Total",null,null,null,null,null,{"$f":"SUM(I1204:I1216)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T1204:T1216)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1204:AD1216)","v":0},0,3.075928566142768,3.075928566142768,3.075928566142768]
[{"$f":"ROW()","v":1218},"Capex 2023",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1219},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,9.8815497784817588E-2,9.8815497784817588E-2]
[{"$f":"ROW()","v":1221},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,4.6700474980495989E-2,4.6700474980495989E-2]
[{"$f":"ROW()","v":1222},null,"Other",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0.11741301439993093,0.11741301439993092]
[{"$f":"ROW()","v":1223},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.47645714653370136,0.47645714653370136]
[{"$f":"ROW()","v":1224},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.20575281730537356,0.20575281730537356]
[{"$f":"ROW()","v":1225},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.85299432779592887,0.85299432779592887]
[{"$f":"ROW()","v":1226},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.7868007818624555E-2,1.7868007818624555E-2]
[{"$f":"ROW()","v":1227},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1228},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1229},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1230},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1231},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,3.5306727065336885E-2,3.5306727065336885E-2]
[{"$f":"ROW()","v":1232},null,"Total",null,null,null,null,null,{"$f":"SUM(I1219:I1231)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T1219:T1231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1219:AD1231)","v":0},0,0,1.8513080136842097,1.8513080136842097]
[{"$f":"ROW()","v":1233},"Capex 2024",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1234},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1235},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,9.2109245291181002E-2]
[{"$f":"ROW()","v":1236},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.9959157883674108E-2]
[{"$f":"ROW()","v":1237},null,"Other",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,8.7581567929722631E-2]
[{"$f":"ROW()","v":1238},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.94404915216339236]
[{"$f":"ROW()","v":1239},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.19234577693158381]
[{"$f":"ROW()","v":1240},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.13802327104979]
[{"$f":"ROW()","v":1241},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.13454219675293919]
[{"$f":"ROW()","v":1242},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1243},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1244},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1245},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1246},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.9179530710015072E-2]
[{"$f":"ROW()","v":1247},null,"Total",null,null,null,null,null,{"$f":"SUM(I1234:I1246)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T1234:T1246)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1234:AD1246)","v":0},0,0,0,2.6677898987122979]
[{"$f":"ROW()","v":1248},"Capex 2025",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1249},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1250},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1251},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1252},null,"Other",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1254},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1255},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1256},null,"Building"]
[{"$f":"ROW()","v":1257},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1258},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1259},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1260},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1261},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1262},null,"Total",null,null,null,null,null,{"$f":"SUM(I1249:I1261)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T1249:T1261)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1249:AD1261)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1263},"Capex Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA4  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1264},null,"Pipeline",null,null,null,null,null,{"$f":"I874+I889+I904+I919+I934+I949+I964+I979+I994+I1009+I1024+I1039+I1054+I1069+I1084+I1099+I1114+I1129+I1144+I1159+I1174+I1189+I1204+I1219+I1234+I1249","v":0},{"$f":"J874+J889+J904+J919+J934+J949+J964+J979+J994+J1009+J1024+J1039+J1054+J1069+J1084+J1099+J1114+J1129+J1144+J1159+J1174+J1189+J1204+J1219+J1234+J1249","v":7.2516403821802694E-3},1.1973638770576724E-2,1.4638195004029011E-2,2.0675607229193049E-2,3.2420925081646096E-2,9.6701663069361066E-2,0.17874786804419263,3.8105742831371865,7.7242369174493231,8.9181332709843311,18.527603779294544,18.833023052537001,18.888023052536997,18.947380195394139,18.954737338251281,21.830743612777272,21.883265067281947,21.918846311914557,21.942264378383069,22.01908233439579,31.570159440086922,31.570159440086922,31.570159440086925,31.570159440086925,31.570159440086922]
[{"$f":"ROW()","v":1265},null,"Compression",null,null,null,null,null,{"$f":"I875+I890+I905+I920+I935+I950+I965+I980+I995+I1010+I1025+I1040+I1055+I1070+I1085+I1100+I1115+I1130+I1145+I1160+I1175+I1190+I1205+I1220+I1235+I1250","v":0},3.7775987107171637E-2,0.20894842868654315,0.3840558689229116,0.45606634434595755,0,6.5567979875735885E-2,2.3584016986979175,6.2686552883475599,7.6156636786618002,7.629339080398295,16.59075086432313,17.86674842568927,18.085571759022603,18.153971759022603,18.247038425689269,20.373122868239523,20.893579169551138,21.405028265668051,21.796625128163107,22.135732255708689,20.287488200807168,20.455012154115874,20.535161216981749,20.633976714766565,20.726085960057745]
[{"$f":"ROW()","v":1266},null,"Metering",null,null,null,null,null,{"$f":"I876+I891+I906+I921+I936+I951+I966+I981+I996+I1011+I1026+I1041+I1056+I1071+I1086+I1101+I1116+I1131+I1146+I1161+I1176+I1191+I1206+I1221+I1236+I1251","v":0},0,1.1804995970991136E-3,2.3609991941982273E-3,3.5414987912973411E-3,6.4712257774527965E-2,8.7274395338907726E-2,0.1118882568313572,0.11496506708400958,0.11496506708400958,0.11496506708400958,0.17712640728906065,0.18811537790179123,0.19782137790179116,0.2509213779017912,0.30402137790179118,-0.95322473122615392,0.42332608705818564,0.47700593396152913,0.49401271422108606,0.50699229989220096,1.4518078839168291,1.5440781949542171,1.5839836355372261,1.6306841105177221,1.6706432684013963]
[{"$f":"ROW()","v":1267},null,"Other",null,null,null,null,null,{"$f":"I877+I892+I907+I922+I937+I952+I967+I982+I997+I1012+I1027+I1042+I1057+I1072+I1087+I1102+I1117+I1132+I1147+I1162+I1177+I1192+I1207+I1222+I1237+I1252","v":0},0.19918963201719039,0.39731681439699157,0.62239873757722253,0.80813067418748308,0.32674860446533677,0.46041217700582893,0.56638852509831972,0.61937803500511079,0.80194004570021848,1.0190370482670694,1.0672271409109118,3.4517337928221004,3.5125442258831625,3.5684910536510346,3.7183188202332547,1.5325776200594037,3.7931817356833042,3.8814124676039565,3.9679895767401083,4.0266758462387919,8.2716283777201003,3.9645050022209958,3.9688487875693133,3.5098127804686845,3.1891951806952217]
[{"$f":"ROW()","v":1268},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I878+I893+I908+I923+I938+I953+I968+I983+I998+I1013+I1028+I1043+I1058+I1073+I1088+I1103+I1118+I1133+I1148+I1163+I1178+I1193+I1208+I1223+I1238+I1253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.040719874449,5.616436160016975,5.6904345928480451,5.5627035948792924,6.0025156314676851]
[{"$f":"ROW()","v":1269},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I879+I894+I909+I924+I939+I954+I969+I984+I999+I1014+I1029+I1044+I1059+I1074+I1089+I1104+I1119+I1134+I1149+I1164+I1179+I1194+I1209+I1224+I1239+I1254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2760142696386607,4.5040418457775129,4.6950377389502904,4.8940651550079695,5.086410931939553]
[{"$f":"ROW()","v":1270},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I880+I895+I910+I925+I940+I955+I970+I985+I1000+I1015+I1030+I1045+I1060+I1075+I1090+I1105+I1120+I1135+I1150+I1165+I1180+I1195+I1210+I1225+I1240+I1255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.385964154139188,6.6940404884388309,8.018097362533851,8.4836887488809012,9.1638362239131972]
[{"$f":"ROW()","v":1271},null,"Building",null,null,null,null,null,{"$f":"I881+I896+I911+I926+I941+I956+I971+I986+I1001+I1016+I1031+I1046+I1061+I1076+I1091+I1106+I1121+I1136+I1151+I1166+I1181+I1196+I1211+I1226+I1241+I1256","v":0},0,0,0,0,0,0,0,0,0,0,0,0.155066797951281,0.17725636489021879,0.18464287045567995,0.18481510387345987,0.20485195372421663,0.20549699942118632,0.20549699942118632,0.20549699942118632,0.20549699942118632,0.11501556010357766,0.17643030776350191,0.24559691992655219,0.26346492774517677,0.39800712449811593]
[{"$f":"ROW()","v":1272},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1273},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1274},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1275},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I885+I900+I915+I930+I945+I960+I975+I990+I1005+I1020+I1035+I1050+I1065+I1080+I1095+I1110+I1125+I1140+I1155+I1170+I1185+I1200+I1215+I1230+I1245+I1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.2138909568108282E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1276},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I886+I901+I916+I931+I946+I961+I976+I991+I1006+I1021+I1036+I1051+I1066+I1081+I1096+I1111+I1126+I1141+I1156+I1171+I1186+I1201+I1216+I1231+I1246+I1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5710270094346589E-16,4.5710270094346599E-16,4.5710270094346599E-16,4.5710270094346599E-16,-1.959975418805562E-15,5.15587287859441E-2,9.0476975724809491E-2,0.12578370279014639,0.16496323350016145]
[{"$f":"ROW()","v":1277},null,"Total",null,null,null,null,null,{"$f":"SUM(I1264:I1276)","v":0},0.2442172595065423,0.61941938145121056,1.0234538006983613,1.2884141245539311,0.42388178732151083,0.70995621528983355,3.2154263486717869,10.813572673573866,16.256805708895349,17.681474466733707,36.362708191817646,40.494687446901438,40.86121678023477,41.105407256425252,41.408931065949055,42.925932414006162,47.198849058995762,47.88778997856928,48.406388796928553,48.893979735656657,{"$f":"SUM(AD1264:AD1276)","v":126.39879776086144},74.576262322160773,76.397796670158769,76.674339175143388,77.971816994560001]
[{"$f":"ROW()","v":1278}]
[{"$f":"\"Capex Depreciation Approved [m$ \"&$E$26&\"] [Model]\"","v":"Capex Depreciation Approved [m$ 31/12/2024] [Model]"}]
[{"$f":"ROW()","v":1280},"Capex 2000",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1281},null,"Pipeline",null,null,null,null,null,{"$f":"I874/$M$26","v":0},1.2403758593507954E-2,1.2403758593507954E-2,1.2403758593507954E-2,1.2403758593507954E-2,3.7838289294742235E-2,3.7838289294742235E-2,3.7838289294742235E-2,3.7838289294742235E-2,3.7838289294742235E-2,3.7838289294742235E-2,{"$f":"T874/$S$26","v":3.9533924674824535E-2},3.9533924674824535E-2,3.9533924674824535E-2,3.9533924674824542E-2,3.9533924674824542E-2,{"$f":"Y874/$X$26","v":3.9533924674824548E-2},3.9533924674824548E-2,3.9533924674824548E-2,3.9533924674824548E-2,3.9533924674824548E-2,{"$f":"AD874/$AB$26","v":4.7064196041457729E-2},4.7064196041457729E-2,4.7064196041457729E-2,4.7064196041457729E-2,4.7064196041457729E-2]
[{"$f":"ROW()","v":1282},null,"Compression",null,null,null,null,null,{"$f":"I875/$M$26","v":0},6.4614928487111201E-2,6.4614928487111201E-2,6.4614928487111201E-2,6.4614928487111201E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y875/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1283},null,"Metering",null,null,null,null,null,{"$f":"I876/$M$26","v":0},0,0,0,0,2.1821417938927366E-2,2.1821417938927366E-2,2.1821417938927366E-2,2.1821417938927366E-2,2.1821417938927366E-2,2.1821417938927366E-2,2.4003559732820111E-2,2.4003559732820114E-2,2.4003559732820111E-2,2.4003559732820114E-2,2.4003559732820114E-2,{"$f":"Y876/$X$26","v":2.4003559732820111E-2},2.4003559732820114E-2,2.4003559732820114E-2,2.4003559732820114E-2,2.4003559732820114E-2,7.2010679198460228E-2,7.2010679198460228E-2,7.2010679198460228E-2,7.2010679198460228E-2,7.2010679198460228E-2]
[{"$f":"ROW()","v":1284},null,"Other",null,null,null,null,null,{"$f":"I877/$M$26","v":0},0.34070913333516334,0.34070913333516334,0.34070913333516334,0.34070913333516334,0.3241868728486676,0.3241868728486676,0.3241868728486676,0.3241868728486676,0.3241868728486676,0.3241868728486676,0.3208824207513683,0.32088242075136836,0.32088242075136836,0.32088242075136836,0.32088242075136836,{"$f":"Y877/$X$26","v":0.2695396002982644},0.2695396002982644,0.2695396002982644,0.2695396002982644,0.2695396002982644,0.26953960029826418,0.26953960029826418,0.26953960029826418,0.26953960029826418,0.26953960029826413]
[{"$f":"ROW()","v":1285},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I878/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y878/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1286},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I879/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y879/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1287},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I880/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y880/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1288},null,"Building",null,null,null,null,null,{"$f":"I881/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y881/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1289},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1290},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1291},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1292},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I885/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T885/$S$26","v":0},0,0,0,0,{"$f":"Y885/$X$26","v":0},0,0,0,0,{"$f":"AD885/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1293},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I886/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y886/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1294},null,"Total",null,null,null,null,null,{"$f":"SUM(I1281:I1293)","v":0},0.41772782041578249,0.41772782041578249,0.41772782041578249,0.41772782041578249,0.38384658008233719,0.38384658008233719,0.38384658008233719,0.38384658008233719,0.38384658008233719,0.38384658008233719,0.38441990515901292,0.38441990515901303,0.38441990515901303,0.38441990515901303,0.38441990515901303,0.33307708470590908,0.33307708470590908,0.33307708470590908,0.33307708470590908,0.33307708470590908,{"$f":"SUM(AD1281:AD1293)","v":0.38861447553818212},0.38861447553818212,0.38861447553818212,0.38861447553818212,0.38861447553818207]
[{"$f":"ROW()","v":1295},"Capex 2001",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1296},null,"Pipeline",null,null,null,null,null,{"$f":"I889/$M$26","v":0},0,8.0768660608889001E-3,8.0768660608889001E-3,8.0768660608889001E-3,7.9570843178232377E-4,7.9570843178232377E-4,7.9570843178232377E-4,7.9570843178232377E-4,7.9570843178232377E-4,7.9570843178232377E-4,{"$f":"T889/$S$26","v":4.3761871231806578E-4},4.3761871231806578E-4,4.3761871231806572E-4,4.3761871231806572E-4,4.3761871231806561E-4,{"$f":"Y889/$X$26","v":4.3761871231806599E-4},4.3761871231806599E-4,4.3761871231806599E-4,4.3761871231806599E-4,4.3761871231806599E-4,{"$f":"AD889/$AB$26","v":5.3139415067193676E-4},5.3139415067193676E-4,5.3139415067193676E-4,5.3139415067193687E-4,5.3139415067193698E-4]
[{"$f":"ROW()","v":1297},null,"Compression",null,null,null,null,null,{"$f":"I890/$M$26","v":0},0,0.29278639470722267,0.29278639470722267,0.29278639470722267,0,0,0,0,0,0,7.5119517150786838E-2,7.5119517150786838E-2,7.5119517150786838E-2,7.5119517150786838E-2,7.5119517150786824E-2,{"$f":"Y890/$X$26","v":7.5119517150786852E-2},7.5119517150786852E-2,7.5119517150786838E-2,7.5119517150786838E-2,7.5119517150786838E-2,7.5119517150786894E-2,7.5119517150786894E-2,7.511951715078688E-2,7.511951715078688E-2,7.511951715078688E-2]
[{"$f":"ROW()","v":1298},null,"Metering",null,null,null,null,null,{"$f":"I891/$M$26","v":0},0,2.019216515222225E-3,2.019216515222225E-3,2.019216515222225E-3,1.997402129566371E-2,1.997402129566371E-2,1.997402129566371E-2,1.997402129566371E-2,1.997402129566371E-2,1.997402129566371E-2,2.1287787499110634E-2,2.128778749911063E-2,2.128778749911063E-2,2.128778749911063E-2,2.128778749911063E-2,{"$f":"Y891/$X$26","v":2.1287787499110651E-2},2.1287787499110651E-2,2.1287787499110651E-2,2.1287787499110651E-2,2.1287787499110651E-2,5.9992855679311882E-2,5.9992855679311875E-2,5.9992855679311882E-2,5.9992855679311882E-2,5.9992855679311875E-2]
[{"$f":"ROW()","v":1299},null,"Other",null,null,null,null,null,{"$f":"I892/$M$26","v":0},0,0.33889183847146331,0.33889183847146331,0.33889183847146331,8.455764542125313E-2,8.455764542125313E-2,8.455764542125313E-2,8.455764542125313E-2,8.455764542125313E-2,8.455764542125313E-2,4.82241892712231E-2,4.82241892712231E-2,4.8224189271223086E-2,4.8224189271223086E-2,4.8224189271223079E-2,{"$f":"Y892/$X$26","v":4.7971735526099527E-2},4.7971735526099527E-2,4.7971735526099527E-2,4.797173552609952E-2,4.797173552609952E-2,4.7971735526099547E-2,4.7971735526099547E-2,4.7971735526099554E-2,4.7971735526099554E-2,4.7971735526099561E-2]
[{"$f":"ROW()","v":1300},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I893/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y893/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1301},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I894/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y894/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1302},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I895/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y895/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Building",null,null,null,null,null,{"$f":"I896/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y896/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1304},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1305},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1306},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1307},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I900/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T900/$S$26","v":0},0,0,0,0,{"$f":"Y900/$X$26","v":0},0,0,0,0,{"$f":"AD900/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I901/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y901/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1309},null,"Total",null,null,null,null,null,{"$f":"SUM(I1296:I1308)","v":0},0,0.64177431575479715,0.64177431575479715,0.64177431575479715,0.10532737514869916,0.10532737514869916,0.10532737514869916,0.10532737514869916,0.10532737514869916,0.10532737514869916,0.14506911263343863,0.14506911263343863,0.14506911263343863,0.14506911263343863,0.14506911263343861,0.14481665888831508,0.14481665888831508,0.14481665888831508,0.14481665888831508,0.14481665888831508,{"$f":"SUM(AD1296:AD1308)","v":0.18361550250687025},0.18361550250687025,0.18361550250687025,0.18361550250687025,0.18361550250687025]
[{"$f":"ROW()","v":1310},"Capex 2002",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1311},null,"Pipeline",null,null,null,null,null,{"$f":"I904/$M$26","v":0},0,0,4.5576601343587401E-3,4.5576601343587401E-3,1.6407798008182262E-3,1.6407798008182262E-3,1.6407798008182262E-3,1.6407798008182262E-3,1.6407798008182262E-3,1.6407798008182262E-3,{"$f":"T904/$S$26","v":1.5466868868330491E-3},1.5466868868330491E-3,1.5466868868330491E-3,1.5466868868330493E-3,1.5466868868330493E-3,{"$f":"Y904/$X$26","v":1.5466868868330473E-3},1.5466868868330471E-3,1.5466868868330471E-3,1.5466868868330469E-3,1.5466868868330469E-3,{"$f":"AD904/$AB$26","v":1.914945669412346E-3},1.914945669412346E-3,1.9149456694123462E-3,1.9149456694123462E-3,1.9149456694123462E-3]
[{"$f":"ROW()","v":1312},null,"Compression",null,null,null,null,null,{"$f":"I905/$M$26","v":0},0,0,0.29951711642462991,0.29951711642462991,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y905/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1313},null,"Metering",null,null,null,null,null,{"$f":"I906/$M$26","v":0},0,0,2.019216515222225E-3,2.019216515222225E-3,1.286032831901222E-2,1.286032831901222E-2,1.286032831901222E-2,1.286032831901222E-2,1.286032831901222E-2,1.286032831901222E-2,1.3376571738240318E-2,1.3376571738240318E-2,1.3376571738240318E-2,1.3376571738240318E-2,1.3376571738240318E-2,{"$f":"Y906/$X$26","v":-1.6775290809428454},0,0,0,0,2.2198090882493805E-17,2.2198090882493805E-17,2.2198090882493805E-17,2.2198090882493802E-17,2.2198090882493802E-17]
[{"$f":"ROW()","v":1314},null,"Other",null,null,null,null,null,{"$f":"I907/$M$26","v":0},0,0,0.38499728223570417,0.38499728223570417,4.4909582648620536E-2,4.4909582648620536E-2,4.4909582648620536E-2,4.4909582648620536E-2,4.4909582648620536E-2,4.4909582648620536E-2,1.3992519049794747E-2,1.3992519049794743E-2,1.3992519049794743E-2,1.3992519049794743E-2,1.3992519049794743E-2,{"$f":"Y907/$X$26","v":1.2427875849783254E-2},1.2427875849783254E-2,1.2427875849783254E-2,1.2427875849783257E-2,1.2427875849783257E-2,1.2427875849783292E-2,1.2427875849783292E-2,1.2427875849783292E-2,1.2427875849783292E-2,1.2427875849783292E-2]
[{"$f":"ROW()","v":1315},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I908/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y908/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1316},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I909/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y909/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1317},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I910/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y910/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1318},null,"Building",null,null,null,null,null,{"$f":"I911/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y911/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1319},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1320},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1321},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1322},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I915/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T915/$S$26","v":0},0,0,0,0,{"$f":"Y915/$X$26","v":0},0,0,0,0,{"$f":"AD915/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1323},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I916/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y916/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1324},null,"Total",null,null,null,null,null,{"$f":"SUM(I1311:I1323)","v":0},0,0,0.6910912753099151,0.6910912753099151,5.9410690768450986E-2,5.9410690768450986E-2,5.9410690768450986E-2,5.9410690768450986E-2,5.9410690768450986E-2,5.9410690768450986E-2,2.8915777674868113E-2,2.8915777674868109E-2,2.8915777674868109E-2,2.8915777674868109E-2,2.8915777674868109E-2,-1.663554518206229,1.39745627366163E-2,1.39745627366163E-2,1.3974562736616304E-2,1.3974562736616304E-2,{"$f":"SUM(AD1311:AD1323)","v":1.4342821519195661E-2},1.4342821519195661E-2,1.4342821519195661E-2,1.4342821519195661E-2,1.4342821519195661E-2]
[{"$f":"ROW()","v":1325},"Capex 2003",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1326},null,"Pipeline",null,null,null,null,null,{"$f":"I919/$M$26","v":0},0,0,0,1.0326850177850807E-2,5.2994818207844253E-7,5.2994818207844253E-7,5.2994818207844253E-7,5.2994818207844253E-7,5.2994818207844253E-7,5.2994818207844253E-7,{"$f":"T919/$S$26","v":0},0,0,0,0,{"$f":"Y919/$X$26","v":0},0,0,0,0,{"$f":"AD919/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1327},null,"Compression",null,null,null,null,null,{"$f":"I920/$M$26","v":0},0,0,0,0.12317220742855577,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y920/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1328},null,"Metering",null,null,null,null,null,{"$f":"I921/$M$26","v":0},0,0,0,2.0192165152222255E-3,-1.1148983172344687E-3,-1.1148983172344687E-3,-1.1148983172344687E-3,-1.1148983172344687E-3,-1.1148983172344687E-3,-1.1148983172344687E-3,0,0,0,0,0,{"$f":"Y921/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Other",null,null,null,null,null,{"$f":"I922/$M$26","v":0},0,0,0,0.31769006506163011,5.3842707807376648E-2,5.3842707807376648E-2,5.3842707807376648E-2,5.3842707807376648E-2,5.3842707807376648E-2,5.3842707807376648E-2,4.2371083578930858E-2,4.2371083578930865E-2,4.2371083578930865E-2,4.2371083578930872E-2,4.2371083578930872E-2,{"$f":"Y922/$X$26","v":4.2371083578930831E-2},4.2371083578930824E-2,4.2371083578930824E-2,4.2371083578930824E-2,4.2371083578930824E-2,4.2371083578930838E-2,4.2371083578930831E-2,4.2371083578930831E-2,4.2371083578930831E-2,4.2371083578930824E-2]
[{"$f":"ROW()","v":1330},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I923/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y923/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I924/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y924/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1332},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I925/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y925/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1333},null,"Building",null,null,null,null,null,{"$f":"I926/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y926/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1334},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1335},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1336},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1337},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I930/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T930/$S$26","v":0},0,0,0,0,{"$f":"Y930/$X$26","v":0},0,0,0,0,{"$f":"AD930/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1338},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I931/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y931/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Total",null,null,null,null,null,{"$f":"SUM(I1326:I1338)","v":0},0,0,0,0.45320833918325887,5.2728339438324258E-2,5.2728339438324258E-2,5.2728339438324258E-2,5.2728339438324258E-2,5.2728339438324258E-2,5.2728339438324258E-2,4.2371083578930858E-2,4.2371083578930865E-2,4.2371083578930865E-2,4.2371083578930872E-2,4.2371083578930872E-2,4.2371083578930831E-2,4.2371083578930824E-2,4.2371083578930824E-2,4.2371083578930824E-2,4.2371083578930824E-2,{"$f":"SUM(AD1326:AD1338)","v":4.2371083578930838E-2},4.2371083578930831E-2,4.2371083578930831E-2,4.2371083578930831E-2,4.2371083578930824E-2]
[{"$f":"ROW()","v":1340},"Capex 2004",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1341},null,"Pipeline",null,null,null,null,null,{"$f":"I934/$M$26","v":0},0,0,0,0,1.5179914639342066E-2,1.5179914639342066E-2,1.5179914639342066E-2,1.5179914639342066E-2,1.5179914639342066E-2,1.5179914639342066E-2,{"$f":"T934/$S$26","v":1.5179914639342061E-2},1.5179914639342061E-2,1.5179914639342059E-2,1.5179914639342059E-2,1.5179914639342056E-2,{"$f":"Y934/$X$26","v":1.5179914639342065E-2},1.5179914639342063E-2,1.5179914639342059E-2,1.5179914639342063E-2,1.5179914639342065E-2,{"$f":"AD934/$AB$26","v":1.9517033107725495E-2},1.9517033107725495E-2,1.9517033107725488E-2,1.9517033107725488E-2,1.9517033107725488E-2]
[{"$f":"ROW()","v":1342},null,"Compression",null,null,null,null,null,{"$f":"I935/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,1.3075722807888813E-2,1.3075722807888813E-2,1.3075722807888816E-2,1.3075722807888816E-2,1.3075722807888816E-2,{"$f":"Y935/$X$26","v":1.3075722807888809E-2},1.3075722807888809E-2,1.3075722807888809E-2,1.3075722807888809E-2,1.3075722807888809E-2,1.3075722807888809E-2,1.3075722807888809E-2,1.3075722807888813E-2,1.3075722807888813E-2,1.3075722807888813E-2]
[{"$f":"ROW()","v":1343},null,"Metering",null,null,null,null,null,{"$f":"I936/$M$26","v":0},0,0,0,0,5.7147910291163624E-2,5.7147910291163624E-2,5.7147910291163624E-2,5.7147910291163624E-2,5.7147910291163624E-2,5.7147910291163624E-2,5.7147910291163638E-2,5.7147910291163638E-2,5.7147910291163638E-2,5.7147910291163638E-2,5.7147910291163645E-2,{"$f":"Y936/$X$26","v":5.7147910291163617E-2},5.7147910291163617E-2,5.7147910291163617E-2,5.7147910291163617E-2,5.7147910291163617E-2,0.1387877821356831,0.1387877821356831,0.1387877821356831,0.1387877821356831,0.1387877821356831]
[{"$f":"ROW()","v":1344},null,"Other",null,null,null,null,null,{"$f":"I937/$M$26","v":0},0,0,0,0,5.1398916510681431E-2,5.1398916510681431E-2,5.1398916510681431E-2,5.1398916510681431E-2,5.1398916510681431E-2,5.1398916510681431E-2,5.1398916510681444E-2,5.1398916510681444E-2,5.1398916510681451E-2,5.1398916510681451E-2,5.1398916510681451E-2,{"$f":"Y937/$X$26","v":4.1852730595787146E-2},4.1852730595787146E-2,4.1852730595787146E-2,4.1852730595787146E-2,4.1852730595787146E-2,4.1852730595787119E-2,4.1852730595787119E-2,4.1852730595787119E-2,4.1852730595787119E-2,4.1852730595787112E-2]
[{"$f":"ROW()","v":1345},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I938/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y938/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I939/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y939/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1347},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I940/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y940/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1348},null,"Building",null,null,null,null,null,{"$f":"I941/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y941/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1349},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1350},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1351},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1352},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I945/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T945/$S$26","v":0},0,0,0,0,{"$f":"Y945/$X$26","v":0},0,0,0,0,{"$f":"AD945/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1353},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I946/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y946/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1354},null,"Total",null,null,null,null,null,{"$f":"SUM(I1341:I1353)","v":0},0,0,0,0,0.12372674144118712,0.12372674144118712,0.12372674144118712,0.12372674144118712,0.12372674144118712,0.12372674144118712,0.13680246424907594,0.13680246424907594,0.13680246424907597,0.13680246424907597,0.13680246424907597,0.12725627833418163,0.12725627833418163,0.12725627833418163,0.12725627833418163,0.12725627833418163,{"$f":"SUM(AD1341:AD1353)","v":0.21323326864708453},0.21323326864708453,0.21323326864708453,0.21323326864708453,0.21323326864708453]
[{"$f":"ROW()","v":1355},"Capex 2005",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1356},null,"Pipeline",null,null,null,null,null,{"$f":"I949/$M$26","v":0},0,0,0,0,0,0.1099506751839824,0.1099506751839824,0.1099506751839824,0.1099506751839824,0.1099506751839824,{"$f":"T949/$S$26","v":0.18183215409818682},0.18183215409818682,0.18183215409818682,0.18183215409818682,0.18183215409818682,{"$f":"Y949/$X$26","v":0.18183215409818684},0.18183215409818682,0.18183215409818682,0.18183215409818676,0.18183215409818676,{"$f":"AD949/$AB$26","v":0.23811353512857775},0.2381135351285778,0.2381135351285778,0.2381135351285778,0.23811353512857775]
[{"$f":"ROW()","v":1357},null,"Compression",null,null,null,null,null,{"$f":"I950/$M$26","v":0},0,0,0,0,0,0.11215247185190573,0.11215247185190573,0.11215247185190573,0.11215247185190573,0.11215247185190573,2.7207787340690772,2.7207787340690772,2.7207787340690768,2.7207787340690763,2.7207787340690763,{"$f":"Y950/$X$26","v":2.7207787340690763},2.7207787340690763,2.7207787340690763,2.7207787340690763,2.7207787340690763,2.6863021331246992,2.6863021331246992,2.6863021331246992,2.6863021331246992,2.6863021331246992]
[{"$f":"ROW()","v":1358},null,"Metering",null,null,null,null,null,{"$f":"I951/$M$26","v":0},0,0,0,0,0,3.8592000285864021E-2,3.8592000285864021E-2,3.8592000285864021E-2,3.8592000285864021E-2,3.8592000285864021E-2,0,0,0,0,0,{"$f":"Y951/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1359},null,"Other",null,null,null,null,null,{"$f":"I952/$M$26","v":0},0,0,0,0,0,0.22862836532989136,0.22862836532989136,0.22862836532989136,0.22862836532989136,0.22862836532989136,0.18858388990382105,0.18858388990382105,0.18858388990382105,0.18858388990382105,0.18858388990382108,{"$f":"Y952/$X$26","v":0.18382616633674112},0.18382616633674115,0.18382616633674115,0.18382616633674118,0.18382616633674118,0.18243930420126175,0,0,0,0]
[{"$f":"ROW()","v":1360},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I953/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y953/$X$26","v":0},0,0,0,0,1.6368563132469889,0,0,0,0]
[{"$f":"ROW()","v":1361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I954/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y954/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1362},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I955/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y955/$X$26","v":0},0,0,0,0,1.4552458917685089,0,0,0,0]
[{"$f":"ROW()","v":1363},null,"Building",null,null,null,null,null,{"$f":"I956/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y956/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1364},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1365},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1366},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1367},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I960/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T960/$S$26","v":0},0,0,0,0,{"$f":"Y960/$X$26","v":0},0,0,0,0,{"$f":"AD960/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1368},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I961/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y961/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1369},null,"Total",null,null,null,null,null,{"$f":"SUM(I1356:I1368)","v":0},0,0,0,0,0,0.48932351265164353,0.48932351265164353,0.48932351265164353,0.48932351265164353,0.48932351265164353,3.0911947780710851,3.0911947780710851,3.0911947780710847,3.0911947780710842,3.0911947780710842,3.0864370545040041,3.0864370545040041,3.0864370545040041,3.0864370545040041,3.0864370545040041,{"$f":"SUM(AD1356:AD1368)","v":6.1989571774700369},2.9244156682532769,2.9244156682532769,2.9244156682532769,2.9244156682532769]
[{"$f":"ROW()","v":1370},"Capex 2006",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1371},null,"Pipeline",null,null,null,null,null,{"$f":"I964/$M$26","v":0},0,0,0,0,0,0,0.14033808440391898,0.14033808440391898,0.14033808440391898,0.14033808440391898,{"$f":"T964/$S$26","v":5.6043332917382429},5.6043332917382429,5.6043332917382429,5.6043332917382429,5.6043332917382429,{"$f":"Y964/$X$26","v":5.6043332917382429},5.6043332917382429,5.6043332917382429,5.6043332917382429,5.6043332917382429,{"$f":"AD964/$AB$26","v":7.4724443889843268},7.4724443889843268,7.4724443889843268,7.4724443889843268,7.4724443889843268]
[{"$f":"ROW()","v":1372},null,"Compression",null,null,null,null,null,{"$f":"I965/$M$26","v":0},0,0,0,0,0,0,3.9218376042490366,3.9218376042490366,3.9218376042490366,3.9218376042490366,8.9230696737213027,8.9230696737213027,8.9230696737213027,8.9230696737213027,8.9230696737213027,{"$f":"Y965/$X$26","v":8.9180293904617951},8.9180293904617951,8.9180293904617951,8.9180293904617951,8.9180293904617933,8.8557657611199101,8.8557657611199083,8.8557657611199101,8.8557657611199101,8.8557657611199101]
[{"$f":"ROW()","v":1373},null,"Metering",null,null,null,null,null,{"$f":"I966/$M$26","v":0},0,0,0,0,0,0,4.2101425321175709E-2,4.2101425321175709E-2,4.2101425321175709E-2,4.2101425321175709E-2,0,0,0,0,0,{"$f":"Y966/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1374},null,"Other",null,null,null,null,null,{"$f":"I967/$M$26","v":0},0,0,0,0,0,0,0.18127002568839545,0.18127002568839545,0.18127002568839545,0.18127002568839545,2.0797401523698005E-2,2.0797401523698002E-2,2.0797401523698002E-2,2.0797401523697998E-2,2.0797401523697998E-2,{"$f":"Y967/$X$26","v":-2.8052458329134256},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1375},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I968/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y968/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1376},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I969/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y969/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1377},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I970/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y970/$X$26","v":0},0,0,0,0,0.99621806947006097,0,0,0,0]
[{"$f":"ROW()","v":1378},null,"Building",null,null,null,null,null,{"$f":"I971/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y971/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1379},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1380},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1381},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1382},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I975/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T975/$S$26","v":0},0,0,0,0,{"$f":"Y975/$X$26","v":0},0,0,0,0,{"$f":"AD975/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1383},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I976/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y976/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1384},null,"Total",null,null,null,null,null,{"$f":"SUM(I1371:I1383)","v":0},0,0,0,0,0,0,4.2855471396625262,4.2855471396625262,4.2855471396625262,4.2855471396625262,14.548200366983243,14.548200366983243,14.548200366983243,14.548200366983243,14.548200366983243,11.717116849286612,14.522362682200038,14.522362682200038,14.522362682200038,14.522362682200036,{"$f":"SUM(AD1371:AD1383)","v":17.324428219574298},16.328210150104233,16.328210150104237,16.328210150104237,16.328210150104237]
[{"$f":"ROW()","v":1385},"Capex 2007",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1386},null,"Pipeline",null,null,null,null,null,{"$f":"I979/$M$26","v":0},0,0,0,0,0,0,0,6.2121528002185267,6.2121528002185267,6.2121528002185267,{"$f":"T979/$S$26","v":0},0,0,0,0,{"$f":"Y979/$X$26","v":0},0,0,0,0,{"$f":"AD979/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Compression",null,null,null,null,null,{"$f":"I980/$M$26","v":0},0,0,0,0,0,0,0,6.6883958675884552,6.6883958675884552,6.6883958675884552,0,0,0,0,0,{"$f":"Y980/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Metering",null,null,null,null,null,{"$f":"I981/$M$26","v":0},0,0,0,0,0,0,0,5.2628108401117438E-3,5.2628108401117438E-3,5.2628108401117438E-3,0,0,0,0,0,{"$f":"Y981/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Other",null,null,null,null,null,{"$f":"I982/$M$26","v":0},0,0,0,0,0,0,0,9.0637297801924407E-2,9.0637297801924407E-2,9.0637297801924407E-2,0.11453392458896282,0.11453392458896282,0.11453392458896282,0.11453392458896282,0.11453392458896282,{"$f":"Y982/$X$26","v":9.0993042670316285E-2},9.0993042670316285E-2,9.0993042670316285E-2,9.0993042670316257E-2,9.0993042670316257E-2,0.23923021795623381,0,0,0,0]
[{"$f":"ROW()","v":1390},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I983/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y983/$X$26","v":0},0,0,0,0,0.35981993994492567,0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I984/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y984/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I985/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y985/$X$26","v":0},0,0,0,0,0.94783156749421715,0,0,0,0]
[{"$f":"ROW()","v":1393},null,"Building",null,null,null,null,null,{"$f":"I986/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y986/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1395},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1396},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1397},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I990/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T990/$S$26","v":0},0,0,0,0,{"$f":"Y990/$X$26","v":0},0,0,0,0,{"$f":"AD990/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1398},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I991/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y991/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1399},null,"Total",null,null,null,null,null,{"$f":"SUM(I1386:I1398)","v":0},0,0,0,0,0,0,0,12.996448776449018,12.996448776449018,12.996448776449018,0.11453392458896282,0.11453392458896282,0.11453392458896282,0.11453392458896282,0.11453392458896282,9.0993042670316285E-2,9.0993042670316285E-2,9.0993042670316285E-2,9.0993042670316257E-2,9.0993042670316257E-2,{"$f":"SUM(AD1386:AD1398)","v":1.5468817253953766},0,0,0,0]
[{"$f":"ROW()","v":1400},"Capex 2008",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1401},null,"Pipeline",null,null,null,null,null,{"$f":"I994/$M$26","v":0},0,0,0,0,0,0,0,0,6.6942269574935711,6.6942269574935711,{"$f":"T994/$S$26","v":10.759351844417186},10.759351844417186,10.759351844417186,10.759351844417187,10.759351844417187,{"$f":"Y994/$X$26","v":10.759351844417182},10.759351844417182,10.759351844417182,10.75935184441718,10.75935184441718,{"$f":"AD994/$AB$26","v":14.855738974082454},14.855738974082454,14.855738974082456,14.855738974082456,14.855738974082456]
[{"$f":"ROW()","v":1402},null,"Compression",null,null,null,null,null,{"$f":"I995/$M$26","v":0},0,0,0,0,0,0,0,0,2.3040258501986246,2.3040258501986246,6.672976875498339,6.672976875498339,6.672976875498339,6.6729768754983381,6.6729768754983381,{"$f":"Y995/$X$26","v":6.672976875498339},6.672976875498339,6.672976875498339,6.672976875498339,6.672976875498339,5.4279613404091611,5.4279613404091611,5.4279613404091611,5.4279613404091611,5.4279613404091611]
[{"$f":"ROW()","v":1403},null,"Metering",null,null,null,null,null,{"$f":"I996/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y996/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1404},null,"Other",null,null,null,null,null,{"$f":"I997/$M$26","v":0},0,0,0,0,0,0,0,0,0.3122679820929985,0.3122679820929985,0.28139299343738305,0.28139299343738311,0.28139299343738311,0.28139299343738311,0.28139299343738311,{"$f":"Y997/$X$26","v":0.2313142240528416},0.23131422405284166,0.2313142240528416,0.2313142240528416,0.2313142240528416,1.3376601281690832,0,0,0,0]
[{"$f":"ROW()","v":1405},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I998/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y998/$X$26","v":0},0,0,0,0,2.5685633623654143,0,0,0,0]
[{"$f":"ROW()","v":1406},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I999/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y999/$X$26","v":0},0,0,0,0,8.0681663849288977E-3,8.0681663849288942E-3,8.0681663849288942E-3,0,0]
[{"$f":"ROW()","v":1407},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1000/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1000/$X$26","v":0},0,0,0,0,22.667712174021862,0,0,0,0]
[{"$f":"ROW()","v":1408},null,"Building",null,null,null,null,null,{"$f":"I1001/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1001/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1409},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1410},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1411},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1412},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1005/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1005/$S$26","v":0},0,0,0,0,{"$f":"Y1005/$X$26","v":0},0,0,0,0,{"$f":"AD1005/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1413},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1006/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1006/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1414},null,"Total",null,null,null,null,null,{"$f":"SUM(I1401:I1413)","v":0},0,0,0,0,0,0,0,0,9.3105207897851958,9.3105207897851958,17.713721713352907,17.713721713352907,17.713721713352907,17.713721713352907,17.713721713352907,17.663642943968362,17.663642943968362,17.663642943968362,17.663642943968359,17.663642943968359,{"$f":"SUM(AD1401:AD1413)","v":46.8657041454329},20.291768480876545,20.291768480876549,20.283700314491618,20.283700314491618]
[{"$f":"ROW()","v":1415},"Capex 2009",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1416},null,"Pipeline",null,null,null,null,null,{"$f":"I1009/$M$26","v":0},0,0,0,0,0,0,0,0,0,2.0421313488335531,{"$f":"T1009/$S$26","v":0},0,0,0,0,{"$f":"Y1009/$X$26","v":0},0,0,0,0,{"$f":"AD1009/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1417},null,"Compression",null,null,null,null,null,{"$f":"I1010/$M$26","v":0},0,0,0,0,0,0,0,0,0,2.3391449778115143E-2,0,0,0,0,0,{"$f":"Y1010/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1418},null,"Metering",null,null,null,null,null,{"$f":"I1011/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,2.2984152192092331E-3,2.2984152192092331E-3,2.2984152192092331E-3,2.2984152192092331E-3,2.2984152192092335E-3,{"$f":"Y1011/$X$26","v":2.2984152192092335E-3},2.2984152192092335E-3,2.2984152192092335E-3,2.2984152192092339E-3,2.2984152192092339E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1419},null,"Other",null,null,null,null,null,{"$f":"I1012/$M$26","v":0},0,0,0,0,0,0,0,0,0,0.37133926522757005,1.4942412832214943E-2,1.4942412832214943E-2,1.4942412832214943E-2,1.4942412832214943E-2,1.4942412832214943E-2,{"$f":"Y1012/$X$26","v":9.1863923669413747E-3},9.1863923669413747E-3,9.1863923669413729E-3,9.1863923669413729E-3,9.1863923669413729E-3,0.13075947505476901,0,0,0,0]
[{"$f":"ROW()","v":1420},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1013/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1013/$X$26","v":0},0,0,0,0,2.3118126385858851E-2,0,0,0,0]
[{"$f":"ROW()","v":1421},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1014/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1014/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1422},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1015/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1015/$X$26","v":0},0,0,0,0,0.11030204708041833,0,0,0,0]
[{"$f":"ROW()","v":1423},null,"Building",null,null,null,null,null,{"$f":"I1016/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1016/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1424},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1425},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1426},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1427},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1020/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1020/$S$26","v":0},0,0,0,0,{"$f":"Y1020/$X$26","v":0},0,0,0,0,{"$f":"AD1020/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1428},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1021/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1021/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Total",null,null,null,null,null,{"$f":"SUM(I1416:I1428)","v":0},0,0,0,0,0,0,0,0,0,2.4368620638392384,1.7240828051424177E-2,1.7240828051424177E-2,1.7240828051424177E-2,1.7240828051424177E-2,1.7240828051424177E-2,1.1484807586150609E-2,1.1484807586150609E-2,1.1484807586150607E-2,1.1484807586150607E-2,1.1484807586150607E-2,{"$f":"SUM(AD1416:AD1428)","v":0.2641796485210462},0,0,0,0]
[{"$f":"ROW()","v":1430},"Capex 2010",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1431},null,"Pipeline",null,null,null,null,null,{"$f":"I1024/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1024/$S$26","v":10.080171479464539},10.080171479464539,10.080171479464539,10.080171479464539,10.080171479464539,{"$f":"Y1024/$X$26","v":10.080171479464541},10.080171479464541,10.080171479464541,10.080171479464541,10.080171479464541,{"$f":"AD1024/$AB$26","v":13.992905667070708},13.992905667070707,13.992905667070707,13.992905667070707,13.992905667070705]
[{"$f":"ROW()","v":1432},null,"Compression",null,null,null,null,null,{"$f":"I1025/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,5.4880224756990046,5.4880224756990046,5.4880224756990046,5.4880224756990046,5.4880224756990046,{"$f":"Y1025/$X$26","v":5.4722167941834821},5.4722167941834821,5.4722167941834821,5.4722167941834821,5.4722167941834821,5.1194960205338127,5.1194960205338127,5.1194960205338127,5.1194960205338127,5.1194960205338127]
[{"$f":"ROW()","v":1433},null,"Metering",null,null,null,null,null,{"$f":"I1026/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0.13697299661034207,0.13697299661034207,0.13697299661034204,0.13697299661034204,0.13697299661034204,{"$f":"Y1026/$X$26","v":0.13697299661034207},0.13697299661034207,0.13697299661034207,0.13697299661034204,0.13697299661034204,0.26936147573513364,0.26936147573513364,0.26936147573513364,0.26936147573513364,0.26936147573513364]
[{"$f":"ROW()","v":1434},null,"Other",null,null,null,null,null,{"$f":"I1027/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0.43983925516692207,0.43983925516692207,0.43983925516692196,0.43983925516692196,0.43983925516692196,{"$f":"Y1027/$X$26","v":0.43750579604402223},0.43750579604402223,0.43750579604402218,0.43750579604402223,0.43750579604402218,0.68504988626617924,0,0,0,0]
[{"$f":"ROW()","v":1435},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1028/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1028/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1436},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1029/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1029/$X$26","v":0},0,0,0,0,1.330641725070187,1.330641725070187,1.330641725070187,1.3306417250701872,1.3306417250701872]
[{"$f":"ROW()","v":1437},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1030/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1030/$X$26","v":0},0,0,0,0,15.211171857318627,0,0,0,0]
[{"$f":"ROW()","v":1438},null,"Building",null,null,null,null,null,{"$f":"I1031/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1031/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1439},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1440},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1441},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1035/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1035/$S$26","v":0},0,0,0,0,{"$f":"Y1035/$X$26","v":0},0,0,0,0,{"$f":"AD1035/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1036/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1036/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,{"$f":"SUM(I1431:I1443)","v":0},0,0,0,0,0,0,0,0,0,0,16.14500620694081,16.14500620694081,16.14500620694081,16.14500620694081,16.14500620694081,16.126867066302388,16.126867066302388,16.126867066302388,16.126867066302388,16.126867066302388,{"$f":"SUM(AD1431:AD1443)","v":36.608626631994646},20.712404888409839,20.712404888409839,20.712404888409839,20.712404888409839]
[{"$f":"ROW()","v":1445},"Capex 2011",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,{"$f":"I1039/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1039/$S$26","v":0},0.43984723102444839,0.43984723102444845,0.43984723102444845,0.43984723102444845,{"$f":"Y1039/$X$26","v":0.94929318670276774},0.94929318670276774,0.94929318670276774,0.94929318670276774,0.94929318670276774,{"$f":"AD1039/$AB$26","v":0.7981743143127249},0.7981743143127249,0.7981743143127249,0.7981743143127249,0.79817431431272501]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,{"$f":"I1040/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,1.8376181313066637,1.8376181313066637,1.8376181313066642,1.8376181313066642,{"$f":"Y1040/$X$26","v":1.3603860106705765},1.3603860106705765,1.3603860106705765,1.3603860106705765,1.3603860106705765,0.99404117325250529,0.99404117325250529,0.99404117325250541,0.99404117325250541,0.99404117325250552]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,{"$f":"I1041/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,1.5825682002659654E-2,1.5825682002659654E-2,1.5825682002659654E-2,1.5825682002659654E-2,{"$f":"Y1041/$X$26","v":9.2397674650752833E-3},9.2397674650752815E-3,9.2397674650752815E-3,9.2397674650752815E-3,9.2397674650752798E-3,1.7863062910024572E-3,1.7863062910024572E-3,1.7863062910024572E-3,1.786306291002457E-3,1.786306291002457E-3]
[{"$f":"ROW()","v":1449},null,"Other",null,null,null,null,null,{"$f":"I1042/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,3.4340290220319774,3.4340290220319774,3.4340290220319774,3.4340290220319774,{"$f":"Y1042/$X$26","v":1.9790884496930563},1.9790884496930563,1.9790884496930563,1.9790884496930563,1.9790884496930563,2.925772093671267,0,0,0,0]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1043/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1043/$X$26","v":0},0,0,0,0,5.1134803490753882,0,0,0,0]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1044/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1044/$X$26","v":0},0,0,0,0,1.3843369411175122,1.3843369411175119,1.3843369411175119,1.3843369411175117,1.3843369411175119]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1045/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1045/$X$26","v":0},0,0,0,0,4.6162130669182435,0,0,0,0]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,{"$f":"I1046/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0.22331826337807212,0.22331826337807212,0.22331826337807212,0.22331826337807212,{"$f":"Y1046/$X$26","v":0.12870205604597212},0.12870205604597212,0.12870205604597212,0.12870205604597212,0.12870205604597212,6.6116662203378432E-2,6.6116662203378432E-2,6.6116662203378446E-2,6.611666220337846E-2,6.611666220337846E-2]
[{"$f":"ROW()","v":1454},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1455},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1456},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1457},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1050/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1050/$S$26","v":0},0,0,0,0,{"$f":"Y1050/$X$26","v":-2.2780087781297823E-2},0,0,0,0,{"$f":"AD1050/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1458},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1051/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1051/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1459},null,"Total",null,null,null,null,null,{"$f":"SUM(I1446:I1458)","v":0},0,0,0,0,0,0,0,0,0,0,0,5.9506383297438212,5.9506383297438212,5.9506383297438212,5.9506383297438212,4.4039293827961501,4.4267094705774479,4.4267094705774479,4.4267094705774479,4.4267094705774479,{"$f":"SUM(AD1446:AD1458)","v":15.899920906842022},3.2444553971771226,3.2444553971771231,3.2444553971771226,3.2444553971771235]
[{"$f":"ROW()","v":1460},"Capex 2012",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1461},null,"Pipeline",null,null,null,null,null,{"$f":"I1054/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1054/$S$26","v":0},0,7.9207829452007467E-2,7.9207829452007467E-2,7.9207829452007453E-2,{"$f":"Y1054/$X$26","v":0.29438949607243697},0.29438949607243697,0.29438949607243697,0.29438949607243697,0.29438949607243697,{"$f":"AD1054/$AB$26","v":0.30305356979800835},0.30305356979800835,0.3030535697980084,0.3030535697980084,0.3030535697980084]
[{"$f":"ROW()","v":1462},null,"Compression",null,null,null,null,null,{"$f":"I1055/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.3151367503052081,0.3151367503052081,0.31513675030520816,{"$f":"Y1055/$X$26","v":0.38490951052642502},0.38490951052642502,0.38490951052642491,0.38490951052642491,0.38490951052642491,0.26962650777532382,0.26962650777532382,0.26962650777532382,0.26962650777532382,0.26962650777532382]
[{"$f":"ROW()","v":1463},null,"Metering",null,null,null,null,null,{"$f":"I1056/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.397802168474881E-2,1.397802168474881E-2,1.397802168474881E-2,{"$f":"Y1056/$X$26","v":5.289512111982704E-2},5.2895121119827034E-2,5.289512111982704E-2,5.289512111982704E-2,5.289512111982704E-2,-4.0593964038920773E-2,0,0,0,0]
[{"$f":"ROW()","v":1464},null,"Other",null,null,null,null,null,{"$f":"I1057/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8.7575680196424255E-2,8.7575680196424255E-2,8.7575680196424255E-2,{"$f":"Y1057/$X$26","v":0.2144721870214758},0.2144721870214758,0.2144721870214758,0.2144721870214758,0.2144721870214758,0.19697319816976955,0.19697319816976955,0,0,0]
[{"$f":"ROW()","v":1465},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1058/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1058/$X$26","v":0},0,0,0,0,1.4115747238802621,0,0,0,0]
[{"$f":"ROW()","v":1466},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1059/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1059/$X$26","v":0},0,0,0,0,0.48783157626110796,0.48783157626110812,0.48783157626110801,0.48783157626110801,0.48783157626110796]
[{"$f":"ROW()","v":1467},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1060/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1060/$X$26","v":0},0,0,0,0,0.69600211063245132,0.69600211063245132,0,0,0]
[{"$f":"ROW()","v":1468},null,"Building",null,null,null,null,null,{"$f":"I1061/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.1956135158423382E-2,3.1956135158423382E-2,3.1956135158423382E-2,{"$f":"Y1061/$X$26","v":7.8260336440535885E-2},7.8260336440535885E-2,7.8260336440535885E-2,7.8260336440535885E-2,7.8260336440535885E-2,4.108302621561491E-2,4.108302621561491E-2,4.1083026215614903E-2,4.1083026215614903E-2,4.1083026215614903E-2]
[{"$f":"ROW()","v":1469},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1470},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1471},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1472},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1065/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1065/$S$26","v":0},0,0,0,0,{"$f":"Y1065/$X$26","v":-5.3308392475107894E-2},0,0,0,0,{"$f":"AD1065/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1066/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1066/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Total",null,null,null,null,null,{"$f":"SUM(I1461:I1473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.527854416796812,0.527854416796812,0.527854416796812,0.97161825870559282,1.0249266511807007,1.0249266511807007,1.0249266511807007,1.0249266511807007,{"$f":"SUM(AD1461:AD1473)","v":3.3655507486936171},1.9945699888522763,1.1015946800500553,1.1015946800500553,1.1015946800500553]
[{"$f":"ROW()","v":1475},"Capex 2013",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1476},null,"Pipeline",null,null,null,null,null,{"$f":"I1069/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1069/$S$26","v":0},0,0,8.5482735421582107E-2,8.5482735421582107E-2,{"$f":"Y1069/$X$26","v":8.9256254300351542E-2},8.9256254300351542E-2,8.9256254300351542E-2,8.9256254300351542E-2,8.9256254300351542E-2,{"$f":"AD1069/$AB$26","v":6.9368618877472699E-2},6.9368618877472699E-2,6.9368618877472699E-2,6.9368618877472712E-2,6.9368618877472712E-2]
[{"$f":"ROW()","v":1477},null,"Compression",null,null,null,null,null,{"$f":"I1070/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.850573699122385E-2,9.850573699122385E-2,{"$f":"Y1070/$X$26","v":0.25677143188996049},0.25677143188996049,0.25677143188996054,0.25677143188996049,0.25677143188996054,0.21330628907225202,0.21330628907225202,0.21330628907225202,0.21330628907225205,0.21330628907225205]
[{"$f":"ROW()","v":1478},null,"Metering",null,null,null,null,null,{"$f":"I1071/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.6471558980029039E-2,7.6471558980029039E-2,{"$f":"Y1071/$X$26","v":2.3260759138225198E-2},2.3260759138225194E-2,2.3260759138225194E-2,2.3260759138225194E-2,2.3260759138225191E-2,8.7431576753501591E-3,8.7431576753501591E-3,8.7431576753501591E-3,8.7431576753501609E-3,8.7431576753501609E-3]
[{"$f":"ROW()","v":1479},null,"Other",null,null,null,null,null,{"$f":"I1072/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8.0571396222153813E-2,8.0571396222153813E-2,{"$f":"Y1072/$X$26","v":0.3881494748642621},0.3881494748642621,0.3881494748642621,0.3881494748642621,0.3881494748642621,0.69154039240256626,0.69154039240256615,0.69154039240256615,0,0]
[{"$f":"ROW()","v":1480},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1073/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1073/$X$26","v":0},0,0,0,0,1.4946275927777466,0,0,0,0]
[{"$f":"ROW()","v":1481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1074/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1074/$X$26","v":0},0,0,0,0,0.1927736204951192,0.1927736204951192,0.19277362049511923,0.19277362049511931,0.19277362049511931]
[{"$f":"ROW()","v":1482},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1075/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1075/$X$26","v":0},0,0,0,0,0.46475017244383909,0.46475017244383865,0.46475017244383865,0,0]
[{"$f":"ROW()","v":1483},null,"Building",null,null,null,null,null,{"$f":"I1076/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0637619510460933E-2,1.0637619510460933E-2,{"$f":"Y1076/$X$26","v":5.1246306014192403E-2},5.1246306014192403E-2,5.1246306014192403E-2,5.1246306014192403E-2,5.1246306014192403E-2,2.7410814844800624E-2,2.7410814844800627E-2,2.7410814844800627E-2,2.7410814844800627E-2,2.7410814844800627E-2]
[{"$f":"ROW()","v":1484},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1485},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1486},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1487},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1080/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1080/$S$26","v":0},0,0,0,0,{"$f":"Y1080/$X$26","v":0},0,0,0,0,{"$f":"AD1080/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1488},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1081/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1081/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1489},null,"Total",null,null,null,null,null,{"$f":"SUM(I1476:I1488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.35166904712544977,0.35166904712544977,0.80868422620699176,0.80868422620699176,0.80868422620699187,0.80868422620699176,0.80868422620699187,{"$f":"SUM(AD1476:AD1488)","v":3.162520658589147},1.6678930658113997,1.6678930658113997,0.51160250096499493,0.51160250096499493]
[{"$f":"ROW()","v":1490},"Capex 2014",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1491},null,"Pipeline",null,null,null,null,null,{"$f":"I1084/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1084/$S$26","v":0},0,0,0,1.0595333030593209E-2,{"$f":"Y1084/$X$26","v":1.0894178187098789E-2},1.0894178187098789E-2,1.0894178187098789E-2,1.089417818709879E-2,1.089417818709879E-2,{"$f":"AD1084/$AB$26","v":1.0130702072000159E-2},1.0130702072000159E-2,1.0130702072000159E-2,1.0130702072000159E-2,1.0130702072000159E-2]
[{"$f":"ROW()","v":1492},null,"Compression",null,null,null,null,null,{"$f":"I1085/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13402924838182115,{"$f":"Y1085/$X$26","v":0.13326916475449072},0.13326916475449069,0.13326916475449069,0.13326916475449069,0.13326916475449066,7.3580908609010259E-2,7.3580908609010259E-2,7.3580908609010259E-2,7.3580908609010259E-2,7.3580908609010245E-2]
[{"$f":"ROW()","v":1493},null,"Metering",null,null,null,null,null,{"$f":"I1086/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6471558980029039E-2,{"$f":"Y1086/$X$26","v":3.0429707127534553E-2},3.0429707127534553E-2,3.0429707127534553E-2,3.0429707127534553E-2,3.0429707127534553E-2,2.2786123983526387E-2,2.2786123983526387E-2,2.2786123983526387E-2,2.2786123983526387E-2,2.2786123983526387E-2]
[{"$f":"ROW()","v":1494},null,"Other",null,null,null,null,null,{"$f":"I1087/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21577331241126674,{"$f":"Y1087/$X$26","v":0.3292457367435101},0.3292457367435101,0.3292457367435101,0.3292457367435101,0.3292457367435101,0.48969848517920767,0.48969848517920767,0.48969848517920761,0.48969848517920761,0]
[{"$f":"ROW()","v":1495},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1088/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1088/$X$26","v":0},0,0,0,0,0.9320387132802419,0,0,0,0]
[{"$f":"ROW()","v":1496},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1089/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1089/$X$26","v":0},0,0,0,0,8.2512282976141174E-2,8.2512282976141174E-2,8.2512282976141174E-2,8.2512282976141174E-2,8.2512282976141202E-2]
[{"$f":"ROW()","v":1497},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1090/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1090/$X$26","v":0},0,0,0,0,0.54929333876797293,0.54929333876797282,0.54929333876797293,0.54929333876797293,0]
[{"$f":"ROW()","v":1498},null,"Building",null,null,null,null,null,{"$f":"I1091/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.480406396626836E-4,{"$f":"Y1091/$X$26","v":3.7848203855912781E-4},3.7848203855912781E-4,3.7848203855912781E-4,3.7848203855912781E-4,3.7848203855912781E-4,2.064447483049783E-4,2.064447483049783E-4,2.064447483049783E-4,2.064447483049783E-4,2.064447483049783E-4]
[{"$f":"ROW()","v":1499},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1500},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1501},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1502},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1095/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1095/$S$26","v":0},0,0,0,0,{"$f":"Y1095/$X$26","v":0},0,0,0,0,{"$f":"AD1095/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1503},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1096/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1096/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1504},null,"Total",null,null,null,null,null,{"$f":"SUM(I1491:I1503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43711749344337281,0.50421726885119333,0.50421726885119333,0.50421726885119333,0.50421726885119333,0.50421726885119333,{"$f":"SUM(AD1491:AD1503)","v":2.1602469996164051},1.2282082863361634,1.2282082863361634,1.2282082863361634,0.18921646238898296]
[{"$f":"ROW()","v":1505},"Capex 2015",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1506},null,"Pipeline",null,null,null,null,null,{"$f":"I1099/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1099/$S$26","v":0},0,0,0,0,{"$f":"Y1099/$X$26","v":4.7632918640484988E-2},4.7632918640484974E-2,4.7632918640484974E-2,4.7632918640484974E-2,4.7632918640484974E-2,{"$f":"AD1099/$AB$26","v":5.5072824017904219E-2},5.5072824017904219E-2,5.5072824017904219E-2,5.5072824017904219E-2,5.5072824017904226E-2]
[{"$f":"ROW()","v":1507},null,"Compression",null,null,null,null,null,{"$f":"I1100/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1100/$X$26","v":0.19185179109225087},0.19185179109225092,0.19185179109225092,0.19185179109225092,0.19185179109225092,8.1313819940344409E-2,8.1313819940344409E-2,8.1313819940344409E-2,8.1313819940344423E-2,8.1313819940344409E-2]
[{"$f":"ROW()","v":1508},null,"Metering",null,null,null,null,null,{"$f":"I1101/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1101/$X$26","v":9.4167156989298909E-2},9.4167156989298909E-2,9.4167156989298922E-2,9.4167156989298922E-2,9.4167156989298922E-2,5.7426202110553513E-2,5.7426202110553513E-2,5.7426202110553513E-2,5.7426202110553513E-2,5.742620211055352E-2]
[{"$f":"ROW()","v":1509},null,"Other",null,null,null,null,null,{"$f":"I1102/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1102/$X$26","v":0.49816222505996244},0.49816222505996244,0.49816222505996244,0.49816222505996244,0.49816222505996244,0.69342681327305933,0.69342681327305933,0.69342681327305933,0.69342681327305933,0.69342681327305933]
[{"$f":"ROW()","v":1510},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1103/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1103/$X$26","v":0},0,0,0,0,2.9193295604409943,0,0,0,0]
[{"$f":"ROW()","v":1511},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1104/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1104/$X$26","v":0},0,0,0,0,0.1225594051808274,0.1225594051808274,0.1225594051808274,0.1225594051808274,0.1225594051808274]
[{"$f":"ROW()","v":1512},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1105/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1105/$X$26","v":0},0,0,0,0,0.99416419201366346,0.99416419201366346,0.99416419201366379,0.99416419201366346,0.99416419201366346]
[{"$f":"ROW()","v":1513},null,"Building",null,null,null,null,null,{"$f":"I1106/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1106/$X$26","v":4.8478964824729869E-3},4.8478964824729869E-3,4.8478964824729869E-3,4.8478964824729869E-3,4.8478964824729869E-3,2.6932758235961025E-3,2.6932758235961025E-3,2.6932758235961025E-3,2.6932758235961025E-3,2.6932758235961025E-3]
[{"$f":"ROW()","v":1514},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1515},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1516},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1517},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1110/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1110/$S$26","v":0},0,0,0,0,{"$f":"Y1110/$X$26","v":-3.8207816789660033E-3},0,0,0,0,{"$f":"AD1110/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1111/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1111/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1519},null,"Total",null,null,null,null,null,{"$f":"SUM(I1506:I1518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83284120658550409,0.83666198826447014,0.83666198826447025,0.83666198826447025,0.83666198826447025,{"$f":"SUM(AD1506:AD1518)","v":4.925986092800942},2.0066565323599486,2.006656532359949,2.0066565323599486,2.0066565323599486]
[{"$f":"ROW()","v":1520},"Capex 2016",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1521},null,"Pipeline",null,null,null,null,null,{"$f":"I1114/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1114/$S$26","v":0},0,0,0,0,{"$f":"Y1114/$X$26","v":0},6.7541427656380951E-2,6.7541427656380951E-2,6.7541427656380951E-2,6.7541427656380965E-2,{"$f":"AD1114/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1522},null,"Compression",null,null,null,null,null,{"$f":"I1115/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1115/$X$26","v":0},0.66929528046899545,0.66929528046899545,0.66929528046899545,0.66929528046899545,7.817943805648131E-2,7.817943805648131E-2,7.8179438056481296E-2,7.8179438056481296E-2,7.8179438056481296E-2]
[{"$f":"ROW()","v":1523},null,"Metering",null,null,null,null,null,{"$f":"I1116/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1116/$X$26","v":0},9.2684794230927306E-2,9.2684794230927306E-2,9.2684794230927306E-2,9.2684794230927306E-2,0.14715373906840243,0.14715373906840243,0.14715373906840243,0.14715373906840243,0.14715373906840243]
[{"$f":"ROW()","v":1524},null,"Other",null,null,null,null,null,{"$f":"I1117/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1117/$X$26","v":0},0.10184100950328803,0.10184100950328803,0.10184100950328803,0.10184100950328803,0.28474526545170448,0.28474526545170442,0.28474526545170442,0.28474526545170448,0.28474526545170442]
[{"$f":"ROW()","v":1525},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1118/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1118/$X$26","v":0},0,0,0,0,0.83805940999636397,0,0,0,0]
[{"$f":"ROW()","v":1526},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1119/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1119/$X$26","v":0},0,0,0,0,7.0631935287136349E-2,7.0631935287136349E-2,7.0631935287136363E-2,7.0631935287136363E-2,7.0631935287136363E-2]
[{"$f":"ROW()","v":1527},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1120/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1120/$X$26","v":0},0,0,0,0,0.66253126346713642,0.66253126346713631,0.66253126346713631,0.6625312634671362,0.66253126346713631]
[{"$f":"ROW()","v":1528},null,"Building",null,null,null,null,null,{"$f":"I1121/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1121/$X$26","v":0},8.2951448484848596E-4,8.2951448484848596E-4,8.2951448484848596E-4,8.2951448484848596E-4,4.6885601317523068E-4,4.6885601317523073E-4,4.6885601317523084E-4,4.6885601317523084E-4,4.688560131752309E-4]
[{"$f":"ROW()","v":1529},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1530},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1531},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1532},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1125/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1125/$S$26","v":0},0,0,0,0,{"$f":"Y1125/$X$26","v":0},0,0,0,0,{"$f":"AD1125/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1533},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1126/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1126/$X$26","v":0},5.8782395305829474E-16,5.8782395305829484E-16,5.8782395305829484E-16,5.8782395305829484E-16,-2.3512958122331786E-15,0,0,0,0]
[{"$f":"ROW()","v":1534},null,"Total",null,null,null,null,null,{"$f":"SUM(I1521:I1533)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.93219202634444076,0.93219202634444076,0.93219202634444076,0.93219202634444076,{"$f":"SUM(AD1521:AD1533)","v":2.0817699073403979},1.243710497344036,1.2437104973440358,1.2437104973440358,1.2437104973440358]
[{"$f":"ROW()","v":1535},"Capex 2017",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1536},null,"Pipeline",null,null,null,null,null,{"$f":"I1129/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1129/$S$26","v":0},0,0,0,0,{"$f":"Y1129/$X$26","v":0},0,4.5756692820900613E-2,4.5756692820900613E-2,4.5756692820900613E-2,{"$f":"AD1129/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1537},null,"Compression",null,null,null,null,null,{"$f":"I1130/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1130/$X$26","v":0},0,0.65771221401012603,0.65771221401012603,0.65771221401012603,0.17725328226317355,0.17725328226317355,0.17725328226317352,0.17725328226317352,0.17725328226317352]
[{"$f":"ROW()","v":1538},null,"Metering",null,null,null,null,null,{"$f":"I1131/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1131/$X$26","v":0},0,6.9031094634004433E-2,6.9031094634004433E-2,6.9031094634004447E-2,0.15557705094483068,0.15557705094483068,0.15557705094483071,0.15557705094483071,0.15557705094483071]
[{"$f":"ROW()","v":1539},null,"Other",null,null,null,null,null,{"$f":"I1132/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1132/$X$26","v":0},0,0.11346276780201987,0.11346276780201987,0.11346276780201987,0.5982569538878455,0.5982569538878455,0.59825695388784572,0.59825695388784572,0.59825695388784572]
[{"$f":"ROW()","v":1540},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1133/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1133/$X$26","v":0},0,0,0,0,0.61186594773291536,0.61186594773291536,0,0,0]
[{"$f":"ROW()","v":1541},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1134/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1134/$X$26","v":0},0,0,0,0,0.12607967754955393,0.12607967754955393,0.1260796775495539,0.1260796775495539,0.1260796775495539]
[{"$f":"ROW()","v":1542},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1135/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1135/$X$26","v":0},0,0,0,0,0.77451048649669929,0.77451048649669929,0.77451048649669929,0.77451048649669929,0.77451048649669929]
[{"$f":"ROW()","v":1543},null,"Building",null,null,null,null,null,{"$f":"I1136/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1136/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1544},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1545},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1546},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1547},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1140/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1140/$S$26","v":0},0,0,0,0,{"$f":"Y1140/$X$26","v":0},0,0,0,0,{"$f":"AD1140/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1548},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1141/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1141/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1549},null,"Total",null,null,null,null,null,{"$f":"SUM(I1536:I1548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88596276926705109,0.88596276926705109,0.88596276926705109,{"$f":"SUM(AD1536:AD1548)","v":2.4435433988750184},2.4435433988750184,1.8316774511421032,1.8316774511421032,1.8316774511421032]
[{"$f":"ROW()","v":1550},"Capex 2018",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1551},null,"Pipeline",null,null,null,null,null,{"$f":"I1144/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1144/$S$26","v":0},0,0,0,0,{"$f":"Y1144/$X$26","v":0},0,0,3.0115114997336326E-2,3.0115114997336333E-2,{"$f":"AD1144/$AB$26","v":2.4552441358427269E-3},2.4552441358427278E-3,2.4552441358427278E-3,2.4552441358427278E-3,2.4552441358427278E-3]
[{"$f":"ROW()","v":1552},null,"Compression",null,null,null,null,null,{"$f":"I1145/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1145/$X$26","v":0},0,0,0.50358489512740812,0.50358489512740812,0.10047430339382485,0.10047430339382485,0.10047430339382485,0.10047430339382486,0.10047430339382486]
[{"$f":"ROW()","v":1553},null,"Metering",null,null,null,null,null,{"$f":"I1146/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1146/$X$26","v":0},0,0,2.1870342879909955E-2,2.1870342879909958E-2,0.29507653363293612,0.29507653363293612,0.29507653363293607,0.29507653363293607,0.29507653363293601]
[{"$f":"ROW()","v":1554},null,"Other",null,null,null,null,null,{"$f":"I1147/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1147/$X$26","v":0},0,0,0.11133624551272681,0.11133624551272681,0.21320681004070985,0.21320681004070985,0.2132068100407099,0.21320681004070985,0.21320681004070985]
[{"$f":"ROW()","v":1555},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1148/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1148/$X$26","v":0},0,0,0,0,0.72481779125337398,0.7248177912533742,0.7248177912533742,0,0]
[{"$f":"ROW()","v":1556},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1149/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1149/$X$26","v":0},0,0,0,0,0.39454549909193681,0.39454549909193687,0.39454549909193687,0.39454549909193687,0.39454549909193687]
[{"$f":"ROW()","v":1557},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1150/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1150/$X$26","v":0},0,0,0,0,0.35167057259454426,0.35167057259454426,0.35167057259454432,0.35167057259454432,0.35167057259454432]
[{"$f":"ROW()","v":1558},null,"Building",null,null,null,null,null,{"$f":"I1151/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1151/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1559},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1560},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1561},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1562},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1155/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1155/$S$26","v":0},0,0,0,0,{"$f":"Y1155/$X$26","v":0},0,0,0,0,{"$f":"AD1155/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1563},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1156/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1156/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Total",null,null,null,null,null,{"$f":"SUM(I1551:I1563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66690659851738121,0.66690659851738121,{"$f":"SUM(AD1551:AD1563)","v":2.0822467541431688},2.0822467541431688,2.0822467541431688,1.3574289628897946,1.3574289628897946]
[{"$f":"ROW()","v":1565},"Capex 2019",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1566},null,"Pipeline",null,null,null,null,null,{"$f":"I1159/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1159/$S$26","v":0},0,0,0,0,{"$f":"Y1159/$X$26","v":0},0,0,0,9.8786190665805157E-2,{"$f":"AD1159/$AB$26","v":2.5048525609679145E-4},2.5048525609679145E-4,2.5048525609679145E-4,2.5048525609679145E-4,2.5048525609679145E-4]
[{"$f":"ROW()","v":1567},null,"Compression",null,null,null,null,null,{"$f":"I1160/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1160/$X$26","v":0},0,0,0,0.43608425811673335,7.4724975851430439E-2,7.4724975851430439E-2,7.4724975851430439E-2,7.4724975851430439E-2,7.4724975851430439E-2]
[{"$f":"ROW()","v":1568},null,"Metering",null,null,null,null,null,{"$f":"I1161/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1161/$X$26","v":0},0,0,0,1.6691459802153287E-2,0.22296835818814065,0.22296835818814065,0.22296835818814065,0.22296835818814065,0.22296835818814068]
[{"$f":"ROW()","v":1569},null,"Other",null,null,null,null,null,{"$f":"I1162/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1162/$X$26","v":0},0,0,0,7.5469243248307352E-2,0.32107660591465131,0.32107660591465131,0.32107660591465131,0.32107660591465131,0.32107660591465131]
[{"$f":"ROW()","v":1570},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1163/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1163/$X$26","v":0},0,0,0,0,0.60491096309083459,0.60491096309083459,0.6049109630908347,0.6049109630908347,0]
[{"$f":"ROW()","v":1571},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1164/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1164/$X$26","v":0},0,0,0,0,0.58916185538351962,0.58916185538351962,0.58916185538351962,0.58916185538351973,0.58916185538351962]
[{"$f":"ROW()","v":1572},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1165/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1165/$X$26","v":0},0,0,0,0,0.78324570098461666,0.78324570098461666,0.78324570098461666,0.78324570098461677,0.78324570098461677]
[{"$f":"ROW()","v":1573},null,"Building",null,null,null,null,null,{"$f":"I1166/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1166/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1574},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1575},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1576},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1577},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1170/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1170/$S$26","v":0},0,0,0,0,{"$f":"Y1170/$X$26","v":0},0,0,0,0,{"$f":"AD1170/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1578},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1171/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1171/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1579},null,"Total",null,null,null,null,null,{"$f":"SUM(I1566:I1578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.62703115183299918,{"$f":"SUM(AD1566:AD1578)","v":2.5963389446692902},2.5963389446692902,2.5963389446692902,2.5963389446692906,1.9914279815784557]
[{"$f":"ROW()","v":1580},"Capex 2020",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1581},null,"Pipeline",null,null,null,null,null,{"$f":"I1174/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1174/$S$26","v":0},0,0,0,0,{"$f":"Y1174/$X$26","v":0},0,0,0,0,{"$f":"AD1174/$AB$26","v":6.5879106346969502E-3},6.5879106346969493E-3,6.5879106346969493E-3,6.5879106346969475E-3,6.5879106346969493E-3]
[{"$f":"ROW()","v":1582},null,"Compression",null,null,null,null,null,{"$f":"I1175/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1175/$X$26","v":0},0,0,0,0,9.7781002788446619E-2,9.7781002788446619E-2,9.7781002788446647E-2,9.7781002788446647E-2,9.7781002788446661E-2]
[{"$f":"ROW()","v":1583},null,"Metering",null,null,null,null,null,{"$f":"I1176/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1176/$X$26","v":0},0,0,0,0,0.33059339834572704,0.33059339834572715,0.33059339834572715,0.33059339834572715,0.33059339834572715]
[{"$f":"ROW()","v":1584},null,"Other",null,null,null,null,null,{"$f":"I1177/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1177/$X$26","v":0},0,0,0,0,0.51910802139907475,0.51910802139907486,0.51910802139907486,0.51910802139907486,0.51910802139907486]
[{"$f":"ROW()","v":1585},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1178/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1178/$X$26","v":0},0,0,0,0,1.2039350593530549,1.2039350593530549,1.2039350593530549,1.2039350593530549,1.2039350593530549]
[{"$f":"ROW()","v":1586},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1179/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1179/$X$26","v":0},0,0,0,0,0.34060248893377787,0.34060248893377787,0.34060248893377787,0.34060248893377787,0.34060248893377787]
[{"$f":"ROW()","v":1587},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1180/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1180/$X$26","v":0},0,0,0,0,0.76735954607448331,0.76735954607448331,0.76735954607448331,0.76735954607448342,0.76735954607448342]
[{"$f":"ROW()","v":1588},null,"Building",null,null,null,null,null,{"$f":"I1181/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1181/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1590},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1591},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1592},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1185/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1185/$S$26","v":0},0,0,0,0,{"$f":"Y1185/$X$26","v":0},0,0,0,0,{"$f":"AD1185/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1593},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1186/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1186/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1594},null,"Total",null,null,null,null,null,{"$f":"SUM(I1581:I1593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1581:AD1593)","v":3.2659674275292616},3.2659674275292621,3.2659674275292621,3.2659674275292621,3.2659674275292621]
[{"$f":"ROW()","v":1595},"Capex 2021",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1596},null,"Pipeline",null,null,null,null,null,{"$f":"I1189/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1189/$S$26","v":0},0,0,0,0,{"$f":"Y1189/$X$26","v":0},0,0,0,0,{"$f":"AD1189/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Compression",null,null,null,null,null,{"$f":"I1190/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1190/$X$26","v":0},0,0,0,0,0,0.20097107651663948,0.20097107651663948,0.20097107651663948,0.20097107651663951]
[{"$f":"ROW()","v":1598},null,"Metering",null,null,null,null,null,{"$f":"I1191/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1191/$X$26","v":0},0,0,0,0,0,7.0098646620389282E-2,7.0098646620389282E-2,7.0098646620389282E-2,7.0098646620389282E-2]
[{"$f":"ROW()","v":1599},null,"Other",null,null,null,null,null,{"$f":"I1192/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1192/$X$26","v":0},0,0,0,0,0,0.3338457133689216,0.33384571336892149,0.33384571336892149,0.33384571336892149]
[{"$f":"ROW()","v":1600},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1193/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1193/$X$26","v":0},0,0,0,0,0,3.5922602618604089,3.5922602618604089,3.5922602618604085,3.5922602618604089]
[{"$f":"ROW()","v":1601},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1194/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1194/$X$26","v":0},0,0,0,0,0,0.273554596503925,0.273554596503925,0.273554596503925,0.273554596503925]
[{"$f":"ROW()","v":1602},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1195/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1195/$X$26","v":0},0,0,0,0,0,1.9870168857877002,1.9870168857877006,1.9870168857877006,1.9870168857877009]
[{"$f":"ROW()","v":1603},null,"Building",null,null,null,null,null,{"$f":"I1196/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1196/$X$26","v":0},0,0,0,0,0,7.3676556142800692E-2,7.3676556142800692E-2,7.3676556142800692E-2,7.3676556142800692E-2]
[{"$f":"ROW()","v":1604},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1605},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1606},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1607},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1200/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1200/$S$26","v":0},0,0,0,0,{"$f":"Y1200/$X$26","v":0},0,0,0,0,{"$f":"AD1200/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1608},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1201/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1201/$X$26","v":0},0,0,0,0,0,6.1852726271605915E-2,6.1852726271605915E-2,6.1852726271605915E-2,6.1852726271605922E-2]
[{"$f":"ROW()","v":1609},null,"Total",null,null,null,null,null,{"$f":"SUM(I1596:I1608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5932764630723906,6.5932764630723915,6.5932764630723915,6.5932764630723915]
[{"$f":"ROW()","v":1610},"Capex 2022",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1611},null,"Pipeline",null,null,null,null,null,{"$f":"I1204/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1204/$S$26","v":0},0,0,0,0,{"$f":"Y1204/$X$26","v":0},0,0,0,0,{"$f":"AD1204/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1612},null,"Compression",null,null,null,null,null,{"$f":"I1205/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1205/$X$26","v":0},0,0,0,0,0,0,9.6151285400196726E-2,9.6151285400196726E-2,9.6151285400196726E-2]
[{"$f":"ROW()","v":1613},null,"Metering",null,null,null,null,null,{"$f":"I1206/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1206/$X$26","v":0},0,0,0,0,0,0,4.7872791887017777E-2,4.7872791887017783E-2,4.7872791887017783E-2]
[{"$f":"ROW()","v":1614},null,"Other",null,null,null,null,null,{"$f":"I1207/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1207/$X$26","v":0},0,0,0,0,0,0,0.202184245308801,0.20218424530880102,0.20218424530880102]
[{"$f":"ROW()","v":1615},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1208/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1208/$X$26","v":0},0,0,0,0,0,0,0.70063859434781306,0.70063859434781306,0.70063859434781306]
[{"$f":"ROW()","v":1616},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1209/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1209/$X$26","v":0},0,0,0,0,0,0,0.22912932451192111,0.22912932451192108,0.22912932451192108]
[{"$f":"ROW()","v":1617},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1210/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1210/$X$26","v":0},0,0,0,0,0,0,2.284414574047648,2.284414574047648,2.284414574047648]
[{"$f":"ROW()","v":1618},null,"Building",null,null,null,null,null,{"$f":"I1211/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1211/$X$26","v":0},0,0,0,0,0,0,8.2976125090612793E-2,8.2976125090612793E-2,8.2976125090612793E-2]
[{"$f":"ROW()","v":1619},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1620},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1621},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1622},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1215/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1215/$S$26","v":0},0,0,0,0,{"$f":"Y1215/$X$26","v":0},0,0,0,0,{"$f":"AD1215/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1623},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1216/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1216/$X$26","v":0},0,0,0,0,0,0,4.6688499339740411E-2,4.6688499339740411E-2,4.6688499339740411E-2]
[{"$f":"ROW()","v":1624},null,"Total",null,null,null,null,null,{"$f":"SUM(I1611:I1623)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6900554399337508,3.6900554399337508,3.6900554399337508]
[{"$f":"ROW()","v":1625},"Capex 2023",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1626},null,"Pipeline",null,null,null,null,null,{"$f":"I1219/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1219/$S$26","v":0},0,0,0,0,{"$f":"Y1219/$X$26","v":0},0,0,0,0,{"$f":"AD1219/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1627},null,"Compression",null,null,null,null,null,{"$f":"I1220/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1220/$X$26","v":0},0,0,0,0,0,0,0,0.11854458167989304,0.11854458167989304]
[{"$f":"ROW()","v":1628},null,"Metering",null,null,null,null,null,{"$f":"I1221/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1221/$X$26","v":0},0,0,0,0,0,0,0,5.6024494081593289E-2,5.6024494081593289E-2]
[{"$f":"ROW()","v":1629},null,"Other",null,null,null,null,null,{"$f":"I1222/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1222/$X$26","v":0},0,0,0,0,0,0,0,0.14085519971902213,0.14085519971902211]
[{"$f":"ROW()","v":1630},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1223/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1223/$X$26","v":0},0,0,0,0,0,0,0,0.57158456305333882,0.57158456305333882]
[{"$f":"ROW()","v":1631},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1224/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1224/$X$26","v":0},0,0,0,0,0,0,0,0.24683255363484571,0.24683255363484571]
[{"$f":"ROW()","v":1632},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1225/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1225/$X$26","v":0},0,0,0,0,0,0,0,1.0232995636381452,1.0232995636381452]
[{"$f":"ROW()","v":1633},null,"Building",null,null,null,null,null,{"$f":"I1226/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1226/$X$26","v":0},0,0,0,0,0,0,0,2.1435458605131349E-2,2.1435458605131349E-2]
[{"$f":"ROW()","v":1634},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1635},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1636},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1637},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1230/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1230/$S$26","v":0},0,0,0,0,{"$f":"Y1230/$X$26","v":0},0,0,0,0,{"$f":"AD1230/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1638},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1231/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1231/$X$26","v":0},0,0,0,0,0,0,0,4.2355918699724278E-2,4.2355918699724278E-2]
[{"$f":"ROW()","v":1639},null,"Total",null,null,null,null,null,{"$f":"SUM(I1626:I1638)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2209323331116941,2.2209323331116941]
[{"$f":"ROW()","v":1640},"Capex 2024",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1641},null,"Pipeline",null,null,null,null,null,{"$f":"I1234/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1234/$S$26","v":0},0,0,0,0,{"$f":"Y1234/$X$26","v":0},0,0,0,0,{"$f":"AD1234/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1642},null,"Compression",null,null,null,null,null,{"$f":"I1235/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1235/$X$26","v":0},0,0,0,0,0,0,0,0,0.11049938720818099]
[{"$f":"ROW()","v":1643},null,"Metering",null,null,null,null,null,{"$f":"I1236/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1236/$X$26","v":0},0,0,0,0,0,0,0,0,4.7937234156490281E-2]
[{"$f":"ROW()","v":1644},null,"Other",null,null,null,null,null,{"$f":"I1237/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1237/$X$26","v":0},0,0,0,0,0,0,0,0,0.10506773295527827]
[{"$f":"ROW()","v":1645},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1238/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1238/$X$26","v":0},0,0,0,0,0,0,0,0,1.1325340087054809]
[{"$f":"ROW()","v":1646},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1239/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1239/$X$26","v":0},0,0,0,0,0,0,0,0,0.23074872034649554]
[{"$f":"ROW()","v":1647},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1240/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1240/$X$26","v":0},0,0,0,0,0,0,0,0,1.3652361788669596]
[{"$f":"ROW()","v":1648},null,"Building",null,null,null,null,null,{"$f":"I1241/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1241/$X$26","v":0},0,0,0,0,0,0,0,0,0.16140432209431774]
[{"$f":"ROW()","v":1649},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1650},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1651},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1652},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1245/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1245/$S$26","v":0},0,0,0,0,{"$f":"Y1245/$X$26","v":0},0,0,0,0,{"$f":"AD1245/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1653},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1246/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1246/$X$26","v":0},0,0,0,0,0,0,0,0,4.7001949922341656E-2]
[{"$f":"ROW()","v":1654},null,"Total",null,null,null,null,null,{"$f":"SUM(I1641:I1653)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2004295342555444]
[{"$f":"ROW()","v":1655},"Capex 2025",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1656},null,"Pipeline",null,null,null,null,null,{"$f":"I1249/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1249/$S$26","v":0},0,0,0,0,{"$f":"Y1249/$X$26","v":0},0,0,0,0,{"$f":"AD1249/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1657},null,"Compression",null,null,null,null,null,{"$f":"I1250/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1250/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1658},null,"Metering",null,null,null,null,null,{"$f":"I1251/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1251/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1659},null,"Other",null,null,null,null,null,{"$f":"I1252/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1252/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1660},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1253/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1253/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1661},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1254/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1254/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1662},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1255/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1255/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1663},null,"Building",null,null,null,null,null,{"$f":"I1256/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1256/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1664},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1665},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1666},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1667},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1260/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1260/$S$26","v":0},0,0,0,0,{"$f":"Y1260/$X$26","v":0},0,0,0,0,{"$f":"AD1260/$AB$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":1668},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1261/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1261/$X$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1669},null,"Total",null,null,null,null,null,{"$f":"SUM(I1656:I1668)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1670},"Capex Depreciation",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1671},null,"Pipeline",null,null,null,null,null,{"$f":"I1281+I1296+I1311+I1326+I1341+I1356+I1371+I1386+I1401+I1416+I1431+I1446+I1461+I1476+I1491+I1506+I1521+I1536+I1551+I1566+I1581+I1596+I1611+I1626+I1641+I1656","v":0},{"$f":"J1281+J1296+J1311+J1326+J1341+J1356+J1371+J1386+J1401+J1416+J1431+J1446+J1461+J1476+J1491+J1506+J1521+J1536+J1551+J1566+J1581+J1596+J1611+J1626+J1641+J1656","v":1.2403758593507954E-2},2.0480624654396852E-2,2.5038284788755593E-2,3.5365134966606399E-2,5.5455222114866934E-2,0.16540589729884933,0.30574398170276829,6.5178967819212952,13.212123739414867,15.254255088248421,26.682386914631472,27.12223414565592,27.201441975107926,27.286924710529508,27.297520043560102,28.073852948534611,28.141394376190991,28.187151069011893,28.217266184009222,28.316052374675028,37.873323803340085,37.873323803340085,37.873323803340085,37.873323803340092,37.873323803340092]
[{"$f":"ROW()","v":1672},null,"Compression",null,null,null,null,null,{"$f":"I1282+I1297+I1312+I1327+I1342+I1357+I1372+I1387+I1402+I1417+I1432+I1447+I1462+I1477+I1492+I1507+I1522+I1537+I1552+I1567+I1582+I1597+I1612+I1627+I1642+I1657","v":0},6.4614928487111201E-2,0.35740132319433388,0.65691843961896379,0.78009064704751951,0,0.11215247185190573,4.0339900761009426,10.722385943689398,13.026411793888023,13.049803243666139,23.893042998946399,25.730661130253061,26.045797880558268,26.144303617549493,26.278332865931315,26.19938494310507,26.868680223574064,27.526392437584189,28.029977332711596,28.466061590828325,24.338002196149056,24.538973272665693,24.635124558065893,24.753669139745785,24.864168526953968]
[{"$f":"ROW()","v":1673},null,"Metering",null,null,null,null,null,{"$f":"I1283+I1298+I1313+I1328+I1343+I1358+I1373+I1388+I1403+I1418+I1433+I1448+I1463+I1478+I1493+I1508+I1523+I1538+I1553+I1568+I1583+I1598+I1613+I1628+I1643+I1658","v":0},0,2.019216515222225E-3,4.03843303044445E-3,6.0576495456666751E-3,0.11068877952753245,0.14928077981339646,0.19138220513457216,0.1966450159746839,0.1966450159746839,0.1966450159746839,0.25508724109088599,0.27091292309354564,0.28489094477829446,0.36136250375832352,0.43783406273835257,-1.2258258997502387,0.5443879754235339,0.61341907005753848,0.63528941293744845,0.6519808727396017,1.7416696989501377,1.8523623096094477,1.9002351014964656,1.9562595955780588,2.0041968297345489]
[{"$f":"ROW()","v":1674},null,"Other",null,null,null,null,null,{"$f":"I1284+I1299+I1314+I1329+I1344+I1359+I1374+I1389+I1404+I1419+I1434+I1449+I1464+I1479+I1494+I1509+I1524+I1539+I1554+I1569+I1584+I1599+I1614+I1629+I1644+I1659","v":0},0.34070913333516334,0.67960097180662671,1.0645982540423309,1.382288319103961,0.55889572523659936,0.78752409056649075,0.96879411625488621,1.0594314140568106,1.3716993961498092,1.7430386613773792,1.5369590066150005,4.9709880286469783,5.0585637088434012,5.1391351050655549,5.354908417476822,1.9708608877885689,4.8779477302052827,4.9914104980073022,5.1027467435200293,5.1782159867683371,9.923106676886249,4.7560412849363747,4.761252332075407,4.2105671393918618,3.8259363871679337]
[{"$f":"ROW()","v":1675},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1285+I1300+I1315+I1330+I1345+I1360+I1375+I1390+I1405+I1420+I1435+I1450+I1465+I1480+I1495+I1510+I1525+I1540+I1555+I1570+I1585+I1600+I1615+I1630+I1645+I1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.442997852824366,6.7377900232905876,6.8265626699054867,6.6733294417054498,7.2009524873200963]
[{"$f":"ROW()","v":1676},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1286+I1301+I1316+I1331+I1346+I1361+I1376+I1391+I1406+I1421+I1436+I1451+I1466+I1481+I1496+I1511+I1526+I1541+I1556+I1571+I1586+I1601+I1616+I1631+I1646+I1661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1297451737317479,5.4032997702356731,5.6324290947475939,5.8711934819975111,6.1019422023440066]
[{"$f":"ROW()","v":1677},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1287+I1302+I1317+I1332+I1347+I1362+I1377+I1392+I1407+I1422+I1437+I1452+I1467+I1482+I1497+I1512+I1527+I1542+I1557+I1572+I1587+I1602+I1617+I1632+I1647+I1662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52.048222057547335,8.0305442692631068,9.6189567326783028,10.177506123872611,10.993448963971597]
[{"$f":"ROW()","v":1678},null,"Building",null,null,null,null,null,{"$f":"I1288+I1303+I1318+I1333+I1348+I1363+I1378+I1393+I1408+I1423+I1438+I1453+I1468+I1483+I1498+I1513+I1528+I1543+I1558+I1573+I1588+I1603+I1618+I1633+I1648+I1663","v":0},0,0,0,0,0,0,0,0,0,0,0,0.22331826337807212,0.25527439853649547,0.26591201804695641,0.26616005868661907,0.26343507702173247,0.26426459150658094,0.26426459150658094,0.26426459150658094,0.26426459150658094,0.13797907984887028,0.21165563599167098,0.29463176108228378,0.31606721968741514,0.4774715417817329]
[{"$f":"ROW()","v":1679},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1680},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1681},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1682},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1292+I1307+I1322+I1337+I1352+I1367+I1382+I1397+I1412+I1427+I1442+I1457+I1472+I1487+I1502+I1517+I1532+I1547+I1562+I1577+I1592+I1607+I1622+I1637+I1652+I1667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.990926193537172E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1683},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1293+I1308+I1323+I1338+I1353+I1368+I1383+I1398+I1413+I1428+I1443+I1458+I1473+I1488+I1503+I1518+I1533+I1548+I1563+I1578+I1593+I1608+I1623+I1638+I1653+I1668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8782395305829474E-16,5.8782395305829484E-16,5.8782395305829484E-16,5.8782395305829484E-16,-2.3512958122331786E-15,6.1852726271605915E-2,0.10854122561134633,0.1508971443110706,0.19789909423341226]
[{"$f":"ROW()","v":1684},null,"Total",null,null,null,null,null,{"$f":"SUM(I1671:I1683)","v":0},0.41772782041578249,1.0595021361705796,1.7505934114804949,2.2038017506637537,0.72503972687899876,1.2143632395306423,5.4999103791931701,18.496359155642189,27.806879945427383,30.243742009266626,52.367476161283754,58.318114491027572,58.845968907824385,59.197637954949833,59.634755448393207,55.201798694764371,60.696674896900454,61.582637666167507,62.249544264684872,62.876575416517873,{"$f":"SUM(AD1671:AD1683)","v":151.63504653927785},89.465843095604257,91.651057279002856,91.982813089629857,93.53933983684739]
[{"$f":"ROW()","v":1685}]
["Redundant & Disposed Capex Account"]
["Redundant or Disposed"]
[{"$f":"ROW()","v":1688},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1689},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1691},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1692},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.5513644348514849,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1693},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1694},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1695},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1696},null,"Building"]
[{"$f":"ROW()","v":1697},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1698},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1699},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,{"$f":"SUM(I1689:I1701)","v":0},0,0,0,0,0,0,0,0,0,0,0.5513644348514849,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1689:AD1701)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1703},"Capex 2001",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1704},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1705},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1706},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1707},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,2.8918087533234852E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1711},null,"Building"]
[{"$f":"ROW()","v":1712},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1713},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1714},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1715},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1716},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1717},null,"Total",null,null,null,null,null,{"$f":"SUM(I1704:I1716)","v":0},0,0,0,0,0,0,0,0,0,0,2.8918087533234852E-3,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1704:AD1716)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1718},"Capex 2002",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1719},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1720},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1721},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6612946504912101,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1722},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.904285260501792E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1723},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1724},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1725},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1726},null,"Building"]
[{"$f":"ROW()","v":1727},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1728},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1729},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1730},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1732},null,"Total",null,null,null,null,null,{"$f":"SUM(I1719:I1731)","v":0},0,0,0,0,0,0,0,0,0,0,1.904285260501792E-2,0,0,1.6612946504912101,0,0,0,0,0,0,{"$f":"SUM(AD1719:AD1731)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1733},"Capex 2003",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1734},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1735},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1741},null,"Building"]
[{"$f":"ROW()","v":1742},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1743},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1744},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1745},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1746},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1747},null,"Total",null,null,null,null,null,{"$f":"SUM(I1734:I1746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1734:AD1746)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1748},"Capex 2004",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1749},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1750},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1751},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1752},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.12985278143344711,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1753},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1754},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1755},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1756},null,"Building"]
[{"$f":"ROW()","v":1757},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1758},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1759},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1760},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1761},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1762},null,"Total",null,null,null,null,null,{"$f":"SUM(I1749:I1761)","v":0},0,0,0,0,0,0,0,0,0,0,0.12985278143344711,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1749:AD1761)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1763},"Capex 2005",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1764},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1765},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1766},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1767},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,6.962522293287772E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1768},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1769},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1770},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Building"]
[{"$f":"ROW()","v":1772},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1773},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1774},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1775},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1777},null,"Total",null,null,null,null,null,{"$f":"SUM(I1764:I1776)","v":0},0,0,0,0,0,0,0,0,0,0,0,6.962522293287772E-2,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1764:AD1776)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1778},"Capex 2006",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1779},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1780},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,7.5777802405144687E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1781},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1782},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.7224280273517685,8.2310670535282807E-2,0.33972584495661945,0.20779838672541562,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1783},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1784},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1785},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1786},null,"Building"]
[{"$f":"ROW()","v":1787},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1788},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1789},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1790},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1792},null,"Total",null,null,null,null,null,{"$f":"SUM(I1779:I1791)","v":0},0,0,0,0,0,0,0,0,0,0,1.7982058297569132,8.2310670535282807E-2,0.33972584495661945,0.20779838672541562,0,0,0,0,0,0,{"$f":"SUM(AD1779:AD1791)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1793},"Capex 2007",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1794},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1795},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1796},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1797},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.9636400124921925E-2,5.1229765439085549E-2,0.19917581551485233,6.4399463163197307E-2,5.5450772637592453E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1801},null,"Building"]
[{"$f":"ROW()","v":1802},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1803},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1804},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1805},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1806},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1807},null,"Total",null,null,null,null,null,{"$f":"SUM(I1794:I1806)","v":0},0,0,0,0,0,0,0,0,0,0,1.9636400124921925E-2,5.1229765439085549E-2,0.19917581551485233,6.4399463163197307E-2,5.5450772637592453E-2,0,0,0,0,0,{"$f":"SUM(AD1794:AD1806)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1808},"Capex 2008",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1809},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1810},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1811},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1812},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.16398683242891568,0.14300992677702398,6.3941039068884764E-2,0.112594092608478,0.38493607295487864,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1813},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1814},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1815},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1816},null,"Building"]
[{"$f":"ROW()","v":1817},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1818},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1819},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1820},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1821},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Total",null,null,null,null,null,{"$f":"SUM(I1809:I1821)","v":0},0,0,0,0,0,0,0,0,0,0,0.16398683242891568,0.14300992677702398,6.3941039068884764E-2,0.112594092608478,0.38493607295487864,0,0,0,0,0,{"$f":"SUM(AD1809:AD1821)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1823},"Capex 2009",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1824},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1825},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1826},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1827},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3763836005717629E-2,0,2.0782473589127964E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1828},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1829},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1830},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1831},null,"Building"]
[{"$f":"ROW()","v":1832},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1833},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1834},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1835},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1836},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1837},null,"Total",null,null,null,null,null,{"$f":"SUM(I1824:I1836)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8.3763836005717629E-2,0,2.0782473589127964E-2,0,0,0,0,0,{"$f":"SUM(AD1824:AD1836)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1838},"Capex 2010",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1839},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1840},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3725280099816446E-2,1.5290733417381836E-2,0.27752402011433047,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1841},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1842},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0263207272537553E-3,2.2574351731420635E-3,4.097203628478055E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1843},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1844},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1845},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1846},null,"Building"]
[{"$f":"ROW()","v":1847},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1848},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1849},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1850},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1851},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1852},null,"Total",null,null,null,null,null,{"$f":"SUM(I1839:I1851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.5751600827070202E-2,1.75481685905239E-2,0.31849605639911105,0,0,0,0,0,{"$f":"SUM(AD1839:AD1851)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1853},"Capex 2011",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1854},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1855},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1583946433682411E-4,2.5461276678572847E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1856},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1857},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1997531392042576E-2,7.8241737277961923E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1858},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1859},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1860},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1861},null,"Building"]
[{"$f":"ROW()","v":1862},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1863},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1864},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1865},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1866},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1867},null,"Total",null,null,null,null,null,{"$f":"SUM(I1854:I1866)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2713370856379402E-2,8.0787864945819202E-2,0,0,0,0,0,0,{"$f":"SUM(AD1854:AD1866)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1868},"Capex 2012",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1869},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1870},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1871},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1872},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0754167978118694E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1873},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1874},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1875},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1876},null,"Building"]
[{"$f":"ROW()","v":1877},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1878},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1879},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1880},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1881},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1882},null,"Total",null,null,null,null,null,{"$f":"SUM(I1869:I1881)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0754167978118694E-2,0,0,0,0,0,0,{"$f":"SUM(AD1869:AD1881)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1883},"Capex 2013",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1884},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1885},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1886},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1887},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1888},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1889},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1890},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1891},null,"Building"]
[{"$f":"ROW()","v":1892},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1893},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1894},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1895},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1896},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1897},null,"Total",null,null,null,null,null,{"$f":"SUM(I1884:I1896)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1884:AD1896)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1898},"Capex 2014",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1899},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1900},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1901},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1902},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1903},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1904},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1905},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1906},null,"Building"]
[{"$f":"ROW()","v":1907},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1908},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1909},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1910},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1911},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1912},null,"Total",null,null,null,null,null,{"$f":"SUM(I1899:I1911)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1899:AD1911)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1913},"Capex 2015",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1914},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1915},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1916},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1917},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1918},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1919},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1920},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1921},null,"Building"]
[{"$f":"ROW()","v":1922},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1923},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1924},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1925},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1926},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1927},null,"Total",null,null,null,null,null,{"$f":"SUM(I1914:I1926)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1914:AD1926)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1928},"Capex 2016",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1929},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1930},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1931},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1932},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1933},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1934},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1935},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1936},null,"Building"]
[{"$f":"ROW()","v":1937},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1938},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1939},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1940},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1941},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1942},null,"Total",null,null,null,null,null,{"$f":"SUM(I1929:I1941)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1929:AD1941)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1943},"Capex 2017",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1944},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1945},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1946},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1947},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1948},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1949},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1950},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1951},null,"Building"]
[{"$f":"ROW()","v":1952},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1953},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1954},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1955},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1956},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1957},null,"Total",null,null,null,null,null,{"$f":"SUM(I1944:I1956)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1944:AD1956)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1958},"Capex 2018",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1959},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1960},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1961},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1962},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1963},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1964},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1965},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1966},null,"Building"]
[{"$f":"ROW()","v":1967},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1968},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1969},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,{"$f":"SUM(I1959:I1971)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1959:AD1971)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1973},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1977},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1981},null,"Building"]
[{"$f":"ROW()","v":1982},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1983},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1984},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1985},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1986},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1987},null,"Total",null,null,null,null,null,{"$f":"SUM(I1974:I1986)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1974:AD1986)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1988},"Capex 2020",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1989},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1990},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1991},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1992},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1993},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1994},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1995},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Building"]
[{"$f":"ROW()","v":1997},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1998},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1999},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2000},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2002},null,"Total",null,null,null,null,null,{"$f":"SUM(I1989:I2001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1989:AD2001)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2003},"Capex 2021",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2004},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2005},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2006},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2007},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2011},null,"Building"]
[{"$f":"ROW()","v":2012},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2013},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2014},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2015},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2016},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2017},null,"Total",null,null,null,null,null,{"$f":"SUM(I2004:I2016)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2004:AD2016)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2018},"Capex 2022",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2019},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2020},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2021},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2022},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2023},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2024},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2025},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2026},null,"Building"]
[{"$f":"ROW()","v":2027},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2028},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2029},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2030},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2031},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2032},null,"Total",null,null,null,null,null,{"$f":"SUM(I2019:I2031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2019:AD2031)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2033},"Capex 2023",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2034},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2035},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2036},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2037},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2038},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2039},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2040},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2041},null,"Building"]
[{"$f":"ROW()","v":2042},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2043},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2044},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2045},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2046},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2047},null,"Total",null,null,null,null,null,{"$f":"SUM(I2034:I2046)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2034:AD2046)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2048},"Capex 2024",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2049},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2050},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2051},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2052},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2053},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2054},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2055},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2056},null,"Building"]
[{"$f":"ROW()","v":2057},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2058},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2059},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2060},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2062},null,"Total",null,null,null,null,null,{"$f":"SUM(I2049:I2061)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2049:AD2061)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2063},"Capex 2025",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2064},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2065},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2066},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2067},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2069},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2070},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2071},null,"Building"]
[{"$f":"ROW()","v":2072},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2073},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2074},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2075},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2076},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2077},null,"Total",null,null,null,null,null,{"$f":"SUM(I2064:I2076)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2064:AD2076)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2078},"Total",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":2079},null,"Pipeline",null,null,null,null,null,{"$f":"I1689+I1704+I1719+I1734+I1749+I1764+I1779+I1794+I1809+I1824+I1839+I1854+I1869+I1884+I1899+I1914+I1929+I1944+I1959+I1974+I1989+I2004+I2019+I2034+I2049+I2064","v":0},{"$f":"J1689+J1704+J1719+J1734+J1749+J1764+J1779+J1794+J1809+J1824+J1839+J1854+J1869+J1884+J1899+J1914+J1929+J1944+J1959+J1974+J1989+J2004+J2019+J2034+J2049+J2064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1689+AD1704+AD1719+AD1734+AD1749+AD1764+AD1779+AD1794+AD1809+AD1824+AD1839+AD1854+AD1869+AD1884+AD1899+AD1914+AD1929+AD1944+AD1959+AD1974+AD1989+AD2004+AD2019+AD2034+AD2049+AD2064","v":0},0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Compression",null,null,null,null,null,{"$f":"I1690+I1705+I1720+I1735+I1750+I1765+I1780+I1795+I1810+I1825+I1840+I1855+I1870+I1885+I1900+I1915+I1930+I1945+I1960+I1975+I1990+I2005+I2020+I2035+I2050+I2065","v":0},0,0,0,0,0,0,0,0,0,0,7.5777802405144687E-2,0,1.444111956415327E-2,1.783686108523912E-2,0.27752402011433047,0,0,0,0,0,{"$f":"AD1690+AD1705+AD1720+AD1735+AD1750+AD1765+AD1780+AD1795+AD1810+AD1825+AD1840+AD1855+AD1870+AD1885+AD1900+AD1915+AD1930+AD1945+AD1960+AD1975+AD1990+AD2005+AD2020+AD2035+AD2050+AD2065","v":0},0,0,0,0]
[{"$f":"ROW()","v":2081},null,"Metering",null,null,null,null,null,{"$f":"I1691+I1706+I1721+I1736+I1751+I1766+I1781+I1796+I1811+I1826+I1841+I1856+I1871+I1886+I1901+I1916+I1931+I1946+I1961+I1976+I1991+I2006+I2021+I2036+I2051+I2066","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.6612946504912101,0,0,0,0,0,0,{"$f":"AD1691+AD1706+AD1721+AD1736+AD1751+AD1766+AD1781+AD1796+AD1811+AD1826+AD1841+AD1856+AD1871+AD1886+AD1901+AD1916+AD1931+AD1946+AD1961+AD1976+AD1991+AD2006+AD2021+AD2036+AD2051+AD2066","v":0},0,0,0,0]
[{"$f":"ROW()","v":2082},null,"Other",null,null,null,null,null,{"$f":"I1692+I1707+I1722+I1737+I1752+I1767+I1782+I1797+I1812+I1827+I1842+I1857+I1872+I1887+I1902+I1917+I1932+I1947+I1962+I1977+I1992+I2007+I2022+I2037+I2052+I2067","v":0},0,0,0,0,0,0,0,0,0,0,2.6092031375488793,0.34617558568427009,0.71063038766537046,0.4760452829263136,0.50214135546637961,0,0,0,0,0,{"$f":"AD1692+AD1707+AD1722+AD1737+AD1752+AD1767+AD1782+AD1797+AD1812+AD1827+AD1842+AD1857+AD1872+AD1887+AD1902+AD1917+AD1932+AD1947+AD1962+AD1977+AD1992+AD2007+AD2022+AD2037+AD2052+AD2067","v":0},0,0,0,0]
[{"$f":"ROW()","v":2083},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1693+I1708+I1723+I1738+I1753+I1768+I1783+I1798+I1813+I1828+I1843+I1858+I1873+I1888+I1903+I1918+I1933+I1948+I1963+I1978+I1993+I2008+I2023+I2038+I2053+I2068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1693+AD1708+AD1723+AD1738+AD1753+AD1768+AD1783+AD1798+AD1813+AD1828+AD1843+AD1858+AD1873+AD1888+AD1903+AD1918+AD1933+AD1948+AD1963+AD1978+AD1993+AD2008+AD2023+AD2038+AD2053+AD2068","v":0},0,0,0,0]
[{"$f":"ROW()","v":2084},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1694+I1709+I1724+I1739+I1754+I1769+I1784+I1799+I1814+I1829+I1844+I1859+I1874+I1889+I1904+I1919+I1934+I1949+I1964+I1979+I1994+I2009+I2024+I2039+I2054+I2069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1694+AD1709+AD1724+AD1739+AD1754+AD1769+AD1784+AD1799+AD1814+AD1829+AD1844+AD1859+AD1874+AD1889+AD1904+AD1919+AD1934+AD1949+AD1964+AD1979+AD1994+AD2009+AD2024+AD2039+AD2054+AD2069","v":0},0,0,0,0]
[{"$f":"ROW()","v":2085},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1695+I1710+I1725+I1740+I1755+I1770+I1785+I1800+I1815+I1830+I1845+I1860+I1875+I1890+I1905+I1920+I1935+I1950+I1965+I1980+I1995+I2010+I2025+I2040+I2055+I2070","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1695+AD1710+AD1725+AD1740+AD1755+AD1770+AD1785+AD1800+AD1815+AD1830+AD1845+AD1860+AD1875+AD1890+AD1905+AD1920+AD1935+AD1950+AD1965+AD1980+AD1995+AD2010+AD2025+AD2040+AD2055+AD2070","v":0},0,0,0,0]
[{"$f":"ROW()","v":2086},null,"Building",null,null,null,null,null,{"$f":"I1696+I1711+I1726+I1741+I1756+I1771+I1786+I1801+I1816+I1831+I1846+I1861+I1876+I1891+I1906+I1921+I1936+I1951+I1966+I1981+I1996+I2011+I2026+I2041+I2056+I2071","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1696+AD1711+AD1726+AD1741+AD1756+AD1771+AD1786+AD1801+AD1816+AD1831+AD1846+AD1861+AD1876+AD1891+AD1906+AD1921+AD1936+AD1951+AD1966+AD1981+AD1996+AD2011+AD2026+AD2041+AD2056+AD2071","v":0},0,0,0,0]
[{"$f":"ROW()","v":2087},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2088},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2089},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2090},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1700+I1715+I1730+I1745+I1760+I1775+I1790+I1805+I1820+I1835+I1850+I1865+I1880+I1895+I1910+I1925+I1940+I1955+I1970+I1985+I2000+I2015+I2030+I2045+I2060+I2075","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1700+AD1715+AD1730+AD1745+AD1760+AD1775+AD1790+AD1805+AD1820+AD1835+AD1850+AD1865+AD1880+AD1895+AD1910+AD1925+AD1940+AD1955+AD1970+AD1985+AD2000+AD2015+AD2030+AD2045+AD2060+AD2075","v":0},0,0,0,0]
[{"$f":"ROW()","v":2091},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1701+I1716+I1731+I1746+I1761+I1776+I1791+I1806+I1821+I1836+I1851+I1866+I1881+I1896+I1911+I1926+I1941+I1956+I1971+I1986+I2001+I2016+I2031+I2046+I2061+I2076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1701+AD1716+AD1731+AD1746+AD1761+AD1776+AD1791+AD1806+AD1821+AD1836+AD1851+AD1866+AD1881+AD1896+AD1911+AD1926+AD1941+AD1956+AD1971+AD1986+AD2001+AD2016+AD2031+AD2046+AD2061+AD2076","v":0},0,0,0,0]
[{"$f":"ROW()","v":2092},null,"Total",null,null,null,null,null,{"$f":"SUM(I2079:I2091)","v":0},0,0,0,0,0,0,0,0,0,0,2.6849809399540239,0.34617558568427009,0.72507150722952374,2.1551767945027627,0.77966537558071014,0,0,0,0,0,{"$f":"SUM(AD2079:AD2091)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2093}]
[{"$f":"\"Redundant or Disposed [m$ \"&$E$26&\"] [Model]\"","v":"Redundant or Disposed [m$ 31/12/2024] [Model]"}]
[{"$f":"ROW()","v":2095},"Capex 2000",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2096},null,"Pipeline",null,null,null,null,null,{"$f":"I1689/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1689/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2097},null,"Compression",null,null,null,null,null,{"$f":"I1690/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1690/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2098},null,"Metering",null,null,null,null,null,{"$f":"I1691/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1691/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2099},null,"Other",null,null,null,null,null,{"$f":"I1692/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1692/T$26","v":0.77014230679656315},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2100},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1693/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1693/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2101},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1694/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1694/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2102},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1695/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1695/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2103},null,"Building",null,null,null,null,null,{"$f":"I1696/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1696/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2104},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2105},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2106},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2107},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1700/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1700/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2108},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1701/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1701/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2109},null,"Total",null,null,null,null,null,{"$f":"SUM(I2096:I2108)","v":0},0,0,0,0,0,0,0,0,0,0,0.77014230679656315,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2096:AD2108)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2110},"Capex 2001",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2111},null,"Pipeline",null,null,null,null,null,{"$f":"I1704/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1704/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2112},null,"Compression",null,null,null,null,null,{"$f":"I1705/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1705/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2113},null,"Metering",null,null,null,null,null,{"$f":"I1706/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1706/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2114},null,"Other",null,null,null,null,null,{"$f":"I1707/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1707/T$26","v":4.0392599219768932E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2115},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1708/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1708/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2116},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1709/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1709/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2117},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1710/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1710/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2118},null,"Building",null,null,null,null,null,{"$f":"I1711/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1711/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2119},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2120},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2121},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2122},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1715/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1715/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2123},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1716/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1716/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2124},null,"Total",null,null,null,null,null,{"$f":"SUM(I2111:I2123)","v":0},0,0,0,0,0,0,0,0,0,0,4.0392599219768932E-3,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2111:AD2123)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2125},"Capex 2002",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2126},null,"Pipeline",null,null,null,null,null,{"$f":"I1719/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1719/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2127},null,"Compression",null,null,null,null,null,{"$f":"I1720/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1720/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2128},null,"Metering",null,null,null,null,null,{"$f":"I1721/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1721/T$26","v":0},0,0,2.1724622352577363,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2129},null,"Other",null,null,null,null,null,{"$f":"I1722/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1722/T$26","v":2.6598934400195375E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2130},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1723/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1723/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1724/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1724/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2132},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1725/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1725/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2133},null,"Building",null,null,null,null,null,{"$f":"I1726/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1726/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2134},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2135},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2136},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2137},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1730/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1730/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2138},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1731/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1731/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2139},null,"Total",null,null,null,null,null,{"$f":"SUM(I2126:I2138)","v":0},0,0,0,0,0,0,0,0,0,0,2.6598934400195375E-2,0,0,2.1724622352577363,0,0,0,0,0,0,{"$f":"SUM(AD2126:AD2138)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2140},"Capex 2003",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2141},null,"Pipeline",null,null,null,null,null,{"$f":"I1734/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1734/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2142},null,"Compression",null,null,null,null,null,{"$f":"I1735/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1735/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2143},null,"Metering",null,null,null,null,null,{"$f":"I1736/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1736/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2144},null,"Other",null,null,null,null,null,{"$f":"I1737/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1737/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2145},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1738/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1738/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2146},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1739/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1739/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2147},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1740/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1740/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2148},null,"Building",null,null,null,null,null,{"$f":"I1741/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1741/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2149},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2150},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2151},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2152},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1745/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1745/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2153},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1746/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1746/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2154},null,"Total",null,null,null,null,null,{"$f":"SUM(I2141:I2153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2141:AD2153)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2155},"Capex 2004",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2156},null,"Pipeline",null,null,null,null,null,{"$f":"I1749/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1749/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2157},null,"Compression",null,null,null,null,null,{"$f":"I1750/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1750/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2158},null,"Metering",null,null,null,null,null,{"$f":"I1751/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1751/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2159},null,"Other",null,null,null,null,null,{"$f":"I1752/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1752/T$26","v":0.18137753238299129},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2160},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1753/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1753/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2161},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1754/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1754/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2162},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1755/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1755/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2163},null,"Building",null,null,null,null,null,{"$f":"I1756/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1756/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2164},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2165},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2166},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2167},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1760/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1760/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2168},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1761/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1761/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2169},null,"Total",null,null,null,null,null,{"$f":"SUM(I2156:I2168)","v":0},0,0,0,0,0,0,0,0,0,0,0.18137753238299129,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2156:AD2168)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2170},"Capex 2005",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2171},null,"Pipeline",null,null,null,null,null,{"$f":"I1764/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1764/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2172},null,"Compression",null,null,null,null,null,{"$f":"I1765/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1765/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2173},null,"Metering",null,null,null,null,null,{"$f":"I1766/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1766/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2174},null,"Other",null,null,null,null,null,{"$f":"I1767/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1767/T$26","v":0},9.5154471341599559E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2175},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1768/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1768/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2176},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1769/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1769/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2177},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1770/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1770/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2178},null,"Building",null,null,null,null,null,{"$f":"I1771/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1771/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2179},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2180},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2181},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2182},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1775/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1775/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2183},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1776/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1776/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2184},null,"Total",null,null,null,null,null,{"$f":"SUM(I2171:I2183)","v":0},0,0,0,0,0,0,0,0,0,0,0,9.5154471341599559E-2,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2171:AD2183)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2185},"Capex 2006",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2186},null,"Pipeline",null,null,null,null,null,{"$f":"I1779/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1779/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2187},null,"Compression",null,null,null,null,null,{"$f":"I1780/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1780/T$26","v":0.10584594844967105},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2188},null,"Metering",null,null,null,null,null,{"$f":"I1781/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1781/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2189},null,"Other",null,null,null,null,null,{"$f":"I1782/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1782/T$26","v":2.4058764229743144},0.11249124973155317,0.45188724033351868,0.27173635187169737,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2190},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1783/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1783/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2191},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1784/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1784/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2192},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1785/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1785/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2193},null,"Building",null,null,null,null,null,{"$f":"I1786/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1786/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2194},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2195},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2196},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2197},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1790/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1790/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2198},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1791/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1791/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2199},null,"Total",null,null,null,null,null,{"$f":"SUM(I2186:I2198)","v":0},0,0,0,0,0,0,0,0,0,0,2.5117223714239856,0.11249124973155317,0.45188724033351868,0.27173635187169737,0,0,0,0,0,0,{"$f":"SUM(AD2186:AD2198)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2200},"Capex 2007",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2201},null,"Pipeline",null,null,null,null,null,{"$f":"I1794/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1794/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2202},null,"Compression",null,null,null,null,null,{"$f":"I1795/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1795/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2203},null,"Metering",null,null,null,null,null,{"$f":"I1796/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1796/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2204},null,"Other",null,null,null,null,null,{"$f":"I1797/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1797/T$26","v":2.742799776968053E-2},7.0014012766750247E-2,0.26493424315620628,8.4214682598027252E-2,7.1308465919560776E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2205},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1798/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1798/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2206},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1799/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1799/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2207},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1800/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1800/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2208},null,"Building",null,null,null,null,null,{"$f":"I1801/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1801/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2209},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2210},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2211},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2212},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1805/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1805/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2213},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1806/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1806/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2214},null,"Total",null,null,null,null,null,{"$f":"SUM(I2201:I2213)","v":0},0,0,0,0,0,0,0,0,0,0,2.742799776968053E-2,7.0014012766750247E-2,0.26493424315620628,8.4214682598027252E-2,7.1308465919560776E-2,0,0,0,0,0,{"$f":"SUM(AD2201:AD2213)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2215},"Capex 2008",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2216},null,"Pipeline",null,null,null,null,null,{"$f":"I1809/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1809/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2217},null,"Compression",null,null,null,null,null,{"$f":"I1810/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1810/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2218},null,"Metering",null,null,null,null,null,{"$f":"I1811/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1811/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2219},null,"Other",null,null,null,null,null,{"$f":"I1812/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1812/T$26","v":0.22905575591774396},0.19544689992859945,8.5051343952314284E-2,0.14723842879570201,0.49501926725009304,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2220},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1813/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1813/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2221},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1814/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1814/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2222},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1815/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1815/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2223},null,"Building",null,null,null,null,null,{"$f":"I1816/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1816/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2224},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2225},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2226},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2227},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1820/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1820/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2228},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1821/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1821/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2229},null,"Total",null,null,null,null,null,{"$f":"SUM(I2216:I2228)","v":0},0,0,0,0,0,0,0,0,0,0,0.22905575591774396,0.19544689992859945,8.5051343952314284E-2,0.14723842879570201,0.49501926725009304,0,0,0,0,0,{"$f":"SUM(AD2216:AD2228)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2230},"Capex 2009",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2231},null,"Pipeline",null,null,null,null,null,{"$f":"I1824/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1824/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2232},null,"Compression",null,null,null,null,null,{"$f":"I1825/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1825/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2233},null,"Metering",null,null,null,null,null,{"$f":"I1826/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1826/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2234},null,"Other",null,null,null,null,null,{"$f":"I1827/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1827/T$26","v":0},0,0.11141869025951373,0,2.6725800907052014E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2235},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1828/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1828/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2236},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1829/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1829/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2237},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1830/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1830/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2238},null,"Building",null,null,null,null,null,{"$f":"I1831/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1831/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2239},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2240},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2241},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2242},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1835/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1835/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2243},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1836/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1836/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2244},null,"Total",null,null,null,null,null,{"$f":"SUM(I2231:I2243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.11141869025951373,0,2.6725800907052014E-2,0,0,0,0,0,{"$f":"SUM(AD2231:AD2243)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2245},"Capex 2010",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2246},null,"Pipeline",null,null,null,null,null,{"$f":"I1839/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1839/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2247},null,"Compression",null,null,null,null,null,{"$f":"I1840/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1840/T$26","v":0},0,1.8256717995366534E-2,1.9995574468883941E-2,0.35688974542377921,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2248},null,"Metering",null,null,null,null,null,{"$f":"I1841/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1841/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2249},null,"Other",null,null,null,null,null,{"$f":"I1842/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1842/T$26","v":0},0,2.6953159291905871E-3,2.9520306110319295E-3,5.2689131532273142E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2250},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1843/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1843/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2251},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1844/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1844/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2252},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1845/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1845/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2253},null,"Building",null,null,null,null,null,{"$f":"I1846/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1846/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2254},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2255},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2256},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2257},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1850/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1850/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2258},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1851/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1851/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2259},null,"Total",null,null,null,null,null,{"$f":"SUM(I2246:I2258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.095203392455712E-2,2.2947605079915868E-2,0.40957887695605233,0,0,0,0,0,{"$f":"SUM(AD2246:AD2258)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2260},"Capex 2011",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2261},null,"Pipeline",null,null,null,null,null,{"$f":"I1854/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1854/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2262},null,"Compression",null,null,null,null,null,{"$f":"I1855/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1855/T$26","v":0},0,9.5217577603581383E-4,3.3295515656595262E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2263},null,"Metering",null,null,null,null,null,{"$f":"I1856/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1856/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2264},null,"Other",null,null,null,null,null,{"$f":"I1857/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1857/T$26","v":0},0,2.9260075153155873E-2,0.10231611797887329,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2265},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1858/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1858/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2266},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1859/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1859/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2267},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1860/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1860/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2268},null,"Building",null,null,null,null,null,{"$f":"I1861/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1861/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2269},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2270},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2271},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2272},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1865/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1865/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2273},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1866/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1866/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2274},null,"Total",null,null,null,null,null,{"$f":"SUM(I2261:I2273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.0212250929191688E-2,0.10564566954453281,0,0,0,0,0,0,{"$f":"SUM(AD2261:AD2273)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2275},"Capex 2012",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2276},null,"Pipeline",null,null,null,null,null,{"$f":"I1869/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1869/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2277},null,"Compression",null,null,null,null,null,{"$f":"I1870/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1870/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2278},null,"Metering",null,null,null,null,null,{"$f":"I1871/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1871/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2279},null,"Other",null,null,null,null,null,{"$f":"I1872/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1872/T$26","v":0},0,0,1.4063142740616754E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2280},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1873/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1873/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2281},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1874/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1874/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2282},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1875/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1875/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2283},null,"Building",null,null,null,null,null,{"$f":"I1876/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1876/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2284},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2285},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2286},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2287},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1880/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1880/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2288},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1881/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1881/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2289},null,"Total",null,null,null,null,null,{"$f":"SUM(I2276:I2288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4063142740616754E-2,0,0,0,0,0,0,{"$f":"SUM(AD2276:AD2288)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2290},"Capex 2013",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2291},null,"Pipeline",null,null,null,null,null,{"$f":"I1884/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1884/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2292},null,"Compression",null,null,null,null,null,{"$f":"I1885/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1885/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2293},null,"Metering",null,null,null,null,null,{"$f":"I1886/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1886/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2294},null,"Other",null,null,null,null,null,{"$f":"I1887/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1887/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2295},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1888/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1888/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2296},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1889/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1889/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2297},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1890/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1890/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2298},null,"Building",null,null,null,null,null,{"$f":"I1891/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1891/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2299},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2300},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2301},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1895/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1895/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1896/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1896/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2304},null,"Total",null,null,null,null,null,{"$f":"SUM(I2291:I2303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2291:AD2303)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2305},"Capex 2014",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2306},null,"Pipeline",null,null,null,null,null,{"$f":"I1899/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1899/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2307},null,"Compression",null,null,null,null,null,{"$f":"I1900/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1900/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2308},null,"Metering",null,null,null,null,null,{"$f":"I1901/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1901/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2309},null,"Other",null,null,null,null,null,{"$f":"I1902/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1902/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1903/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1903/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1904/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1904/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1905/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1905/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2313},null,"Building",null,null,null,null,null,{"$f":"I1906/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1906/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2314},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2315},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2316},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2317},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1910/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1910/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2318},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1911/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1911/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2319},null,"Total",null,null,null,null,null,{"$f":"SUM(I2306:I2318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2306:AD2318)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2320},"Capex 2015",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2321},null,"Pipeline",null,null,null,null,null,{"$f":"I1914/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1914/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2322},null,"Compression",null,null,null,null,null,{"$f":"I1915/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1915/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2323},null,"Metering",null,null,null,null,null,{"$f":"I1916/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1916/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2324},null,"Other",null,null,null,null,null,{"$f":"I1917/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1917/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2325},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1918/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1918/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2326},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1919/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1919/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2327},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1920/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1920/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2328},null,"Building",null,null,null,null,null,{"$f":"I1921/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1921/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2329},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2330},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2331},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2332},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1925/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1925/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2333},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1926/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1926/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2334},null,"Total",null,null,null,null,null,{"$f":"SUM(I2321:I2333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2321:AD2333)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2335},"Capex 2016",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2336},null,"Pipeline",null,null,null,null,null,{"$f":"I1929/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1929/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2337},null,"Compression",null,null,null,null,null,{"$f":"I1930/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1930/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2338},null,"Metering",null,null,null,null,null,{"$f":"I1931/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1931/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2339},null,"Other",null,null,null,null,null,{"$f":"I1932/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1932/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2340},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1933/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1933/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1934/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1934/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2342},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1935/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1935/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2343},null,"Building",null,null,null,null,null,{"$f":"I1936/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1936/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2344},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2345},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2346},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2347},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1940/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1940/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2348},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1941/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1941/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2349},null,"Total",null,null,null,null,null,{"$f":"SUM(I2336:I2348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2336:AD2348)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2350},"Capex 2017",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2351},null,"Pipeline",null,null,null,null,null,{"$f":"I1944/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1944/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2352},null,"Compression",null,null,null,null,null,{"$f":"I1945/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1945/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2353},null,"Metering",null,null,null,null,null,{"$f":"I1946/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1946/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2354},null,"Other",null,null,null,null,null,{"$f":"I1947/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1947/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2355},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1948/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1948/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2356},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1949/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1949/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2357},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1950/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1950/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2358},null,"Building",null,null,null,null,null,{"$f":"I1951/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1951/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2359},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2360},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2361},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2362},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1955/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1955/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2363},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1956/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1956/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2364},null,"Total",null,null,null,null,null,{"$f":"SUM(I2351:I2363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2351:AD2363)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2365},"Capex 2018",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2366},null,"Pipeline",null,null,null,null,null,{"$f":"I1959/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1959/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2367},null,"Compression",null,null,null,null,null,{"$f":"I1960/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1960/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2368},null,"Metering",null,null,null,null,null,{"$f":"I1961/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1961/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2369},null,"Other",null,null,null,null,null,{"$f":"I1962/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1962/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2370},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1963/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1963/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2371},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1964/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1964/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2372},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1965/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1965/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2373},null,"Building",null,null,null,null,null,{"$f":"I1966/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1966/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2374},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2375},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2376},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2377},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1970/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1970/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2378},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1971/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1971/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2379},null,"Total",null,null,null,null,null,{"$f":"SUM(I2366:I2378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2366:AD2378)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2380},"Capex 2019",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2381},null,"Pipeline",null,null,null,null,null,{"$f":"I1974/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1974/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2382},null,"Compression",null,null,null,null,null,{"$f":"I1975/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1975/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2383},null,"Metering",null,null,null,null,null,{"$f":"I1976/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1976/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2384},null,"Other",null,null,null,null,null,{"$f":"I1977/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1977/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2385},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1978/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1978/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2386},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1979/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1979/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2387},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1980/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1980/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2388},null,"Building",null,null,null,null,null,{"$f":"I1981/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1981/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2389},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2390},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2391},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2392},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1985/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1985/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2393},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1986/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1986/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2394},null,"Total",null,null,null,null,null,{"$f":"SUM(I2381:I2393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2381:AD2393)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2395},"Capex 2020",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2396},null,"Pipeline",null,null,null,null,null,{"$f":"I1989/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1989/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2397},null,"Compression",null,null,null,null,null,{"$f":"I1990/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1990/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2398},null,"Metering",null,null,null,null,null,{"$f":"I1991/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1991/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2399},null,"Other",null,null,null,null,null,{"$f":"I1992/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1992/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2400},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1993/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1993/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2401},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1994/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1994/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2402},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1995/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1995/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2403},null,"Building",null,null,null,null,null,{"$f":"I1996/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1996/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2404},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2405},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2406},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2407},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2000/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2000/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2408},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2001/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2001/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2409},null,"Total",null,null,null,null,null,{"$f":"SUM(I2396:I2408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2396:AD2408)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2410},"Capex 2021",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2411},null,"Pipeline",null,null,null,null,null,{"$f":"I2004/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2004/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2412},null,"Compression",null,null,null,null,null,{"$f":"I2005/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2005/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2413},null,"Metering",null,null,null,null,null,{"$f":"I2006/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2006/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2414},null,"Other",null,null,null,null,null,{"$f":"I2007/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2007/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2415},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2008/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2008/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2416},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2009/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2009/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2417},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2010/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2010/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2418},null,"Building",null,null,null,null,null,{"$f":"I2011/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2011/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2419},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2420},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2421},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2422},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2015/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2015/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2423},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2016/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2016/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2424},null,"Total",null,null,null,null,null,{"$f":"SUM(I2411:I2423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2411:AD2423)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2425},"Capex 2022",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2426},null,"Pipeline",null,null,null,null,null,{"$f":"I2019/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2019/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2427},null,"Compression",null,null,null,null,null,{"$f":"I2020/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2020/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2428},null,"Metering",null,null,null,null,null,{"$f":"I2021/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2021/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2429},null,"Other",null,null,null,null,null,{"$f":"I2022/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2022/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2430},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2023/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2023/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2024/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2024/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2432},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2025/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2025/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2433},null,"Building",null,null,null,null,null,{"$f":"I2026/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2026/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2434},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2435},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2436},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2437},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2030/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2030/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2438},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2031/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2031/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2439},null,"Total",null,null,null,null,null,{"$f":"SUM(I2426:I2438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2426:AD2438)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2440},"Capex 2023",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2441},null,"Pipeline",null,null,null,null,null,{"$f":"I2034/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2034/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2442},null,"Compression",null,null,null,null,null,{"$f":"I2035/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2035/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2443},null,"Metering",null,null,null,null,null,{"$f":"I2036/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2036/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2444},null,"Other",null,null,null,null,null,{"$f":"I2037/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2037/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2445},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2038/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2038/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2446},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2039/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2039/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2447},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2040/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2040/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2448},null,"Building",null,null,null,null,null,{"$f":"I2041/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2041/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2449},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2450},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2451},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2452},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2045/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2045/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2453},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2046/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2046/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2454},null,"Total",null,null,null,null,null,{"$f":"SUM(I2441:I2453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2441:AD2453)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2455},"Capex 2024",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2456},null,"Pipeline",null,null,null,null,null,{"$f":"I2049/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2049/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2457},null,"Compression",null,null,null,null,null,{"$f":"I2050/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2050/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2458},null,"Metering",null,null,null,null,null,{"$f":"I2051/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2051/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2459},null,"Other",null,null,null,null,null,{"$f":"I2052/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2052/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2460},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2053/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2053/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2461},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2054/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2054/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2462},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2055/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2055/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2463},null,"Building",null,null,null,null,null,{"$f":"I2056/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2056/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2464},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2465},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2466},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2467},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2060/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2060/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2468},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2061/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2061/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2469},null,"Total",null,null,null,null,null,{"$f":"SUM(I2456:I2468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2456:AD2468)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2470},"Capex 2025",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2471},null,"Pipeline",null,null,null,null,null,{"$f":"I2064/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2064/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2472},null,"Compression",null,null,null,null,null,{"$f":"I2065/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2065/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2473},null,"Metering",null,null,null,null,null,{"$f":"I2066/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2066/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2474},null,"Other",null,null,null,null,null,{"$f":"I2067/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2067/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2475},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2068/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2068/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2476},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2069/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2069/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2477},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2070/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2070/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2478},null,"Building",null,null,null,null,null,{"$f":"I2071/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2071/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2479},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2480},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2481},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2482},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2075/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2075/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2483},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2076/$M$26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T2076/T$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2484},null,"Total",null,null,null,null,null,{"$f":"SUM(I2471:I2483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD2471:AD2483)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2485},"Total",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$26&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2486},null,"Pipeline",null,null,null,null,null,{"$f":"I2096+I2111+I2126+I2141+I2156+I2171+I2186+I2201+I2216+I2231+I2246+I2261+I2276+I2291+I2306+I2321+I2336+I2351+I2366+I2381+I2396+I2411+I2426+I2441+I2456+I2471","v":0},{"$f":"J2096+J2111+J2126+J2141+J2156+J2171+J2186+J2201+J2216+J2231+J2246+J2261+J2276+J2291+J2306+J2321+J2336+J2351+J2366+J2381+J2396+J2411+J2426+J2441+J2456+J2471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2096+AD2111+AD2126+AD2141+AD2156+AD2171+AD2186+AD2201+AD2216+AD2231+AD2246+AD2261+AD2276+AD2291+AD2306+AD2321+AD2336+AD2351+AD2366+AD2381+AD2396+AD2411+AD2426+AD2441+AD2456+AD2471","v":0},0,0,0,0]
[{"$f":"ROW()","v":2487},null,"Compression",null,null,null,null,null,{"$f":"I2097+I2112+I2127+I2142+I2157+I2172+I2187+I2202+I2217+I2232+I2247+I2262+I2277+I2292+I2307+I2322+I2337+I2352+I2367+I2382+I2397+I2412+I2427+I2442+I2457+I2472","v":0},0,0,0,0,0,0,0,0,0,0,0.10584594844967105,0,1.9208893771402349E-2,2.3325126034543467E-2,0.35688974542377921,0,0,0,0,0,{"$f":"AD2097+AD2112+AD2127+AD2142+AD2157+AD2172+AD2187+AD2202+AD2217+AD2232+AD2247+AD2262+AD2277+AD2292+AD2307+AD2322+AD2337+AD2352+AD2367+AD2382+AD2397+AD2412+AD2427+AD2442+AD2457+AD2472","v":0},0,0,0,0]
[{"$f":"ROW()","v":2488},null,"Metering",null,null,null,null,null,{"$f":"I2098+I2113+I2128+I2143+I2158+I2173+I2188+I2203+I2218+I2233+I2248+I2263+I2278+I2293+I2308+I2323+I2338+I2353+I2368+I2383+I2398+I2413+I2428+I2443+I2458+I2473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.1724622352577363,0,0,0,0,0,0,{"$f":"AD2098+AD2113+AD2128+AD2143+AD2158+AD2173+AD2188+AD2203+AD2218+AD2233+AD2248+AD2263+AD2278+AD2293+AD2308+AD2323+AD2338+AD2353+AD2368+AD2383+AD2398+AD2413+AD2428+AD2443+AD2458+AD2473","v":0},0,0,0,0]
[{"$f":"ROW()","v":2489},null,"Other",null,null,null,null,null,{"$f":"I2099+I2114+I2129+I2144+I2159+I2174+I2189+I2204+I2219+I2234+I2249+I2264+I2279+I2294+I2309+I2324+I2339+I2354+I2369+I2384+I2399+I2414+I2429+I2444+I2459+I2474","v":0},0,0,0,0,0,0,0,0,0,0,3.6445182101634659,0.47310663376850237,0.9452469087838995,0.62252075459594858,0.64574266560897897,0,0,0,0,0,{"$f":"AD2099+AD2114+AD2129+AD2144+AD2159+AD2174+AD2189+AD2204+AD2219+AD2234+AD2249+AD2264+AD2279+AD2294+AD2309+AD2324+AD2339+AD2354+AD2369+AD2384+AD2399+AD2414+AD2429+AD2444+AD2459+AD2474","v":0},0,0,0,0]
[{"$f":"ROW()","v":2490},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I2100+I2115+I2130+I2145+I2160+I2175+I2190+I2205+I2220+I2235+I2250+I2265+I2280+I2295+I2310+I2325+I2340+I2355+I2370+I2385+I2400+I2415+I2430+I2445+I2460+I2475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2100+AD2115+AD2130+AD2145+AD2160+AD2175+AD2190+AD2205+AD2220+AD2235+AD2250+AD2265+AD2280+AD2295+AD2310+AD2325+AD2340+AD2355+AD2370+AD2385+AD2400+AD2415+AD2430+AD2445+AD2460+AD2475","v":0},0,0,0,0]
[{"$f":"ROW()","v":2491},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I2101+I2116+I2131+I2146+I2161+I2176+I2191+I2206+I2221+I2236+I2251+I2266+I2281+I2296+I2311+I2326+I2341+I2356+I2371+I2386+I2401+I2416+I2431+I2446+I2461+I2476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2101+AD2116+AD2131+AD2146+AD2161+AD2176+AD2191+AD2206+AD2221+AD2236+AD2251+AD2266+AD2281+AD2296+AD2311+AD2326+AD2341+AD2356+AD2371+AD2386+AD2401+AD2416+AD2431+AD2446+AD2461+AD2476","v":0},0,0,0,0]
[{"$f":"ROW()","v":2492},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I2102+I2117+I2132+I2147+I2162+I2177+I2192+I2207+I2222+I2237+I2252+I2267+I2282+I2297+I2312+I2327+I2342+I2357+I2372+I2387+I2402+I2417+I2432+I2447+I2462+I2477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2102+AD2117+AD2132+AD2147+AD2162+AD2177+AD2192+AD2207+AD2222+AD2237+AD2252+AD2267+AD2282+AD2297+AD2312+AD2327+AD2342+AD2357+AD2372+AD2387+AD2402+AD2417+AD2432+AD2447+AD2462+AD2477","v":0},0,0,0,0]
[{"$f":"ROW()","v":2493},null,"Building",null,null,null,null,null,{"$f":"I2103+I2118+I2133+I2148+I2163+I2178+I2193+I2208+I2223+I2238+I2253+I2268+I2283+I2298+I2313+I2328+I2343+I2358+I2373+I2388+I2403+I2418+I2433+I2448+I2463+I2478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2103+AD2118+AD2133+AD2148+AD2163+AD2178+AD2193+AD2208+AD2223+AD2238+AD2253+AD2268+AD2283+AD2298+AD2313+AD2328+AD2343+AD2358+AD2373+AD2388+AD2403+AD2418+AD2433+AD2448+AD2463+AD2478","v":0},0,0,0,0]
[{"$f":"ROW()","v":2494},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2495},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2496},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2497},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I2107+I2122+I2137+I2152+I2167+I2182+I2197+I2212+I2227+I2242+I2257+I2272+I2287+I2302+I2317+I2332+I2347+I2362+I2377+I2392+I2407+I2422+I2437+I2452+I2467+I2482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2107+AD2122+AD2137+AD2152+AD2167+AD2182+AD2197+AD2212+AD2227+AD2242+AD2257+AD2272+AD2287+AD2302+AD2317+AD2332+AD2347+AD2362+AD2377+AD2392+AD2407+AD2422+AD2437+AD2452+AD2467+AD2482","v":0},0,0,0,0]
[{"$f":"ROW()","v":2498},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I2108+I2123+I2138+I2153+I2168+I2183+I2198+I2213+I2228+I2243+I2258+I2273+I2288+I2303+I2318+I2333+I2348+I2363+I2378+I2393+I2408+I2423+I2438+I2453+I2468+I2483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2108+AD2123+AD2138+AD2153+AD2168+AD2183+AD2198+AD2213+AD2228+AD2243+AD2258+AD2273+AD2288+AD2303+AD2318+AD2333+AD2348+AD2363+AD2378+AD2393+AD2408+AD2423+AD2438+AD2453+AD2468+AD2483","v":0},0,0,0,0]
[{"$f":"ROW()","v":2499},null,"Total",null,null,null,null,null,{"$f":"SUM(I2486:I2498)","v":0},0,0,0,0,0,0,0,0,0,0,3.7503641586131371,0.47310663376850237,0.96445580255530183,2.8183081158882284,1.0026324110327582,0,0,0,0,0,{"$f":"SUM(AD2486:AD2498)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2500}]
["Opex"]
["System Use Gas (SUG)"]
["Carbon Dioxide Tax (CPRS cost)"]
["Opex"]
[{"$f":"ROW()","v":2505},"Opex (Approved)",null,null,null,null,null,null,"AA1 Approved [m$ 31/12/1999]",null,null,null,null,"AA2  Approved  [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2015]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":2506},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,5.2361291652269202,5.3381107444029343,5.4420785699382437,5.5480713270015984,5.6561284542142474,5.7662901583245683,{"$f":"T2526/T$26*$X$26","v":29.374444889779561},30.752654901960781,32.026614503816802,33.68941838649156,34.786000000000001,29.280320548737123,29.659576982103165,30.043745774335296,30.4328905532787,30.827075770924942]
[{"$f":"ROW()","v":2507},null,"Non-Field Expense (AA2,Other)",null,null,null,null,null,null,null,null,null,null,34.895180141862021,32.556626599154797,44.272445510683276,41.764852657765601,39.251659980664897,39.824523821299373,20.021414829659324,20.093321568627449,20.059171755725195,20.851238273921201,21.030999999999999,14.767931148488778,14.352551975591274,14.40020365410451,14.826295189722313,15.335047222437828]
[{"$f":"ROW()","v":2508},null,"Field Expense",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,22.100348697394789,22.179490196078433,22.141320610687021,22.325722326454038,22.52,13.438158045421451,15.362708136811513,16.929845144884663,13.15119107977921,13.059098374907478]
[{"$f":"ROW()","v":2509},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,12.20640480961924,12.250262744174018,12.229133587842462,12.331771106579033,12.438999999820544,7.29893561,7.29893561,7.29893561,7.29893561,7.2989356100000009]
[{"$f":"ROW()","v":2510},null,"Reactive maintenance",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,3.9522408437083327,7.6944453845163174,7.8355769639537991,7.9375032651794575,1.2773176696491688,1.2773176696491688,1.277317669649169,1.2773176696491688,1.2773176696491688]
[{"$f":"ROW()","v":2511},null,"GEA & Turbine overhauls"]
[{"$f":"ROW()","v":2512},null,"Inspections & Other Asset Management"]
[{"$f":"ROW()","v":2513},null,"System Use Gas, Approved & Proposed by DBNGP",null,null,null,null,null,null,null,null,null,null,19.321693637662257,19.324000086087519,27.744245136948976,28.993297891204804,28.959753553965704,28.98102422095727,{"$f":"T2533/T$26*$X$26","v":22.721850488895118},{"$f":"U2533/U$26*$X$26","v":24.092281836383656},{"$f":"V2533/V$26*$X$26","v":23.947989984691986},{"$f":"W2533/W$26*$X$26","v":26.597770326453599},{"$f":"X2533/X$26*$X$26","v":27.322111738406218},35.814974375712033,34.310239412974717,34.75423446083073,35.253167126660365,35.79725600742065]
[{"$f":"ROW()","v":2514},null,"Total",null,null,null,null,null,38.408725723289628,39.578289064715079,41.833940790777703,42.091843718680664,41.646420378877536,{"$f":"SUM(N2506:N2513)","v":59.453002944751198},57.218737429645245,77.458769217570506,76.306221875972,73.867541988844849,74.571838200581212,106.42446371534804,113.32025209093268,118.09867582727978,123.63149738385323,126.03561500340622,101.87763739800855,102.26132978712982,104.70428231380437,102.23979722908976,103.59473065534007]
[{"$f":"ROW()","v":2515},"Opex (Approved Modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2516},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N2506*$E$24/$M$24","v":8.9562745402405},9.1307116086026348,9.3085461041742708,9.4898441970174936,9.6746733459569914,9.863102323680657,{"$f":"T2506*$E$24/$X$24","v":37.77488577154309},39.547233333333331,41.185517175572528,43.323846153846162,44.734025830258304]
[{"$f":"ROW()","v":2517},null,"Non-Field Expense (AA2,Other)",null,null,null,null,null,null,null,null,null,null,59.687376613468317,55.687336336648634,75.726966247276181,71.437788246278132,67.139031879052339,68.118901868695076,25.747096192384777,25.839566666666666,25.795650763358786,26.814230769230768,27.045400369003687]
[{"$f":"ROW()","v":2518},null,"Field Expense",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,28.420559118236469,28.522333333333336,28.47324809160305,28.710384615384619,28.960221402214021]
[{"$f":"ROW()","v":2519},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,15.697166332665333,15.753566665478395,15.726395038240215,15.858384614918055,15.9962785975552]
[{"$f":"ROW()","v":2520},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,5.0824942215216016,9.8948864077636038,10.07637849423579,10.20745346094111]
[{"$f":"ROW()","v":2521},null,"GEA & Turbine overhauls"]
[{"$f":"ROW()","v":2522},null,"Inspections & Other Asset Management"]
[{"$f":"ROW()","v":2523},null,"System Use Gas, Approved & Proposed by DBNGP",null,null,null,null,null,null,null,null,null,null,{"$f":"N2513*$E$24/$M$24","v":33.049297933776579},33.053243059012743,47.455872175276774,49.592347237169932,49.534970445249108,49.571353415802172,{"$f":"T2513*$E$24/$X$24","v":29.219796661918629},{"$f":"U2513*$E$24/$X$24","v":30.982141033135438},{"$f":"V2513*$E$24/$X$24","v":30.796584906513498},{"$f":"W2513*$E$24/$X$24","v":34.204143759295491},{"$f":"X2513*$E$24/$X$24","v":35.13563077798733}]
[{"$f":"ROW()","v":2524},null,"Total",null,null,null,null,null,{"$f":"I2514/$H$26","v":77.555533309107133},{"$f":"J2514/$H$26","v":79.917134923711899},{"$f":"K2514/$H$26","v":84.471784141567056},{"$f":"L2514/$H$26","v":84.992545992912895},{"$f":"M2514/$H$26","v":84.093139828916975},{"$f":"SUM(N2516:N2523)","v":101.6929490874854},97.871291004264009,132.49138452672722,130.51997968046555,126.34867567025844,127.55335760817792,136.85950407674829,145.72733525346877,151.8722823830517,158.98736840691089,162.07901043795965]
[{"$f":"ROW()","v":2525},"Opex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
[{"$f":"ROW()","v":2526},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.044,28.936999999999998,30.963000000000001,33.130000000000003,34.786000000000001,{"$f":"Y2506*Y$24/$X$24","v":29.712502401855012},30.671942617101148,31.623536834424879,32.622711091245243,33.329642807678994,{"$f":"AD2536*AD$26","v":24.319203621070042},26.270272482356471,27.383139817936112,28.096755858102362,28.72632218267638,{"$f":"AI2536*AI$26","v":48.508176353288086},49.839102455257049,51.206545376081493,52.611507033191202,54.055016833774587]
[{"$f":"ROW()","v":2527},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.433000000000003,18.907,19.393000000000004,20.504999999999999,21.030999999999999,14.985907992008906,14.842445354831934,15.157409934809266,15.89313192846617,16.579958805071154,{"$f":"AD2537*AD$26","v":19.106173485842337},18.777688581176367,19.805395377003766,14.273894627005463,15.310345615738585,{"$f":"AI2537*AI$26","v":18.717284367198932},20.187382086353956,21.00640890979362,22.199499818731692,23.456003234123138]
[{"$f":"ROW()","v":2528},null,"Field Expense (incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.346999999999998,20.87,21.405999999999999,21.955000000000005,22.52,13.636507241663834,15.887081016020021,17.820067629440405,14.097494496958895,14.119246582464543,{"$f":"AD2538*AD$26","v":10.257021648328484},11.066039699411791,11.520382389744221,11.805818813674893,12.055258560200071,{"$f":"AI2538*AI$26","v":14.624406014399998},14.925668778296638,15.233137555129545,15.546940188765216,15.867207156653777]
[{"$f":"ROW()","v":2529},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.238,11.526999999130535,11.823000000054336,12.126999999643219,12.438999999820544,7.4066689769372687,7.5480690210424344,7.6827357297140209,7.8241357738191883,7.8914691281549825,{"$f":"AD2539*AD$26","v":7.3033269788163562},7.8753105426972754,8.1944171625466282,8.393106190000001,8.5660041775140012,{"$f":"AI2539*AI$26","v":11.14954714944},11.379227820718464,11.613639913825262,11.852880896050063,12.097050242508693]
[{"$f":"ROW()","v":2530},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.7188982108694644,7.4389102979456636,7.7054659073567802,7.9375032651794566,1.2961710669871638,1.3209161509932823,1.3444828976657766,1.3692279816718951,1.381011355008142,{"$f":"AD2540*AD$26","v":1.5154520209017217},1.6341395245997132,1.7003546582417504,1.7415829490000001,1.7774595577494001,{"$f":"AI2540*AI$26","v":1.0832893343999999},1.10560509468864,1.1283805596392258,1.1516251991677939,1.1753486782706501]
[{"$f":"ROW()","v":2531},null,"GEA & Turbine overhauls",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2541*AI$26","v":5.058127892159999},9.3614985229116936,4.8889257708984148,7.5962969868183325,8.7653887967953494]
[{"$f":"ROW()","v":2532},null,"Inspections & Other Asset Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2542*AI$26","v":5.0480730922129196},11.102982820074111,11.254475296710789,4.0005322268479162,4.2141527883625427]
[{"$f":"ROW()","v":2533},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,24.122,21.434999999999999,30.593,15.147,18.625,12.552,20.919194453798269,22.669859292538124,23.152669284093356,26.156109933578907,27.322111738406218,{"$f":"Y2513*Y$24/$X$24","v":36.343608683840621},{"$f":"Z2513*Z$24/$X$24","v":35.481345370797648},{"$f":"AA2513*AA$24/$X$24","v":36.581717269195444},{"$f":"AB2513*AB$24/$X$24","v":37.789834133929283},{"$f":"AC2513*AC$24/$X$24","v":38.703306310606088},20.857770949256029,20.241910532662679,19.261053760393665,14.545837204703732,14.033520628484263,18.826774392164584,19.892209221341108,21.98328366083468,20.202397628000266,21.660642772927243]
[{"$f":"ROW()","v":2534},null,"Total",null,null,null,null,null,null,null,null,null,null,61.554000000000002,60.960000000000008,73.284000000000006,71.867999999999995,98.687999999999988,67.709999999999994,{"$f":"SUM(T2526:T2533)","v":97.981194453798267},106.62975750253813,114.17657958209335,121.57857584057891,126.03561500340622,103.38136636329281,105.75179953078646,110.2099502952498,109.59653540609068,112.0046349889839,83.358948704214967,85.865361362904309,87.864743165866145,78.856995642486453,80.468910722362708,{"$f":"SUM(AI2526:AI2533)","v":123.0156785952645},137.79367679964167,138.31479704291303,135.16167997757248,141.290810503416]
[{"$f":"ROW()","v":2535},"Opex(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2536},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N2526/N$26","v":0},0,0,0,0,0,37.77488577154309,39.547233333333331,41.185517175572528,43.323846153846162,44.734025830258304,37.65384395289626,38.14155932938359,38.635591890611991,39.13602346058164,39.642936923126726,27.948037797008769,27.997522813765229,28.04709544908372,28.096755858102362,28.146504196233963,46.5697407012333,46.881718257697095,47.195785797791288,47.511957322624234,47.830246927099793]
[{"$f":"ROW()","v":2537},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N2527/N$26","v":0},0,0,0,0,0,25.747096192384777,25.839566666666666,25.795650763358786,26.814230769230768,27.045400369003691,18.991232491691289,18.457064071931953,18.518343075481258,19.066287356524818,19.720531206714327,21.957135893869925,20.012307249357686,20.285614368510839,14.273894627005463,15.00131845555417,17.969322805775139,18.989490434394828,19.361079096550853,20.047737604356705,20.754899217975506]
[{"$f":"ROW()","v":2538},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N2528/N$26","v":0},0,0,0,0,0,28.420559118236472,28.522333333333336,28.473248091603054,28.710384615384623,28.960221402214021,17.281173722617623,19.756102530180119,21.771406025801863,16.912140558313855,16.793711378801685,11.787541778870493,11.793623349373116,11.799715687952569,11.805818813674893,11.81193274563989,14.04,14.04,14.04,14.04,14.04]
[{"$f":"ROW()","v":2539},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N2529/N$26","v":0},0,0,0,0,0,15.697166332665333,15.753566665478397,15.726395038240215,15.858384614918057,15.996278597555202,9.386269594409594,9.386269594409594,9.3862695944095922,9.386269594409594,9.3862695944095957,8.393106190000001,8.393106190000001,8.393106190000001,8.393106190000001,8.393106190000001,10.704000000000001,10.704000000000001,10.704000000000001,10.704000000000001,10.704000000000001]
[{"$f":"ROW()","v":2540},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N2530/N$26","v":0},0,0,0,0,0,0,5.0824942215216016,9.8948864077636038,10.07637849423579,10.20745346094111,1.642602243072824,1.642602243072824,1.6426022430728244,1.6426022430728242,1.6426022430728242,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.04,1.04,1.04,1.04,1.04]
[{"$f":"ROW()","v":2541},null,"GEA & Turbine overhauls",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8559999999999999,8.8059999999999992,4.5060000000000002,6.86,7.7560000000000002]
[{"$f":"ROW()","v":2542},null,"Inspections & Other Asset Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8463469999999997,10.444147000000001,10.372967000000001,3.6127669999999998,3.7288670000000002]
[{"$f":"ROW()","v":2543},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,{"$f":"N2533/N$26","v":40.136824773052084},34.542022733570029,47.883446936346147,22.865105447038658,27.534757124869209,18.076666823301775,29.219796661918629,30.982141033135438,30.796584906513495,34.204143759295498,35.13563077798733,46.057264095703481,44.122208248788517,44.693176050182693,45.33479241195991,46.03447866636936,{"$f":"AD2533/AD$26","v":23.970101156853179},21.572800674718483,19.728074167515629,14.545837204703732,13.750265166063359,{"$f":"AI2533/AI$26","v":18.074437498912356},18.711832723618979,20.261440000860944,18.244211353054119,19.166285631077194]
[{"$f":"ROW()","v":2544},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N2534/N$26","v":102.42028488850211},98.235675569789095,114.70240006809372,108.48810974237632,145.8979925443808,97.512038767189537,{"$f":"SUM(T2536:T2543)","v":136.85950407674829},145.72733525346877,151.8722823830517,158.98736840691092,162.07901043795965,131.01238610039107,131.50580601776662,134.64738887956022,131.47811562486265,133.22053001249452,95.797505765602367,91.510943226214522,89.995188812062764,78.856995642486453,78.844709702491386,{"$f":"SUM(AI2536:AI2543)","v":118.0998480059208},129.6171884157109,127.48127189520309,122.06067328003508,125.02029877615249]
[{"$f":"ROW()","v":2545},"Opex Adjustment [m$ OD] [DBNGP data base vs Halcrow]",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
[{"$f":"ROW()","v":2546},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T2556*T$26/$S$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2547},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.23507586206896547,-0.24025789510054593,-0.24685320986801187,-0.25109305507566854,-0.25533290028332528,{"$f":"Y2567*Y$26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI2567*AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":2548},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-1.9538103448275859,-1.9968803123488355,-2.0516966346486076,-2.086935698984175,-2.1221747633197428,{"$f":"Y2568*Y$26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI2568*AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":2549},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.11012853292792482,-0.11198811415935318,{"$f":"Y2569*Y$26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI2569*AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":2550},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T2570*T$26","v":{"$error":"#REF!"}},{"$f":"U2570*U$26","v":{"$error":"#REF!"}},{"$f":"V2570*V$26","v":{"$error":"#REF!"}},{"$f":"W2570*W$26","v":{"$error":"#REF!"}},{"$f":"X2570*X$26","v":{"$error":"#REF!"}},{"$f":"Y2570*Y$26","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":2551},null,"GEA & Turbine overhauls",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2571*AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":2552},null,"Inspections & Other Asset Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2572*AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":2553},null,"System Used Gas"]
[{"$f":"ROW()","v":2554},null,"Total"]
[{"$f":"ROW()","v":2555},"Opex Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AA3 [m$ 31/12/2010]"]
[{"$f":"ROW()","v":2556},null,"Wages and Salaries"]
[{"$f":"ROW()","v":2557},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.22800000000000001,-0.22800000000000001,-0.22800000000000001,-0.22800000000000001,-0.22800000000000001]
[{"$f":"ROW()","v":2558},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1.312-0.583","v":-1.895},{"$f":"-1.312-0.583","v":-1.895},{"$f":"-1.312-0.583","v":-1.895},{"$f":"-1.312-0.583","v":-1.895},{"$f":"-1.312-0.583","v":-1.895}]
[{"$f":"ROW()","v":2559},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.1,-0.1]
[{"$f":"ROW()","v":2560},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.54850725896354868,1.2660037331225045,1.5723187689279294,1.9479615557966472]
[{"$f":"ROW()","v":2561},null,"GEA & Turbine overhauls"]
[{"$f":"ROW()","v":2562},null,"Inspections & Other Asset Management"]
[{"$f":"ROW()","v":2563},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.9554031112063148E-3,-1.0026387565230242E-2,-9.9562286318337252E-3,-1.7890973644012624,-1.781784129071595]
[{"$f":"ROW()","v":2564},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2556:T2563)","v":-2.1329554031112066},{"$f":"SUM(U2556:U2563)","v":-1.5845191286016818},{"$f":"SUM(V2556:V2563)","v":-0.86695249550932951},{"$f":"SUM(W2556:W2563)","v":-2.4397785954733333},{"$f":"SUM(X2556:X2563)","v":-2.0568225732749479}]
[{"$f":"ROW()","v":2565},"Opex Adjustment(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2566},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N2546/N$26","v":0},0,0,0,0,0,{"$f":"T2556*$X$26/$S$26","v":0},0,0,0,0,{"$f":"Y2546/Y$26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI2546/AI$26","v":0},0,0,0,0]
[{"$f":"ROW()","v":2567},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.25533290028332528,-0.25533290028332528,-0.25533290028332528,-0.25533290028332528,-0.25533290028332528]
[{"$f":"ROW()","v":2568},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-2.1221747633197428,-2.1221747633197428,-2.1221747633197428,-2.1221747633197428,-2.1221747633197428]
[{"$f":"ROW()","v":2569},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.11198811415935318,-0.11198811415935318]
[{"$f":"ROW()","v":2570},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":2571},null,"GEA & Turbine overhauls",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2504","v":0},0,0,0,0]
[{"$f":"ROW()","v":2572},null,"Inspections & Other Asset Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2505","v":0},0,0,0,0]
[{"$f":"ROW()","v":2573},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,{"$f":"N2553/N$26","v":0},0,0,0,0,0,{"$f":"T2553*T$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2553*AI$27","v":0},0,0,0,0]
[{"$f":"ROW()","v":2574},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2566:N2573)","v":0},0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,{"$f":"SUM(AI2566:AI2573)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2575},"Actual & Modelled Opex",null,null,null,null,null,null,null,null,null,null,null,"AA2  Actual [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
[{"$f":"ROW()","v":2576},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N2526+N2546","v":0},0,0,0,0,0,27.044,28.936999999999998,30.963000000000001,33.130000000000003,34.786000000000001,29.712502401855012,30.671942617101148,31.623536834424879,32.622711091245243,33.329642807678994,24.319203621070042,26.270272482356471,27.383139817936112,28.096755858102362,28.72632218267638,{"$f":"AI2526+AI2546","v":48.508176353288086},49.839102455257049,51.206545376081493,52.611507033191202,54.055016833774587]
[{"$f":"ROW()","v":2577},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N2527+N2547","v":0},0,0,0,0,0,18.197924137931039,18.666742104899456,19.146146790131993,20.253906944924331,20.775667099716674,14.985907992008906,14.842445354831934,15.157409934809266,15.89313192846617,16.579958805071154,19.106173485842337,18.777688581176367,19.805395377003766,14.273894627005463,15.310345615738585,{"$f":"AI2527+AI2547","v":18.717284367198932},20.187382086353956,21.00640890979362,22.199499818731692,23.456003234123138]
[{"$f":"ROW()","v":2578},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N2528+N2548","v":0},0,0,0,0,0,18.393189655172414,18.873119687651165,19.354303365351392,19.868064301015831,20.397825236680255,13.636507241663834,15.887081016020021,17.820067629440405,14.097494496958895,14.119246582464543,10.257021648328484,11.066039699411791,11.520382389744221,11.805818813674893,12.055258560200071,{"$f":"AI2528+AI2548","v":14.624406014399998},14.925668778296638,15.233137555129545,15.546940188765216,15.867207156653777]
[{"$f":"ROW()","v":2579},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N2529+N2549","v":0},0,0,0,0,0,11.238,11.526999999130535,11.823000000054336,12.016871466715294,12.327011885661191,7.4066689769372687,7.5480690210424344,7.6827357297140209,7.8241357738191883,7.8914691281549825,7.3033269788163562,7.8753105426972754,8.1944171625466282,8.393106190000001,8.5660041775140012,{"$f":"AI2529+AI2549","v":11.14954714944},11.379227820718464,11.613639913825262,11.852880896050063,12.097050242508693]
[{"$f":"ROW()","v":2580},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N2530+N2550","v":0},0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1.381011355008142,1.5154520209017217,1.6341395245997132,1.7003546582417504,1.7415829490000001,1.7774595577494001,{"$f":"AI2530+AI2550","v":1.0832893343999999},1.10560509468864,1.1283805596392258,1.1516251991677939,1.1753486782706501]
[{"$f":"ROW()","v":2581},null,"GEA & Turbine overhauls",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2531+AI2551","v":5.058127892159999},9.3614985229116936,4.8889257708984148,7.5962969868183325,8.7653887967953494]
[{"$f":"ROW()","v":2582},null,"Inspections & Other Asset Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2532+AI2552","v":5.0480730922129196},11.102982820074111,11.254475296710789,4.0005322268479162,4.2141527883625427]
[{"$f":"ROW()","v":2583},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,{"$f":"N2533+N2553","v":24.122},21.434999999999999,30.593,15.147,18.625,12.552,20.919194453798269,22.669859292538124,23.152669284093356,26.156109933578907,27.322111738406218,36.343608683840621,35.481345370797648,36.581717269195444,37.789834133929283,38.703306310606088,20.857770949256029,20.241910532662679,19.261053760393665,14.545837204703732,14.033520628484263,{"$f":"AI2533+AI2553","v":18.826774392164584},19.892209221341108,21.98328366083468,20.202397628000266,21.660642772927243]
[{"$f":"ROW()","v":2584},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N2534+N2554","v":61.554000000000002},60.960000000000008,73.284000000000006,71.867999999999995,98.687999999999988,67.709999999999994,{"$f":"SUM(T2576:T2583)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},112.0046349889839,83.358948704214967,85.865361362904309,87.864743165866145,78.856995642486453,80.468910722362708,{"$f":"SUM(AI2576:AI2583)","v":123.0156785952645},137.79367679964167,138.31479704291303,135.16167997757248,141.290810503416]
[{"$f":"ROW()","v":2585},"Actual & Modelled Opex(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$26&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$26&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$26&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$26&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$26&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":2586},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N2536+N2566","v":0},0,0,0,0,0,37.77488577154309,39.547233333333331,41.185517175572528,43.323846153846162,44.734025830258304,37.65384395289626,38.14155932938359,38.635591890611991,39.13602346058164,39.642936923126726,27.948037797008769,27.997522813765229,28.04709544908372,28.096755858102362,28.146504196233963,{"$f":"AI2536+AI2566","v":46.5697407012333},46.881718257697095,47.195785797791288,47.511957322624234,47.830246927099793]
[{"$f":"ROW()","v":2587},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N2537+N2567","v":0},0,0,0,0,0,25.491763292101453,25.584233766383342,25.540317863075462,26.558897868947444,26.790067468720366,18.991232491691289,18.457064071931953,18.518343075481258,19.066287356524818,19.720531206714327,21.957135893869925,20.012307249357686,20.285614368510839,14.273894627005463,15.00131845555417,{"$f":"AI2537+AI2567","v":17.969322805775139},18.989490434394828,19.361079096550853,20.047737604356705,20.754899217975506]
[{"$f":"ROW()","v":2588},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N2538+N2568","v":0},0,0,0,0,0,26.298384354916728,26.400158570013595,26.351073328283313,26.588209852064878,26.838046638894276,17.281173722617623,19.756102530180119,21.771406025801863,16.912140558313855,16.793711378801685,11.787541778870493,11.793623349373116,11.799715687952569,11.805818813674893,11.81193274563989,{"$f":"AI2538+AI2568","v":14.04},14.04,14.04,14.04,14.04]
[{"$f":"ROW()","v":2589},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N2539+N2569","v":0},0,0,0,0,0,15.697166332665333,15.753566665478397,15.726395038240215,15.746396500758705,15.88429048339585,9.386269594409594,9.386269594409594,9.3862695944095922,9.386269594409594,9.3862695944095957,8.393106190000001,8.393106190000001,8.393106190000001,8.393106190000001,8.393106190000001,{"$f":"AI2539+AI2569","v":10.704000000000001},10.704000000000001,10.704000000000001,10.704000000000001,10.704000000000001]
[{"$f":"ROW()","v":2590},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N2540+N2570","v":0},0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1.6426022430728242,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.7415829490000001,{"$f":"AI2540+AI2570","v":1.04},1.04,1.04,1.04,1.04]
[{"$f":"ROW()","v":2591},null,"GEA & Turbine overhauls",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2541+AI2571","v":4.8559999999999999},8.8059999999999992,4.5060000000000002,6.86,7.7560000000000002]
[{"$f":"ROW()","v":2592},null,"Inspections & Other Asset Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2542+AI2572","v":4.8463469999999997},10.444147000000001,10.372967000000001,3.6127669999999998,3.7288670000000002]
[{"$f":"ROW()","v":2593},null,"System Used Gas",null,null,null,null,null,null,null,null,null,null,{"$f":"N2543+N2573","v":40.136824773052084},34.542022733570029,47.883446936346147,22.865105447038658,27.534757124869209,18.076666823301775,29.219796661918629,30.982141033135438,30.796584906513495,34.204143759295498,35.13563077798733,46.057264095703481,44.122208248788517,44.693176050182693,45.33479241195991,46.03447866636936,23.970101156853179,21.572800674718483,19.728074167515629,14.545837204703732,13.750265166063359,{"$f":"AI2543+AI2573","v":18.074437498912356},18.711832723618979,20.261440000860944,18.244211353054119,19.166285631077194]
[{"$f":"ROW()","v":2594},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N2544+N2574","v":102.42028488850211},98.235675569789095,114.70240006809372,108.48810974237632,145.8979925443808,97.512038767189537,{"$f":"SUM(T2586:T2593)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},133.22053001249452,95.797505765602367,91.510943226214522,89.995188812062764,78.856995642486453,78.844709702491386,{"$f":"SUM(AI2586:AI2593)","v":118.0998480059208},129.6171884157109,127.48127189520309,122.06067328003508,125.02029877615249]
["Rebateable Non-Reference Services"]
[{"$f":"ROW()","v":2596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
[{"$f":"ROW()","v":2597},null,"Date range from",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-01-01",{"$f":"AE2598+1","v":"2021-10-01"},"2022-10-01","2023-10-01",{"$f":"AH2598+1","v":"2024-10-01"},{"$f":"AI2598+1","v":"2025-10-01"},{"$f":"AJ2598+1","v":"2026-10-01"},{"$f":"AK2598+1","v":"2027-10-01"},{"$f":"AL2598+1","v":"2028-10-01"}]
[{"$f":"ROW()","v":2598},null,"to",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEVALUE(\"30/09/\"&AD$6)","v":"2021-09-30"},"2022-09-30","2023-09-30","2024-09-30",{"$f":"DATEVALUE(\"30/09/\"&AH$6)","v":"2025-09-30"},{"$f":"DATEVALUE(\"30/09/\"&AI$6)","v":"2026-09-30"},{"$f":"DATEVALUE(\"30/09/\"&AJ$6)","v":"2027-09-30"},{"$f":"DATEVALUE(\"30/09/\"&AK$6)","v":"2028-09-30"},{"$f":"DATEVALUE(\"30/09/\"&AL$6)","v":"2029-09-30"}]
[{"$f":"ROW()","v":2599},null,"Days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2598-AE2597+1","v":273},365,365,366,365,365,{"$f":"AK2598-AK2597+1","v":365},366,365]
[{"$f":"ROW()","v":2600},"Actual Rebateable Non-Reference Service Revenue (Sep-Sep OD$)"]
[{"$f":"ROW()","v":2601},null,"Peaker Service"]
[{"$f":"ROW()","v":2602},null,"Other Reserved Service"]
[{"$f":"ROW()","v":2603},null,"Ullage Service"]
[{"$f":"ROW()","v":2604},null,"Spot Capacity"]
[{"$f":"ROW()","v":2605},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2601:AE2604)","v":0},{"$f":"SUM(AF2601:AF2604)","v":0},0,0,{"$f":"SUM(AI2601:AI2604)","v":0},{"$f":"SUM(AJ2601:AJ2604)","v":0},{"$f":"SUM(AK2601:AK2604)","v":0},0,0]
[{"$f":"ROW()","v":2606},"% applicable to reference tariff"]
[{"$f":"ROW()","v":2607},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.75,0.75,0.75,0.75,0.75]
[{"$f":"ROW()","v":2608},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.75,0.75,0.75,0.75,0.75]
[{"$f":"ROW()","v":2609},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.75,0.75,0.75,0.75,0.75]
[{"$f":"ROW()","v":2610},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.75,0.75,0.75,0.75,0.75]
[{"$f":"ROW()","v":2611}]
["Equity Raising Costs Parameters"]
[{"$f":"ROW()","v":2613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AA4",null,null,null,null,"AA5",null,null,null,null,"AA6"]
[{"$f":"ROW()","v":2614},"Yield / cost inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(ERA Rate of Return Guideline, 16 Dec 2013)",null,null,null,null,"(ERA Rate of Return Guideline, 16 Dec 2013)",null,null,null,null,"(2022 Gas Rate of Return Instrument)"]
[{"$f":"ROW()","v":2615},null,"Dividend imputation/payout ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,null,null,null,null,0.7,null,null,null,null,0.9]
[{"$f":"ROW()","v":2616},null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,0.03,null,null,null,null,0.03]
[{"$f":"ROW()","v":2617},null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,0.01,null,null,null,null,0.01]
[{"$f":"ROW()","v":2618},null,"Benchmark DRP take-up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,null,null,null,null,0.25,null,null,null,null,0.25]
[{"$f":"ROW()","v":2619}]

{"sheet":"WACC","index":4,"n_rows":73,"n_cols":30,"rows_kept":73,"cut":false,"hidden":false,"merged":[[3,2,5,2]]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"WACC"}]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},null,{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29}]
[{"$f":"ROW()","v":4},null,"Determination of the Weighted Average Cost of Capital (WACC)",null,"DBNGP",null,"ERA",null,"DBNGP",null,"ERA",null,"ERA",null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","DBP","DBP","DBP","DBP","DBP"]
[{"$f":"ROW()","v":5},null,null,null,"AA3",null,"DD3",null,"Post DD3",null,"FD3",null,"Selected",null,"FD4\n2016","FD4\n2017","FD4\n2018","FD4\n2019","FD4\n2020","FD5\n2021","FD5\n2022","FD5\n2023","FD5\n2024","FD5\n2025","RFP6\n2026","RFP6\n2027","RFP6\n2028","RFP6\n2029","RFP6\n2030"]
[{"$f":"ROW()","v":6},null,null,null,"2010-03-01",null,"2011-02-28",null,"2011-04-18",null,"31/09/2011",null,{"$f":"K6","v":"31/09/2011"}]
[]
[null,null,"Return on Debt"]
[{"$f":"ROW()","v":9},null,"Debt: Nominal Risk Free Rate (DRfn)",null,null,null,5.4600000000000003E-2,null,null,null,3.7999999999999999E-2,null,{"$f":"K9","v":3.7999999999999999E-2},null,1.7999999999999999E-2,{"$f":"O9","v":1.7999999999999999E-2},{"$f":"P9","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2]
[{"$f":"ROW()","v":10},null,"Debt: Real Risk Free Rate (DRfr)",null,null,null,{"$f":"((1+G9)/(G27+1))-1","v":2.7374573794447077E-2},null,null,null,{"$f":"((1+K9)/(K27+1))-1","v":1.0218978102189746E-2},null,{"$f":"K10","v":1.0218978102189746E-2},null,{"$f":"((1+O9)/(O27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+P9)/(P27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+Q9)/(Q27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+R9)/(R27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+S9)/(S27+1))-1","v":3.6478359459726217E-3}]
[{"$f":"ROW()","v":11},null,"Cost of Debt; 5 year Interest Rate Swap Spread",null,null,null,null,null,null,null,null,null,null,null,2.1000000000000001E-2,{"$f":"O11","v":2.1000000000000001E-2},{"$f":"P11","v":2.1000000000000001E-2},{"$f":"Q11","v":2.1000000000000001E-2},{"$f":"R11","v":2.1000000000000001E-2},2.9499999999999999E-3,{"$f":"T11","v":2.9499999999999999E-3},{"$f":"U11","v":2.9499999999999999E-3},{"$f":"V11","v":2.9499999999999999E-3},{"$f":"W11","v":2.9499999999999999E-3},3.7873083705316501E-2,{"$f":"Y11","v":3.7873083705316501E-2},{"$f":"Z11","v":3.7873083705316501E-2},{"$f":"AA11","v":3.7873083705316501E-2},{"$f":"AB11","v":3.7873083705316501E-2}]
[{"$f":"ROW()","v":12},null,"Cost of Debt; Debt Risk Premium (Drp)",null,null,null,3.124E-2,null,null,null,3.143E-2,null,{"$f":"K12","v":3.143E-2},null,2.716E-2,{"$f":"IF(P40=\"\",O12,P40)","v":2.8299999999999999E-2},{"$f":"IF(Q40=\"\",P12,Q40)","v":2.63E-2},{"$f":"IF(R40=\"\",Q12,R40)","v":2.3390000000000001E-2},{"$f":"IF(S40=\"\",R12,S40)","v":2.3259999999999999E-2},{"$f":"T40","v":2.2589999999999999E-2},{"$f":"IF(U40=\"\",T12,U40)","v":2.0990000000000002E-2},{"$f":"IF(V40=\"\",U12,V40)","v":2.018E-2},{"$f":"IF(W40=\"\",V12,W40)","v":1.984E-2},{"$f":"IF(X40=\"\",W12,X40)","v":1.9380000000000001E-2},1.8701186344704218E-2,{"$f":"IF(Z40=\"\",Y12,Z40)","v":1.8701186344704218E-2},{"$f":"IF(AA40=\"\",Z12,AA40)","v":1.8701186344704218E-2},{"$f":"IF(AB40=\"\",AA12,AB40)","v":1.8701186344704218E-2},{"$f":"IF(AC40=\"\",AB12,AC40)","v":1.8701186344704218E-2}]
[{"$f":"ROW()","v":13},null,"Cost of Debt; Debt Issuing Cost (Disc) + Hedging Cost",null,null,null,1.25E-3,null,null,null,1.25E-3,null,{"$f":"K13","v":1.25E-3},null,{"$f":"0.125%+0.114%","v":2.3899999999999998E-3},{"$f":"O13","v":2.3899999999999998E-3},{"$f":"P13","v":2.3899999999999998E-3},2.3899999999999998E-3,2.3899999999999998E-3,2.14E-3,{"$f":"T13","v":2.14E-3},{"$f":"U13","v":2.14E-3},{"$f":"V13","v":2.14E-3},{"$f":"W13","v":2.14E-3},2.8799999999999997E-3,{"$f":"Y13","v":2.8799999999999997E-3},{"$f":"Z13","v":2.8799999999999997E-3},{"$f":"AA13","v":2.8799999999999997E-3},{"$f":"AB13","v":2.8799999999999997E-3}]
[{"$f":"ROW()","v":14},null,"Cost of Debt; Risk Margin (DRm)",null,null,null,{"$f":"SUM(G12:G13)","v":3.2489999999999998E-2},null,null,null,{"$f":"SUM(K12:K13)","v":3.2680000000000001E-2},null,{"$f":"K14","v":3.2680000000000001E-2},null,{"$f":"O11+O12+O13-O9","v":3.2549999999999996E-2},{"$f":"P11+P12+P13-P9","v":3.3689999999999998E-2},3.1689999999999996E-2,2.8780000000000003E-2,2.8649999999999998E-2,{"$f":"T11+T12+T13","v":2.768E-2},{"$f":"U11+U12+U13","v":2.6080000000000002E-2},2.5270000000000001E-2,2.4930000000000001E-2,2.4470000000000002E-2,{"$f":"Y11+Y12+Y13","v":5.945427005002072E-2},{"$f":"Z11+Z12+Z13","v":5.945427005002072E-2},5.945427005002072E-2,5.945427005002072E-2,5.945427005002072E-2]
[{"$f":"ROW()","v":15},null,"Nominal Cost of Debt (DPn)",null,9.7299999999999998E-2,null,{"$f":"G9+G14","v":8.7090000000000001E-2},null,9.5200000000000007E-2,null,{"$f":"K9+K14","v":7.0679999999999993E-2},null,{"$f":"K15","v":7.0679999999999993E-2},null,{"$f":"O9+O14","v":5.0549999999999998E-2},{"$f":"P9+P14","v":5.169E-2},{"$f":"Q9+Q14","v":4.9689999999999998E-2},{"$f":"R9+R14","v":4.6780000000000002E-2},{"$f":"S9+S14","v":4.6649999999999997E-2},{"$f":"T14","v":2.768E-2},{"$f":"U14","v":2.6080000000000002E-2},2.5270000000000001E-2,2.4930000000000001E-2,2.4470000000000002E-2,{"$f":"Y14","v":5.945427005002072E-2},{"$f":"Z14","v":5.945427005002072E-2},5.945427005002072E-2,5.945427005002072E-2,5.945427005002072E-2]
[]
[null,null,"Return on Equity"]
[{"$f":"ROW()","v":18},null,"Equity: Nominal Risk Free Rate (ERfn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8999999999999998E-3,{"$f":"T18","v":2.8999999999999998E-3},2.8999999999999998E-3,2.8999999999999998E-3,2.8999999999999998E-3,4.3668731319818077E-2,{"$f":"Y18","v":4.3668731319818077E-2},{"$f":"Z18","v":4.3668731319818077E-2},{"$f":"AA18","v":4.3668731319818077E-2},{"$f":"AB18","v":4.3668731319818077E-2}]
[{"$f":"ROW()","v":19},null,"Australian Market Risk Premium (Rp)",null,null,null,0.06,null,null,null,0.06,null,{"$f":"K19","v":0.06},null,7.3999999999999996E-2,{"$f":"O19","v":7.3999999999999996E-2},{"$f":"P19","v":7.3999999999999996E-2},{"$f":"Q19","v":7.3999999999999996E-2},{"$f":"R19","v":7.3999999999999996E-2},0.06,0.06,0.06,0.06,0.06,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[{"$f":"ROW()","v":20},null,"Equity Beta (Be)",null,null,null,0.8,null,null,null,0.8,null,{"$f":"K20","v":0.8},null,0.7,{"$f":"O20","v":0.7},{"$f":"P20","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":21},null,"Nominal Pre Tax Cost of Equity (EPn)",null,0.13500000000000001,null,{"$f":"G22/(1-G28*(1-G29))","v":0.11944121071012806},null,0.125,null,{"$f":"K22/(1-K28*(1-K29))","v":0.11096774193548387},null,{"$f":"K21","v":0.11096774193548387},null,{"$f":"O22/(1-O28*(1-O29))","v":8.5121951219512174E-2},8.5121951219512174E-2,8.5121951219512174E-2,8.5121951219512174E-2,8.5121951219512174E-2,5.28235294117647E-2,5.28235294117647E-2,5.28235294117647E-2,5.28235294117647E-2,5.28235294117647E-2,{"$f":"Y22/(1-Y28*(1-Y29))","v":0.10161027214096244},0.10161027214096244,0.10161027214096244,0.10161027214096244,0.10161027214096244]
[{"$f":"ROW()","v":22},null,"Nominal After Tax Cost of Equity (EAn)",null,null,null,{"$f":"G9+G19*G20","v":0.1026},null,null,null,{"$f":"K9+K19*K20","v":8.5999999999999993E-2},null,{"$f":"K22","v":8.5999999999999993E-2},null,{"$f":"O9+O19*O20","v":6.9799999999999987E-2},{"$f":"P9+P19*P20","v":6.9799999999999987E-2},{"$f":"Q9+Q19*Q20","v":6.9799999999999987E-2},{"$f":"R9+R19*R20","v":6.9799999999999987E-2},{"$f":"S9+S19*S20","v":6.9799999999999987E-2},{"$f":"T18+T19*T20","v":4.4899999999999995E-2},{"$f":"U18+U19*U20","v":4.4899999999999995E-2},4.4899999999999995E-2,4.4899999999999995E-2,4.4899999999999995E-2,{"$f":"Y18+Y19*Y20","v":8.6368731319818065E-2},{"$f":"Z18+Z19*Z20","v":8.6368731319818065E-2},8.6368731319818065E-2,8.6368731319818065E-2,8.6368731319818065E-2]
[]
[null,null,"Other Parameter"]
[{"$f":"ROW()","v":25},null,"Debt Proportion (D)",null,0.6,null,0.6,null,0.6,null,0.6,null,0.6,null,0.6,{"$f":"O25","v":0.6},0.6,0.6,0.6,0.55000000000000004,{"$f":"T25","v":0.55000000000000004},{"$f":"U25","v":0.55000000000000004},{"$f":"V25","v":0.55000000000000004},{"$f":"W25","v":0.55000000000000004},0.55000000000000004,{"$f":"Y25","v":0.55000000000000004},{"$f":"Z25","v":0.55000000000000004},{"$f":"AA25","v":0.55000000000000004},{"$f":"AB25","v":0.55000000000000004}]
[{"$f":"ROW()","v":26},null,"Equity Proportion (E)",null,0.4,null,{"$f":"1-G25","v":0.4},null,0.4,null,{"$f":"1-K25","v":0.4},null,0.4,null,{"$f":"1-O25","v":0.4},{"$f":"1-P25","v":0.4},0.4,0.4,0.4,{"$f":"1-T25","v":0.44999999999999996},{"$f":"1-U25","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,0.44999999999999996,{"$f":"1-Y25","v":0.44999999999999996},{"$f":"1-Z25","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,0.44999999999999996]
[{"$f":"ROW()","v":27},null,"Inflation Rate for WACC (I)",null,2.52E-2,null,2.6499999999999999E-2,null,2.5700000000000001E-2,null,2.75E-2,null,{"$f":"K27","v":2.75E-2},null,1.43E-2,{"$f":"O27","v":1.43E-2},{"$f":"P27","v":1.43E-2},1.43E-2,1.43E-2,1.15E-2,{"$f":"T27","v":1.15E-2},{"$f":"U27","v":1.15E-2},{"$f":"V27","v":1.15E-2},{"$f":"W27","v":1.15E-2},2.06E-2,{"$f":"Y27","v":2.06E-2},{"$f":"Z27","v":2.06E-2},{"$f":"AA27","v":2.06E-2},{"$f":"AB27","v":2.06E-2}]
[{"$f":"ROW()","v":28},null,"Corporate Tax Rate (T)",null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,{"$f":"O28","v":0.3},0.3,0.3,0.3,0.3,{"$f":"T28","v":0.3},{"$f":"U28","v":0.3},{"$f":"V28","v":0.3},{"$f":"W28","v":0.3},0.3,{"$f":"Y28","v":0.3},{"$f":"Z28","v":0.3},{"$f":"AA28","v":0.3},{"$f":"AB28","v":0.3}]
[{"$f":"ROW()","v":29},null,"Franking Credit (g)",null,0,null,0.53,null,0,null,0.25,null,0.25,null,0.4,0.4,0.4,0.4,0.4,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":30},null,"Imputation Adj (G)",null,{"$f":"(1-E28)/(1-E28*(1-E29))","v":1},null,{"$f":"(1-G28)/(1-G28*(1-G29))","v":0.81490104772991845},null,null,null,{"$f":"(1-K28)/(1-K28*(1-K29))","v":0.90322580645161277},null,0.90322580645161277,null,{"$f":"(1-O28)/(1-O28*(1-O29))","v":0.85365853658536572},{"$f":"(1-P28)/(1-P28*(1-P29))","v":0.85365853658536572},0.85365853658536572,0.85365853658536572,0.85365853658536572,{"$f":"(1-T28)/(1-T28*(1-T29))","v":0.82352941176470584},{"$f":"(1-U28)/(1-U28*(1-U29))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,{"$f":"(1-Y28)/(1-Y28*(1-Y29))","v":0.82352941176470584},{"$f":"(1-Z28)/(1-Z28*(1-Z29))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584]
[]
[{"$f":"ROW()","v":32},null,"WACC; Pre-tax Officer (Market Practise or Forward Transformation)"]
[{"$f":"ROW()","v":33},null,"Nominal Pre Tax WACC (WPn)",null,{"$f":"E21*(1/(1-E28*(1-E29))*E26)+E15*E25","v":0.13552285714285714},null,{"$f":"G21*G26+G15*G25","v":0.10003048428405123},null,{"$f":"I21*(1/(1-I28*(1-I29))*I26)+I15*I25","v":0.12854857142857146},null,{"$f":"K21*K26+K15*K25","v":8.6795096774193545E-2},null,8.6795096774193545E-2,null,{"$f":"O21*O26+O15*O25","v":6.4378780487804876E-2},6.5062780487804867E-2,6.3862780487804874E-2,6.2116780487804876E-2,6.2038780487804868E-2,3.8994588235294114E-2,3.8114588235294115E-2,3.7669088235294114E-2,3.7482088235294114E-2,3.7229088235294111E-2,{"$f":"Y21*Y26+Y15*Y25","v":7.8424470990944489E-2},7.8424470990944489E-2,7.8424470990944489E-2,7.8424470990944489E-2,7.8424470990944489E-2]
[{"$f":"ROW()","v":34},null,"Real Pre Tax WACC (WPr)",null,{"$f":"(1+E33)/(1+E27)- 1","v":0.10761105846942765},null,{"$f":"(1+G33)/(1+G27)-1","v":7.1632230184170753E-2},null,{"$f":"(1+I33)/(1+I27)- 1","v":0.10027159152634435},null,{"$f":"(1+K33)/(1+K27)-1","v":5.770812338121023E-2},null,5.770812338121023E-2,null,{"$f":"(1+O33)/(1+O27)-1","v":4.9372750160509682E-2},5.0047106859711032E-2,4.8864024931287497E-2,4.7142640725431173E-2,4.70657404000836E-2,2.7181995289465188E-2,2.6312000232618926E-2,2.5871565235090488E-2,2.568669128551071E-2,2.5436567706667468E-2,{"$f":"(1+Y33)/(1+Y27)-1","v":5.6657329993087036E-2},5.6657329993087036E-2,5.6657329993087036E-2,5.6657329993087036E-2,5.6657329993087036E-2]
[{"$f":"ROW()","v":35},null,"WACC:  Vanilla"]
[{"$f":"ROW()","v":36},null,"Nominal After Tax WACC (WVAn)",null,null,null,{"$f":"G25*G15+G26*G22","v":9.3294000000000002E-2},null,null,null,{"$f":"K25*K15+K26*K22","v":7.6807999999999987E-2},null,7.6807999999999987E-2,null,{"$f":"O25*O15+O26*O22","v":5.8249999999999996E-2},5.8934E-2,5.7733999999999994E-2,5.5987999999999996E-2,5.5909999999999994E-2,3.5429000000000002E-2,3.4548999999999996E-2,3.4103499999999995E-2,3.3916500000000002E-2,3.3663499999999999E-2,{"$f":"Y25*Y15+Y26*Y22","v":7.1565777621429516E-2},7.1565777621429516E-2,7.1565777621429516E-2,7.1565777621429516E-2,7.1565777621429516E-2]
[{"$f":"ROW()","v":37},null,"Real After Tax WACC (WVAr)",null,null,null,{"$f":"(1+G36)/(1+G27)-1","v":6.506965416463717E-2},null,null,null,{"$f":"(1+K36)/(1+K27)-1","v":4.7988321167883097E-2},null,4.7988321167883097E-2,null,{"$f":"(1+O36)/(1+O27)-1","v":4.3330375628512163E-2},4.4004732327713736E-2,4.2821650399290201E-2,4.1100266193433876E-2,4.1023365868086303E-2,2.3656945130993368E-2,2.2786950074147105E-2,2.2346515076618889E-2,2.2161641127038889E-2,2.1911517548195647E-2,{"$f":"(1+Y36)/(1+Y27)-1","v":4.9937073899108064E-2},4.9937073899108064E-2,4.9937073899108064E-2,4.9937073899108064E-2,4.9937073899108064E-2]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},null,"Cost of Debt; Debt Risk Premium (Drp)"]
[{"$f":"ROW()","v":40},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O44","v":2.716E-2},{"$f":"P44","v":2.8299999999999999E-2},2.63E-2,2.3390000000000001E-2,2.3259999999999999E-2,{"$f":"T44","v":2.2589999999999999E-2},{"$f":"IF(Inputs!AE12=\"\",\"\",Inputs!AE12)","v":2.0990000000000002E-2},{"$f":"IF(Inputs!AF12=\"\",\"\",Inputs!AF12)","v":2.018E-2},{"$f":"IF(Inputs!AG12=\"\",\"\",Inputs!AG12)","v":1.984E-2},{"$f":"IF(Inputs!AH12=\"\",\"\",Inputs!AH12)","v":1.9380000000000001E-2},{"$f":"Y44","v":1.8700000000000001E-2},{"$f":"IF(Inputs!AJ12=\"\",\"\",Inputs!AJ12)","v":""},{"$f":"IF(Inputs!AK12=\"\",\"\",Inputs!AK12)","v":""},{"$f":"IF(Inputs!AL12=\"\",\"\",Inputs!AL12)","v":""},{"$f":"IF(Inputs!AM12=\"\",\"\",Inputs!AM12)","v":""}]
[{"$f":"ROW()","v":41},null,"Modelled DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O40=\"\",N41,O40)","v":2.716E-2},{"$f":"IF(P40=\"\",O41,P40)","v":2.8299999999999999E-2},2.63E-2,2.3390000000000001E-2,2.3259999999999999E-2,{"$f":"IF(T40=\"\",S41,T40)","v":2.2589999999999999E-2},2.0990000000000002E-2,{"$f":"IF(V40=\"\",U41,V40)","v":2.018E-2},{"$f":"IF(W40=\"\",V41,W40)","v":1.984E-2},{"$f":"IF(X40=\"\",W41,X40)","v":1.9380000000000001E-2},{"$f":"IF(Y40=\"\",X41,Y40)","v":1.8700000000000001E-2},{"$f":"IF(Z40=\"\",Y41,Z40)","v":1.8700000000000001E-2},{"$f":"IF(AA40=\"\",Z41,AA40)","v":1.8700000000000001E-2},{"$f":"IF(AB40=\"\",AA41,AB40)","v":1.8700000000000001E-2},{"$f":"IF(AC40=\"\",AB41,AC40)","v":1.8700000000000001E-2}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,"Annual Update of Debt Risk Premium",null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"O43+1","v":2017},{"$f":"P43+1","v":2018},2019,2020,2021,{"$f":"T43+1","v":2022},{"$f":"U43+1","v":2023},2024,2025,{"$f":"X43+1","v":2026},{"$f":"Y43+1","v":2027},{"$f":"Z43+1","v":2028},{"$f":"AA43+1","v":2029},{"$f":"AB43+1","v":2030}]
[{"$f":"ROW()","v":44},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(O47:O56),5)","v":2.716E-2},{"$f":"ROUND(AVERAGE(P48:P57),5)","v":2.8299999999999999E-2},{"$f":"ROUND(AVERAGE(Q49:Q58),5)","v":2.63E-2},{"$f":"ROUND(AVERAGE(R50:R59),5)","v":2.3390000000000001E-2},{"$f":"ROUND(AVERAGE(S51:S60),5)","v":2.3259999999999999E-2},{"$f":"IF(T61=\"\",\"\",ROUND(AVERAGE(T52:T61),5))","v":2.2589999999999999E-2},{"$f":"IF(U62=\"\",\"\",ROUND(AVERAGE(U53:U62),5))","v":2.0990000000000002E-2},{"$f":"IF(V63=\"\",\"\",ROUND(AVERAGE(V54:V63),5))","v":2.018E-2},{"$f":"IF(W64=\"\",\"\",ROUND(AVERAGE(W55:W64),5))","v":1.984E-2},{"$f":"IF(X65=\"\",\"\",ROUND(AVERAGE(X56:X65),5))","v":1.9380000000000001E-2},{"$f":"IF(Y66=\"\",\"\",ROUND(AVERAGE(Y57:Y66),5))","v":1.8700000000000001E-2},{"$f":"IF(Z67=\"\",\"\",ROUND(AVERAGE(Z58:Z67),5))","v":""},{"$f":"IF(AA68=\"\",\"\",ROUND(AVERAGE(AA59:AA68),5))","v":""},{"$f":"IF(AB69=\"\",\"\",ROUND(AVERAGE(AB60:AB69),5))","v":""},{"$f":"IF(AC70=\"\",\"\",ROUND(AVERAGE(AC61:AC70),5))","v":""},"This number is automatically populated when the annual DRP at Inputs sheet, Row 11 is updated"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,"Annual Debt Risk Premium, Year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O43","v":2016},{"$f":"P43","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[{"$f":"ROW()","v":47},null,2007,null,null,null,null,null,null,null,null,null,null,null,1.1299999999999999E-2]
[{"$f":"ROW()","v":48},null,{"$f":"C47+1","v":2008},null,null,null,null,null,null,null,null,null,null,null,3.7560000000000003E-2,{"$f":"O48","v":3.7560000000000003E-2}]
[{"$f":"ROW()","v":49},null,2009,null,null,null,null,null,null,null,null,null,null,null,4.6240000000000003E-2,4.6240000000000003E-2,{"$f":"P49","v":4.6240000000000003E-2}]
[{"$f":"ROW()","v":50},null,2010,null,null,null,null,null,null,null,null,null,null,null,2.1250000000000002E-2,2.1250000000000002E-2,{"$f":"P50","v":2.1250000000000002E-2},{"$f":"Q50","v":2.1250000000000002E-2}]
[{"$f":"ROW()","v":51},null,2011,null,null,null,null,null,null,null,null,null,null,null,2.3789999999999999E-2,2.3789999999999999E-2,{"$f":"P51","v":2.3789999999999999E-2},{"$f":"Q51","v":2.3789999999999999E-2},2.3789999999999999E-2]
[{"$f":"ROW()","v":52},null,2012,null,null,null,null,null,null,null,null,null,null,null,3.168E-2,3.168E-2,{"$f":"P52","v":3.168E-2},3.168E-2,3.168E-2,{"$f":"S52","v":3.168E-2}]
[{"$f":"ROW()","v":53},null,2013,null,null,null,null,null,null,null,null,null,null,null,3.0429999999999999E-2,3.0429999999999999E-2,{"$f":"P53","v":3.0429999999999999E-2},3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,{"$f":"T53","v":3.0429999999999999E-2}]
[{"$f":"ROW()","v":54},null,2014,null,null,null,null,null,null,null,null,null,null,null,2.2509999999999999E-2,{"$f":"O54","v":2.2509999999999999E-2},2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,{"$f":"T54","v":2.2509999999999999E-2},{"$f":"U54","v":2.2509999999999999E-2}]
[{"$f":"ROW()","v":55},null,2015,null,null,null,null,null,null,null,null,null,null,null,2.07E-2,{"$f":"O55","v":2.07E-2},2.07E-2,2.07E-2,2.07E-2,2.07E-2,{"$f":"T55","v":2.07E-2},2.07E-2,{"$f":"V55","v":2.07E-2}]
[{"$f":"ROW()","v":56},null,2016,null,null,null,null,null,null,null,null,null,null,null,2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,{"$f":"W56","v":2.6120000000000001E-2}]
[{"$f":"ROW()","v":57},null,2017,null,null,null,null,null,null,null,null,null,null,null,null,2.274E-2,{"$f":"P57","v":2.274E-2},{"$f":"Q57","v":2.274E-2},{"$f":"R57","v":2.274E-2},2.274E-2,2.274E-2,2.274E-2,2.274E-2,{"$f":"W57","v":2.274E-2},2.274E-2]
[{"$f":"ROW()","v":58},null,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7559999999999999E-2,{"$f":"Q58","v":1.7559999999999999E-2},{"$f":"R58","v":1.7559999999999999E-2},1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,{"$f":"Y58","v":1.7559999999999999E-2}]
[{"$f":"ROW()","v":59},null,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.712E-2,{"$f":"R59","v":1.712E-2},1.712E-2,1.712E-2,1.712E-2,1.712E-2,1.712E-2,1.712E-2,{"$f":"Y59","v":1.712E-2},{"$f":"Z59","v":1.712E-2}]
[{"$f":"ROW()","v":60},null,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9949999999999999E-2,1.9949999999999999E-2,1.9949999999999999E-2,1.9949999999999999E-2,1.9949999999999999E-2,1.9949999999999999E-2,1.9949999999999999E-2,{"$f":"Y60","v":1.9949999999999999E-2},1.9949999999999999E-2,{"$f":"AA60","v":1.9949999999999999E-2}]
[{"$f":"ROW()","v":61},null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.712E-2,1.712E-2,1.712E-2,1.712E-2,1.712E-2,1.712E-2,1.712E-2,1.712E-2,1.712E-2,{"$f":"AB61","v":1.712E-2}]
[{"$f":"ROW()","v":62},null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AE$11=\"\",\"\",Inputs!AE$11)","v":1.5679999999999999E-2},{"$f":"U62","v":1.5679999999999999E-2},{"$f":"V62","v":1.5679999999999999E-2},{"$f":"W62","v":1.5679999999999999E-2},{"$f":"X62","v":1.5679999999999999E-2},1.5679999999999999E-2,1.5679999999999999E-2,1.5679999999999999E-2,{"$f":"AB62","v":1.5679999999999999E-2}]
[{"$f":"ROW()","v":63},null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AF$11=\"\",\"\",Inputs!AF$11)","v":2.2280000000000001E-2},{"$f":"V63","v":2.2280000000000001E-2},{"$f":"W63","v":2.2280000000000001E-2},{"$f":"X63","v":2.2280000000000001E-2},2.2280000000000001E-2,2.2280000000000001E-2,2.2280000000000001E-2,{"$f":"AB63","v":2.2280000000000001E-2}]
[{"$f":"ROW()","v":64},null,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AG$11=\"\",\"\",Inputs!AG$11)","v":1.9130000000000001E-2},{"$f":"W64","v":1.9130000000000001E-2},{"$f":"X64","v":1.9130000000000001E-2},1.9130000000000001E-2,1.9130000000000001E-2,1.9130000000000001E-2,{"$f":"AB64","v":1.9130000000000001E-2}]
[{"$f":"ROW()","v":65},null,2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AH$11=\"\",\"\",Inputs!AH$11)","v":1.6060000000000001E-2},{"$f":"X65","v":1.6060000000000001E-2},1.6060000000000001E-2,1.6060000000000001E-2,1.6060000000000001E-2,{"$f":"AB65","v":1.6060000000000001E-2}]
[{"$f":"ROW()","v":66},null,{"$f":"C65+1","v":2026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,{"$f":"AB66","v":1.9400000000000001E-2}]
[{"$f":"ROW()","v":67},null,2027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AJ$11=\"\",\"\",Inputs!AJ$11)","v":""},{"$f":"Z67","v":""},{"$f":"AA67","v":""},{"$f":"AB67","v":""}]
[{"$f":"ROW()","v":68},null,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AK$11=\"\",\"\",Inputs!AK$11)","v":""},"",{"$f":"AB68","v":""}]
[{"$f":"ROW()","v":69},null,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AL$11=\"\",\"\",Inputs!AL$11)","v":""},{"$f":"AB69","v":""}]
[{"$f":"ROW()","v":70},null,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AM$11=\"\",\"\",Inputs!AM$11)","v":""}]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]

{"sheet":"Load","index":5,"n_rows":16,"n_cols":39,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Load"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31}]
["Full Haul Equivalent Capacity and throughput forecast"]
[{"$f":"ROW()","v":10},"Total System"]
[{"$f":"ROW()","v":11},null,"MDQ [TJ/d]",null,null,null,null,null,null,null,null,null,null,560.16278697641178,629.9464159256612,739.97554265904216,815.45115203716944,857.71508177269482,983.01087333809846,893.62136439837968,902.62136439837968,902.62136439837968,902.62136439837968,902.62136439837968,778.80430820744289,768.15428050908702,766.3750471281005,763.83388915812202,763.41273118814343,650.10543602573262,633.72746676197278,614.44532466047167,562.55055925661168,556.4677380986418,564.93459503958786,547.91101093352393,552.16499377841308,537.34906239885629,544.34906239885629]
[{"$f":"ROW()","v":12},null,"Throughput [TJ/d]",null,null,null,null,null,null,null,null,null,null,536.11134388849177,561.0946916757938,621.22016722475234,603.60449570648882,657.54678019427604,659.40004424296592,740.30625205766012,756.03804362306391,756.938043623064,763.0672962897288,769.74178486972892,648.75895037132773,639.28606226882516,643.43464873412393,647.22841291832401,650.81773224104586,586.9190973365811,571.95444938090918,554.45960024886801,513.12022169929287,509.15292371444377,475.85505646838675,485.05563536121116,494.98762083711199,485.27770714907444,492.09752557388032]
[{"$f":"ROW()","v":13},null,"Load Factor",null,null,null,null,null,null,null,null,null,null,0.95706347574828676,0.89070225258969893,0.83951445880555453,0.74020926231884909,0.76662611415819093,0.67079628733279606,0.82843392240970293,0.83760264651721672,0.83859974234886703,0.84539024488782488,0.8527848057117301,0.83301921103205279,0.8322365421763247,0.83958193986784779,0.84734183977053235,0.85251097558740019,0.90280601393609872,0.90252431743775841,0.90237418692257054,0.91213174221595472,0.91497294246407723,0.84231884654725586,0.88528178058473295,0.8964487542934555,0.90309584794412279,0.90401097304234879]
[{"$f":"ROW()","v":14},null,"MDQ [TJ/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"N11*N$7","v":204459.41724639031},{"$f":"O11*O$7","v":229930.44181286634},270091.0730705504,298455.12164560403,313066.00484703359,358798.96876840596,326171.79800540861,330359.41936980694,329456.79800540861,329456.79800540861,329456.79800540861,285042.3768039241,280376.31238581677,279726.89220175671,278799.36954271456,279409.05961486051,{"$f":"AD11*AD$7","v":237288.4841493924},231310.52536812006,224272.54350107216,205893.50468791986,203110.72440600427,{"$f":"AI11*AI$7","v":206201.12718944956},199987.51899073622,202092.38772289918,196132.40777558254,198687.40777558254]
[{"$f":"ROW()","v":15},null,"Throughput [TJ/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"N12*N$7","v":195680.64051929949},204799.56246166473,226745.3610370346,220919.24542857491,240004.57477091075,240681.01614868257,270211.78200104594,276709.92396604142,276282.38592241838,278519.56314575102,280955.75147745106,237445.77583590595,233339.41272812118,234853.64678795522,236238.37071518827,238199.2900002228,{"$f":"AD12*AD$7","v":214225.4705278521},208763.37402403186,202377.75409083682,187802.0011419412,185840.81715577198,{"$f":"AI12*AI$7","v":173687.09561096117},177045.30690684207,181165.46922638299,177126.36310941217,179615.59683446633]
[{"$f":"ROW()","v":16},null,null,"Total KM",1399]

{"sheet":"IncentiveMechanism","index":6,"n_rows":64,"n_cols":43,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"IncentiveMechanism"}]
["E Factor (Opex Incentive Mechanism) Calculation"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},null,null,{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41}]
[]
["Regulatory Period",null,null,null,null,null,null,null,null,"AA1","AA1","AA1","AA1","AA1","AA1","AA2","AA2","AA2","AA2","AA2","AA2","AA3","AA3","AA3","AA3","AA3","AA4","AA4","AA4","AA4","AA4","AA5","AA5","AA5","AA5","AA5","AA6","AA6","AA6","AA6","AA6"]
["Year ending (31-December)",null,null,null,null,null,null,{"$f":"I7-1","v":1997},{"$f":"J7-1","v":1998},1999,{"$f":"J7+1","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["Days",null,null,null,null,null,null,{"$f":"IF(INT(H7/4)=H7/4,366,365)","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
["Project Year",null,null,null,null,null,null,0,0,0,{"$f":"J9+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Actual and estimated inflation"]
[{"$f":"ROW()","v":11},null,"ABS CPI index - Dec",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC24","v":117.2},{"$f":"Inputs!AD24","v":121.3},{"$f":"Inputs!AE24","v":130.80000000000001},{"$f":"Inputs!AF24","v":136.1},{"$f":"Inputs!AG24","v":139.4},{"$f":"Inputs!AH24","v":142.27163999999999},{"$f":"Inputs!AI24","v":145.20243578399999},{"$f":"Inputs!AJ24","v":148.19360596115038},{"$f":"Inputs!AK24","v":151.24639424395008},{"$f":"Inputs!AL24","v":154.36206996537544},{"$f":"Inputs!AM24","v":157.54192860666217}]
[{"$f":"ROW()","v":12},null,"Inflation rate (per cent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF11/AE11-1","v":3.4982935153583528E-2},{"$f":"AG11/AF11-1","v":7.8318219291014124E-2},4.0519877675840865E-2,2.4246877296105973E-2,2.0599999999999952E-2,2.0599999999999952E-2,2.0599999999999952E-2,2.0599999999999952E-2,2.0599999999999952E-2,2.0599999999999952E-2]
[{"$f":"ROW()","v":13},null,{"$f":"Inputs!C26","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,"Base period:",{"$f":"Inputs!E23","v":"2024-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC26","v":0.84074605451936868},{"$f":"Inputs!AD26","v":0.87015781922525104},{"$f":"Inputs!AE26","v":0.93830703012912486},{"$f":"Inputs!AF26","v":0.97632711621233847},{"$f":"Inputs!AG26","v":1},{"$f":"Inputs!AH26","v":1.0206},{"$f":"Inputs!AI26","v":1.0416243599999999},{"$f":"Inputs!AJ26","v":1.0630818218159999},{"$f":"Inputs!AK26","v":1.0849813073454093},{"$f":"Inputs!AL26","v":1.1073319222767248},{"$f":"Inputs!AM26","v":1.1301429598756252}]
[{"$f":"ROW()","v":14},null,null,null,"Real $ at ",{"$f":"Inputs!E26","v":"31/12/2024"}]
[{"$f":"ROW()","v":15}]
["Opex allowance applicable to E Factor (E Factor benchmark)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AA5 [m$ OD]",null,null,null,null,"AA6 [m$ OD]"]
[{"$f":"ROW()","v":17},null,"Total opex allowance"]
[{"$f":"ROW()","v":18},null,"Approved Adjustments"]
[{"$f":"ROW()","v":19},null,"Movement in provisions (AA5 clause 15.11 (a))"]
[{"$f":"ROW()","v":20},null,"Capitalisation policy changes (AA clause 15.12)"]
[{"$f":"ROW()","v":21},null,"Adjusted total opex allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF17:AF20)","v":0},{"$f":"SUM(AG17:AG20)","v":0},0,0,0]
[{"$f":"ROW()","v":22},null,"Less excludable costs"]
[{"$f":"ROW()","v":23},null,"System use gas -- Fuel gas (AA5 clause 15.11 (b)(i))"]
[{"$f":"ROW()","v":24},null,"Turbine / GEA overhauls (AA5 clause 15.11 (b)(ii))"]
[{"$f":"ROW()","v":25},null,"E Factor benchmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG21-SUM(AG23:AG24)","v":0},0,0,0]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA5 [m$ \"&$F$14&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$F$14&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":28},null,"Total opex allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110.6,107.4,106.4,93.6,95.6]
[{"$f":"ROW()","v":29},null,"Approved Adjustments"]
[{"$f":"ROW()","v":30},null,"Movement in provisions (AA5 clause 15.11 (a))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4,0.5,0.8,0,0]
[{"$f":"ROW()","v":31},null,"Capitalisation policy changes (AA clause 15.12)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2999999999999998]
[null,null,"Expenditure for unforeseen asset corrosion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6]
[{"$f":"ROW()","v":33},null,"Adjusted total opex allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF28+SUM(AF30:AF32)","v":117},{"$f":"AG28+SUM(AG30:AG32)","v":107.9},107.2,97.5,95.6]
[{"$f":"ROW()","v":34},null,"Less excludable costs"]
[{"$f":"ROW()","v":35},null,"System use gas -- Fuel gas (AA5 clause 15.11 (b)(i))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.5,23.5,22.1,16.5,16]
[{"$f":"ROW()","v":36},null,"Turbine / GEA overhauls (AA5 clause 15.11 (b)(ii))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.3,8.4,8.4,1.2,2.5]
[{"$f":"ROW()","v":37},null,"E Factor benchmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF33-SUM(AF35:AF36)+0.1","v":82.3},{"$f":"AG33-SUM(AG35:AG36)","v":76},76.7,79.8,77.099999999999994]
[{"$f":"ROW()","v":38}]
["Actual and estimated opex applicable to E Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual AA5 [m$ OD]",null,null,null,null,"Actual AA6 [m$ OD]"]
[{"$f":"ROW()","v":40},null,"Total opex (actual, excluding debt raising costs)"]
[{"$f":"ROW()","v":41},null,"Less excludable costs"]
[{"$f":"ROW()","v":42},null,"System use gas -- Fuel gas (AA5 clause 15.11 (b)(i))"]
[{"$f":"ROW()","v":43},null,"Turbine / GEA overhauls (AA clause 15.11 (b)(ii))"]
[{"$f":"ROW()","v":44},null,"Actual opex for E Factor purposes"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA5 [m$ \"&$F$14&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$F$14&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":47},null,"Total opex (actual, excluding debt raising costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF40/AF$13","v":0},{"$f":"AG40/AG$13","v":0},{"$f":"AH40/AH$13","v":0},{"$f":"AI40/AI$13","v":0}]
[{"$f":"ROW()","v":48},null,"Less excludable costs"]
[{"$f":"ROW()","v":49},null,"Fuel gas (AA5 clause 15.11 (b)(i))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF42/AF$13","v":0},0,0,0]
[{"$f":"ROW()","v":50},null,"Turbine / GEA overhauls (AA clause 15.11 (b)(ii))",null,null,null,{"$f":"G43/G$13","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0]
[{"$f":"ROW()","v":51},null,"Actual opex for E Factor purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74.7,66.599999999999994,71,87.2,80.599999999999994]
[{"$f":"ROW()","v":52}]
["Savings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA5 [m$ \"&$F$14&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$F$14&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":54},null,"Annual saving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF37-AF51","v":7.5999999999999943},{"$f":"AG37-AG51","v":9.4000000000000057},{"$f":"AH37-AH51","v":5.7000000000000028},{"$f":"AI37-AI51","v":-7.4000000000000057},0]
[{"$f":"ROW()","v":55},null,"Incremental saving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AF37-AF51)","v":7.5999999999999943},{"$f":"(AG37-AG51)-(AF37-AF51)","v":1.8000000000000114},{"$f":"(AH37-AH51)-(AG37-AG51)","v":-3.7000000000000028},{"$f":"(AI37-AI51)-(AH37-AH51)","v":-13.100000000000009},0]
[{"$f":"ROW()","v":56}]
["E Factor carry-over amounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA5 [m$ \"&$F$14&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$F$14&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":58},null,"Cumulative savings:"]
[{"$f":"ROW()","v":59},null,"Year 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$55","v":7.5999999999999943},{"$f":"AG59","v":7.5999999999999943},{"$f":"AH59","v":7.5999999999999943},7.5999999999999943,7.5999999999999943]
[{"$f":"ROW()","v":60},null,"Year 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$55","v":1.8000000000000114},1.8000000000000114,1.8000000000000114,1.8000000000000114,1.8000000000000114]
[{"$f":"ROW()","v":61},null,"Year 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$55","v":-3.7000000000000028},-3.7000000000000028,-3.7000000000000028,-3.7000000000000028,-3.7000000000000028]
[{"$f":"ROW()","v":62},null,"Year 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$55","v":-13.100000000000009},-13.100000000000009,-13.100000000000009,-13.100000000000009,-13.100000000000009]
[{"$f":"ROW()","v":63},null,"Year 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":64},null,"Total carry-over amount (input to Building Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK59:AK63)","v":-7.4000000000000057},{"$f":"SUM(AL59:AL63)","v":-15},-16.800000000000011,-13.100000000000009,0,null,{"$f":"SUM(AK64:AO64)","v":-52.300000000000026}]

{"sheet":"RebateableServices","index":7,"n_rows":91,"n_cols":39,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"RebateableServices"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},null,null,{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$25","v":1.8404907975460238E-2},{"$f":"Inputs!AC$25","v":8.6058519793459354E-3},{"$f":"Inputs!AD$25","v":3.4982935153583528E-2},{"$f":"Inputs!AE$25","v":7.8318219291014124E-2},{"$f":"Inputs!AF$25","v":4.0519877675840865E-2},{"$f":"Inputs!AG$25","v":2.4246877296105973E-2},{"$f":"Inputs!AH$25","v":2.06E-2},{"$f":"Inputs!AI$25","v":2.06E-2},{"$f":"Inputs!AJ$25","v":2.06E-2},{"$f":"Inputs!AK$25","v":2.06E-2},{"$f":"Inputs!AL$25","v":2.06E-2},{"$f":"Inputs!AM$25","v":2.06E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C26","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$26","v":0.83357245337159258},{"$f":"Inputs!AC$26","v":0.84074605451936868},{"$f":"Inputs!AD$26","v":0.87015781922525104},{"$f":"Inputs!AE$26","v":0.93830703012912486},{"$f":"Inputs!AF$26","v":0.97632711621233847},{"$f":"Inputs!AG$26","v":1},{"$f":"Inputs!AH$26","v":1.0206},{"$f":"Inputs!AI$26","v":1.0416243599999999},{"$f":"Inputs!AJ$26","v":1.0630818218159999},{"$f":"Inputs!AK$26","v":1.0849813073454093},{"$f":"Inputs!AL$26","v":1.1073319222767248},{"$f":"Inputs!AM$26","v":1.1301429598756252}]
[{"$f":"ROW()","v":13},null,{"$f":"Inputs!C27","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$27","v":1.199655765920826},{"$f":"Inputs!AC$27","v":1.189419795221843},{"$f":"Inputs!AD$27","v":1.1492168178070898},{"$f":"Inputs!AE$27","v":1.0657492354740061},{"$f":"Inputs!AF$27","v":1.024246877296106},{"$f":"Inputs!AG$27","v":1},{"$f":"Inputs!AH$27","v":0.97981579463060953},{"$f":"Inputs!AI$27","v":0.96003899140761273},{"$f":"Inputs!AJ$27","v":0.94066136724241889},{"$f":"Inputs!AK$27","v":0.92167486502294638},{"$f":"Inputs!AL$27","v":0.9030715902635178},{"$f":"Inputs!AM$27","v":0.88484380782237704}]
[{"$f":"ROW()","v":14},"Real Post Tax WACC"]
[{"$f":"ROW()","v":15},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$32","v":0},{"$f":"Inputs!AC$32","v":0},{"$f":"Inputs!AD$32","v":0},{"$f":"Inputs!AE$32","v":0},{"$f":"Inputs!AF$32","v":0},{"$f":"Inputs!AG$32","v":0},{"$f":"Inputs!AH$32","v":4.9937073899108064E-2},{"$f":"Inputs!AI$32","v":4.9937073899108064E-2},{"$f":"Inputs!AJ$32","v":4.9937073899108064E-2},{"$f":"Inputs!AK$32","v":4.9937073899108064E-2},{"$f":"Inputs!AL$32","v":4.9937073899108064E-2},{"$f":"Inputs!AM$32","v":4.9937073899108064E-2}]
[{"$f":"ROW()","v":16},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$33","v":0},{"$f":"Inputs!AC$33","v":0},{"$f":"Inputs!AD$33","v":0},{"$f":"Inputs!AE$33","v":0},{"$f":"Inputs!AF$33","v":0},{"$f":"Inputs!AG$33","v":1},{"$f":"Inputs!AH$33","v":0.9524380316301635},{"$f":"Inputs!AI$33","v":0.90713820409554036},{"$f":"Inputs!AJ$33","v":0.86399292552527795},{"$f":"Inputs!AK$33","v":0.82289972132968214},{"$f":"Inputs!AL$33","v":0.78376099081225248},{"$f":"Inputs!AM$33","v":0.74648377535772836}]
[{"$f":"ROW()","v":17},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":18},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$35","v":0},{"$f":"Inputs!AC$35","v":0},{"$f":"Inputs!AD$35","v":0},{"$f":"Inputs!AE$35","v":0},{"$f":"Inputs!AF$35","v":0},{"$f":"Inputs!AG$35","v":0},{"$f":"Inputs!AH$35","v":7.1565777621429516E-2},{"$f":"Inputs!AI$35","v":7.1565777621429516E-2},{"$f":"Inputs!AJ$35","v":7.1565777621429516E-2},{"$f":"Inputs!AK$35","v":7.1565777621429516E-2},{"$f":"Inputs!AL$35","v":7.1565777621429516E-2},{"$f":"Inputs!AM$35","v":7.1565777621429516E-2}]
[{"$f":"ROW()","v":19},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$36","v":0},{"$f":"Inputs!AC$36","v":0},{"$f":"Inputs!AD$36","v":0},{"$f":"Inputs!AE$36","v":0},{"$f":"Inputs!AF$36","v":0},{"$f":"Inputs!AG$36","v":1},{"$f":"Inputs!AH$36","v":0.93321382679812226},{"$f":"Inputs!AI$36","v":0.87088804652719576},{"$f":"Inputs!AJ$36","v":0.81272476661238557},{"$f":"Inputs!AK$36","v":0.75844598958395515},{"$f":"Inputs!AL$36","v":0.70779228435933161},{"$f":"Inputs!AM$36","v":0.66052154626515658}]
[{"$f":"ROW()","v":20}]
["Rebateable Non-Reference Service Revenue [m$ nominal]"]
[{"$f":"ROW()","v":22},"Date range"]
[{"$f":"ROW()","v":23},null,"From",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE2597","v":"2021-01-01"},{"$f":"Inputs!AF2597","v":"2021-10-01"},{"$f":"Inputs!AG2597","v":"2022-10-01"},{"$f":"Inputs!AH2597","v":"2023-10-01"},{"$f":"Inputs!AI2597","v":"2024-10-01"},{"$f":"Inputs!AJ2597","v":"2025-10-01"},{"$f":"Inputs!AK2597","v":"2026-10-01"},{"$f":"Inputs!AL2597","v":"2027-10-01"},{"$f":"Inputs!AM2597","v":"2028-10-01"}]
[{"$f":"ROW()","v":24},null,"to",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE2598","v":"2021-09-30"},{"$f":"Inputs!AF2598","v":"2022-09-30"},{"$f":"Inputs!AG2598","v":"2023-09-30"},{"$f":"Inputs!AH2598","v":"2024-09-30"},{"$f":"Inputs!AI2598","v":"2025-09-30"},{"$f":"Inputs!AJ2598","v":"2026-09-30"},{"$f":"Inputs!AK2598","v":"2027-09-30"},{"$f":"Inputs!AL2598","v":"2028-09-30"},{"$f":"Inputs!AM2598","v":"2029-09-30"}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},"Actual Rebateable Non-Reference Service Revenue (Sep-Sep m$ OD)"]
[{"$f":"ROW()","v":27},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE2601","v":0},{"$f":"Inputs!AF2601","v":0},{"$f":"Inputs!AG2601","v":0},{"$f":"Inputs!AH2601","v":0},{"$f":"Inputs!AI2601","v":0},{"$f":"Inputs!AJ2601","v":0},{"$f":"Inputs!AK2601","v":0},{"$f":"Inputs!AL2601","v":0},{"$f":"Inputs!AM2601","v":0}]
[{"$f":"ROW()","v":28},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE2602","v":0},{"$f":"Inputs!AF2602","v":0},{"$f":"Inputs!AG2602","v":0},{"$f":"Inputs!AH2602","v":0},{"$f":"Inputs!AI2602","v":0},{"$f":"Inputs!AJ2602","v":0},{"$f":"Inputs!AK2602","v":0},{"$f":"Inputs!AL2602","v":0},{"$f":"Inputs!AM2602","v":0}]
[{"$f":"ROW()","v":29},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE2603","v":0},{"$f":"Inputs!AF2603","v":0},{"$f":"Inputs!AG2603","v":0},{"$f":"Inputs!AH2603","v":0},{"$f":"Inputs!AI2603","v":0},{"$f":"Inputs!AJ2603","v":0},{"$f":"Inputs!AK2603","v":0},{"$f":"Inputs!AL2603","v":0},{"$f":"Inputs!AM2603","v":0}]
[{"$f":"ROW()","v":30},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE2604","v":0},{"$f":"Inputs!AF2604","v":0},{"$f":"Inputs!AG2604","v":0},{"$f":"Inputs!AH2604","v":0},{"$f":"Inputs!AI2604","v":0},{"$f":"Inputs!AJ2604","v":0},{"$f":"Inputs!AK2604","v":0},{"$f":"Inputs!AL2604","v":0},{"$f":"Inputs!AM2604","v":0}]
[{"$f":"ROW()","v":31},null,"Subtotal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE27:AE30)","v":0},{"$f":"SUM(AF27:AF30)","v":0},0,0,{"$f":"SUM(AI27:AI30)","v":0},{"$f":"SUM(AJ27:AJ30)","v":0},{"$f":"SUM(AK27:AK30)","v":0},0,0]
[{"$f":"ROW()","v":32},"Inflation Factor "]
[{"$f":"ROW()","v":33},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$26&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE13","v":1.0657492354740061},{"$f":"AF13","v":1.024246877296106},1,0.97981579463060953,{"$f":"AI13","v":0.96003899140761273},{"$f":"AJ13","v":0.94066136724241889},{"$f":"AK13","v":0.92167486502294638},0.9030715902635178,0.88484380782237704]
[{"$f":"ROW()","v":34},null,{"$f":"\"Compounded Sep-Sep to real \"&Inputs!$E$26&\"$ WACC\"","v":"Compounded Sep-Sep to real 31/12/2024$ WACC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE33*(1+AE15)^0.5","v":1.0657492354740061},{"$f":"AF33*(1+AF15)^0.5","v":1.024246877296106},{"$f":"AG33*(1+AG15)^0.5","v":1},{"$f":"AH33*(1+AH15)^0.5","v":1.0039823352368109},0.98371774959515079,{"$f":"AJ33*(1+AJ15)^0.5","v":0.96386218851180749},0.94440739615109515,0.92534528331480992,0.90666792407878716]
[{"$f":"ROW()","v":35},null,"Convert to nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE34*AE$12","v":1},{"$f":"AF34*AF$12","v":1},1,1.0246643713426891,{"$f":"AI34*AI$12","v":1.0246643713426891},{"$f":"AJ34*AJ$12","v":1.0246643713426891},{"$f":"AK34*AK$12","v":1.0246643713426891},1.0246643713426891,1.0246643713426891]
[{"$f":"ROW()","v":36},"Actual Rebateable Non-Reference Service Revenue (m$ nominal)"]
[{"$f":"ROW()","v":37},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE27*AE$35","v":0},{"$f":"AF27*AF$35","v":0},0,0,{"$f":"AI27*AI$35","v":0},{"$f":"AJ27*AJ$35","v":0},{"$f":"AK27*AK$35","v":0},0,0]
[{"$f":"ROW()","v":38},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE28*AE$35","v":0},0,0,0,0,{"$f":"AJ28*AJ$35","v":0},0,0,0]
[{"$f":"ROW()","v":39},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE29*AE$35","v":0},0,0,0,0,{"$f":"AJ29*AJ$35","v":0},0,0,0]
[{"$f":"ROW()","v":40},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE30*AE$35","v":0},0,0,0,0,{"$f":"AJ30*AJ$35","v":0},0,0,0]
[{"$f":"ROW()","v":41},null,"Subtotal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE37:AE40)","v":0},{"$f":"SUM(AF37:AF40)","v":0},0,0,{"$f":"SUM(AI37:AI40)","v":0},{"$f":"SUM(AJ37:AJ40)","v":0},{"$f":"SUM(AK37:AK40)","v":0},0,0]
[{"$f":"ROW()","v":42},"% applicable to reference tariff"]
[{"$f":"ROW()","v":43},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE2607","v":0.7},{"$f":"Inputs!AF2607","v":0.7},{"$f":"Inputs!AG2607","v":0.7},{"$f":"Inputs!AH2607","v":0.7},0.75,0.75,0.75,0.75,0.75]
[{"$f":"ROW()","v":44},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE2608","v":0.7},{"$f":"Inputs!AF2608","v":0.7},{"$f":"Inputs!AG2608","v":0.7},{"$f":"Inputs!AH2608","v":0.7},0.75,0.75,0.75,0.75,0.75]
[{"$f":"ROW()","v":45},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE2609","v":0.7},{"$f":"Inputs!AF2609","v":0.7},{"$f":"Inputs!AG2609","v":0.7},{"$f":"Inputs!AH2609","v":0.7},0.75,0.75,0.75,0.75,0.75]
[{"$f":"ROW()","v":46},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE2610","v":0.7},{"$f":"Inputs!AF2610","v":0.7},{"$f":"Inputs!AG2610","v":0.7},{"$f":"Inputs!AH2610","v":0.7},0.75,0.75,0.75,0.75,0.75]
[{"$f":"ROW()","v":47},"Applicable Rebateable Amount (Model)"]
[{"$f":"ROW()","v":48},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE37*AE43","v":0},0,0,0,0,{"$f":"AJ37*AJ43","v":0},0,0,0]
[{"$f":"ROW()","v":49},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE38*AE44","v":0},0,0,0,0,{"$f":"AJ38*AJ44","v":0},0,0,0]
[{"$f":"ROW()","v":50},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE39*AE45","v":0},0,0,0,0,{"$f":"AJ39*AJ45","v":0},0,0,0]
[{"$f":"ROW()","v":51},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE40*AE46","v":0},0,0,0,0,{"$f":"AJ40*AJ46","v":0},0,0,0]
[{"$f":"ROW()","v":52},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE48:AE51)","v":0},{"$f":"SUM(AF48:AF51)","v":0},{"$f":"SUM(AG48:AG51)","v":0},{"$f":"SUM(AH48:AH51)","v":0},{"$f":"SUM(AI48:AI51)","v":0},{"$f":"SUM(AJ48:AJ51)","v":0},{"$f":"SUM(AK48:AK51)","v":0},0,0]
[{"$f":"ROW()","v":53}]
[{"$f":"\"Rebateable Non-Reference Service Revenue  [m$ \"&Inputs!$E$26&\"]\"","v":"Rebateable Non-Reference Service Revenue  [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":55},"Applicable Rebateable Amount"]
[{"$f":"ROW()","v":56},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE48/AE$12","v":0},0,0,0,0,{"$f":"AJ48/AJ$12","v":0},0,0,0]
[{"$f":"ROW()","v":57},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE49/AE$12","v":0},0,0,0,0,{"$f":"AJ49/AJ$12","v":0},0,0,0]
[{"$f":"ROW()","v":58},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE50/AE$12","v":0},0,0,0,0,{"$f":"AJ50/AJ$12","v":0},0,0,0]
[{"$f":"ROW()","v":59},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE51/AE$12","v":0},0,0,0,0,{"$f":"AJ51/AJ$12","v":0},0,0,0]
[{"$f":"ROW()","v":60},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE56:AE59)","v":0},0,0,0,{"$f":"SUM(AI56:AI59)","v":0},{"$f":"SUM(AJ56:AJ59)","v":0},0,0,0]
[{"$f":"ROW()","v":61}]
["Rebateable Non-Reference Service Tariff"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},"Load F/H Equivalent [TJ/day]"]
[{"$f":"ROW()","v":65},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!AE$11","v":633.72746676197278},{"$f":"Load!AF$11","v":614.44532466047167},{"$f":"Load!AG$11","v":562.55055925661168},{"$f":"Load!AH$11","v":556.4677380986418},{"$f":"Load!AI$11","v":564.93459503958786},{"$f":"Load!AJ$11","v":547.91101093352393},{"$f":"Load!AK$11","v":552.16499377841308},{"$f":"Load!AL$11","v":537.34906239885629},{"$f":"Load!AM$11","v":544.34906239885629}]
[{"$f":"ROW()","v":66},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!AE$12","v":571.95444938090918},{"$f":"Load!AF$12","v":554.45960024886801},{"$f":"Load!AG$12","v":513.12022169929287},{"$f":"Load!AH$12","v":509.15292371444377},{"$f":"Load!AI$12","v":475.85505646838675},{"$f":"Load!AJ$12","v":485.05563536121116},{"$f":"Load!AK$12","v":494.98762083711199},{"$f":"Load!AL$12","v":485.27770714907444},{"$f":"Load!AM$12","v":492.09752557388032}]
[{"$f":"ROW()","v":67},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE65:AE66)","v":1205.6819161428821},1168.9049249093396,1075.6707809559045,1065.6206618130855,1040.7896515079747,{"$f":"SUM(AJ65:AJ66)","v":1032.966646294735},1047.1526146155252,1022.6267695479307,1036.4465879727366]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},"Applied Tariff Allocation"]
[{"$f":"ROW()","v":70},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AI197","v":0},{"$f":"CoS_Tariff_Revenue!AJ197","v":0},{"$f":"CoS_Tariff_Revenue!AK197","v":0},{"$f":"CoS_Tariff_Revenue!AL197","v":0},{"$f":"CoS_Tariff_Revenue!AM197","v":0.94361237042659896},{"$f":"CoS_Tariff_Revenue!AN197","v":0.94361237042659896},{"$f":"CoS_Tariff_Revenue!AO197","v":0.94361237042659896},{"$f":"CoS_Tariff_Revenue!AP197","v":0.94361237042659896},{"$f":"CoS_Tariff_Revenue!AQ197","v":0.94361237042659896}]
[{"$f":"ROW()","v":71},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AI198","v":0},{"$f":"CoS_Tariff_Revenue!AJ198","v":0},{"$f":"CoS_Tariff_Revenue!AK198","v":0},{"$f":"CoS_Tariff_Revenue!AL198","v":0},{"$f":"CoS_Tariff_Revenue!AM198","v":5.6387629573401044E-2},{"$f":"CoS_Tariff_Revenue!AN198","v":5.6387629573401044E-2},{"$f":"CoS_Tariff_Revenue!AO198","v":5.6387629573401044E-2},{"$f":"CoS_Tariff_Revenue!AP198","v":5.6387629573401044E-2},{"$f":"CoS_Tariff_Revenue!AQ198","v":5.6387629573401044E-2}]
[{"$f":"ROW()","v":72},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE70:AE71)","v":0},0,0,0,1,{"$f":"SUM(AJ70:AJ71)","v":1},1,1,1]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},"Rebateable Forecast Total System F/H Equivalent Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":75},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE85*AE$12","v":0},{"$f":"AF85*AF$12","v":0},0,0,0,{"$f":"AJ85*AJ$12","v":0},0,0,0]
[{"$f":"ROW()","v":76},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE86*AE$12","v":0},{"$f":"AF86*AF$12","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE75:AE76)","v":0},0,0,0,0,{"$f":"SUM(AJ75:AJ76)","v":0},0,0,0]
[{"$f":"ROW()","v":78},"Rebateable Forecast Tariff Revenue [m$ OD]"]
[{"$f":"ROW()","v":79},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$81*AE70","v":0},{"$f":"AF$81*AF70","v":0},0,0,{"$f":"AI$81*AI70","v":0},{"$f":"AJ$81*AJ70","v":0},{"$f":"AK$81*AK70","v":0},0,0]
[{"$f":"ROW()","v":80},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$81*AE71","v":0},0,0,0,0,{"$f":"AJ$81*AJ71","v":0},0,0,0]
[{"$f":"ROW()","v":81},null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE52","v":0},{"$f":"AF52","v":0},0,0,{"$f":"AI52","v":0},{"$f":"AJ52","v":0},{"$f":"AK52","v":0},0,0]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},{"$f":"\"Rebateable Forecast Total System F/H Equivalent Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"Rebateable Forecast Total System F/H Equivalent Tariff [$ /GJ/day] [$ 31/12/2024]"}]
[{"$f":"ROW()","v":85},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(AE$7>0,(AE89/AE$7)/AE65*1000,0))","v":0},{"$f":"(IF(AF$7>0,(AF89/AF$7)/AF65*1000,0))","v":0},0,0,{"$f":"(IF(AI$7>0,(AI89/AI$7)/AI65*1000,0))","v":0},{"$f":"(IF(AJ$7>0,(AJ89/AJ$7)/AJ65*1000,0))","v":0},{"$f":"(IF(AK$7>0,(AK89/AK$7)/AK65*1000,0))","v":0},0,0]
[{"$f":"ROW()","v":86},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(AE$7>0,(AE90/AE$7)/AE66*1000,0))","v":0},{"$f":"(IF(AF$7>0,(AF90/AF$7)/AF66*1000,0))","v":0},0,0,{"$f":"(IF(AI$7>0,(AI90/AI$7)/AI66*1000,0))","v":0},{"$f":"(IF(AJ$7>0,(AJ90/AJ$7)/AJ66*1000,0))","v":0},{"$f":"(IF(AK$7>0,(AK90/AK$7)/AK66*1000,0))","v":0},0,0]
[{"$f":"ROW()","v":87},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE85:AE86)","v":0},{"$f":"SUM(AF85:AF86)","v":0},0,0,0,{"$f":"SUM(AJ85:AJ86)","v":0},{"$f":"SUM(AK85:AK86)","v":0},0,0]
[{"$f":"ROW()","v":88},{"$f":"\"Rebateable Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"Rebateable Forecast Tariff Revenue [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":89},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$91*AE70","v":0},{"$f":"AF$91*AF70","v":0},0,0,{"$f":"AI$91*AI70","v":0},{"$f":"AJ$91*AJ70","v":0},{"$f":"AK$91*AK70","v":0},0,0]
[{"$f":"ROW()","v":90},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$91*AE71","v":0},{"$f":"AF$91*AF71","v":0},0,0,0,{"$f":"AJ$91*AJ71","v":0},0,0,0]
[{"$f":"ROW()","v":91},null,"Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE60","v":0},{"$f":"AF60","v":0},0,0,{"$f":"AI60","v":0},{"$f":"AJ60","v":0},{"$f":"AK60","v":0},0,0]

{"sheet":"CoS_Tariff_Revenue","index":8,"n_rows":292,"n_cols":43,"rows_kept":292,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"CoS_Tariff_Revenue"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},null,null,{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Z5","v":"AA4"},{"$f":"AA5","v":"AA4"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},"1/1/2021 to",{"$f":"AF6+1","v":"2021-07-01"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Z6","v":2016},{"$f":"AA6","v":2016},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},"2021-06-30","2021-12-31",{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"DATEVALUE(\"1/7/2016\")-DATEVALUE(\"1/1/2016\")","v":182},{"$f":"AA7-Y7","v":184},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"AF6-DATEVALUE(\"31/12/2020\")","v":181},{"$f":"AG6-AF6","v":184},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},null,null,{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},null,null,{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,"Inflation",null,null,null,null,null,{"$f":"Inputs!I$25","v":5.8017727639001038E-2},{"$f":"Inputs!J$25","v":3.1226199543031186E-2},{"$f":"Inputs!K$25","v":3.0280649926144765E-2},{"$f":"Inputs!L$25","v":2.3655913978494647E-2},{"$f":"Inputs!M$25","v":2.5910364145658171E-2},{"$f":"Inputs!N$25","v":2.7986348122866822E-2},{"$f":"Inputs!O$25","v":3.253652058432932E-2},{"$f":"Inputs!P$25","v":2.9581993569131715E-2},{"$f":"Inputs!Q$25","v":3.6851967520299844E-2},{"$f":"Inputs!R$25","v":2.108433734939763E-2},{"$f":"Inputs!S$25","v":2.6548672566371723E-2},{"$f":"Inputs!T$25","v":3.1034482758620641E-2},{"$f":"Inputs!U$25","v":2.2044088176352838E-2},{"$f":"Inputs!V$25","v":2.7450980392156765E-2},{"$f":"Inputs!W$25","v":1.7175572519083859E-2},{"$f":"Inputs!X$25","v":1.6885553470919357E-2},null,null,{"$f":"Inputs!Y$25","v":1.4760147601476037E-2},{"$f":"Inputs!Z$25","v":1.9090909090909047E-2},{"$f":"Inputs!AA$25","v":1.7841213202497874E-2},{"$f":"Inputs!AB$25","v":1.8404907975460238E-2},{"$f":"Inputs!AC$25","v":8.6058519793459354E-3},null,null,{"$f":"Inputs!AD$25","v":3.4982935153583528E-2},{"$f":"Inputs!AE$25","v":7.8318219291014124E-2},{"$f":"Inputs!AF$25","v":4.0519877675840865E-2},{"$f":"Inputs!AG$25","v":2.4246877296105973E-2},{"$f":"Inputs!AH$25","v":2.06E-2},{"$f":"Inputs!AI$25","v":2.06E-2},{"$f":"Inputs!AJ$25","v":2.06E-2},{"$f":"Inputs!AK$25","v":2.06E-2},{"$f":"Inputs!AL$25","v":2.06E-2},{"$f":"Inputs!AM$25","v":2.06E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C26","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,null,{"$f":"Inputs!I$26","v":0.52397438296633614},{"$f":"Inputs!J$26","v":0.54033611160427963},{"$f":"Inputs!K$26","v":0.55669784024222313},{"$f":"Inputs!L$26","v":0.56986703646300696},{"$f":"Inputs!M$26","v":0.58463249889237046},{"$f":"Inputs!N$26","v":0.60099422753031384},{"$f":"Inputs!O$26","v":0.62054848858541711},{"$f":"Inputs!P$26","v":0.63890554998408533},{"$f":"Inputs!Q$26","v":0.66245047656063805},{"$f":"Inputs!R$26","v":0.67641780588571176},{"$f":"Inputs!S$26","v":0.69437580073223515},{"$f":"Inputs!T$26","v":0.71592539454806303},{"$f":"Inputs!U$26","v":0.73170731707317072},{"$f":"Inputs!V$26","v":0.75179340028694397},{"$f":"Inputs!W$26","v":0.76470588235294112},{"$f":"Inputs!X$26","v":0.77761836441893828},{"$f":"AA12","v":0.78909612625538017},{"$f":"AA12","v":0.78909612625538017},{"$f":"Inputs!Y$26","v":0.78909612625538017},{"$f":"Inputs!Z$26","v":0.80416068866571011},{"$f":"Inputs!AA$26","v":0.81850789096126253},{"$f":"Inputs!AB$26","v":0.83357245337159258},{"$f":"Inputs!AC$26","v":0.84074605451936868},{"$f":"$AH12","v":0.87015781922525104},{"$f":"$AH12","v":0.87015781922525104},{"$f":"Inputs!AD$26","v":0.87015781922525104},{"$f":"Inputs!AE$26","v":0.93830703012912486},{"$f":"Inputs!AF$26","v":0.97632711621233847},{"$f":"Inputs!AG$26","v":1},{"$f":"Inputs!AH$26","v":1.0206},{"$f":"Inputs!AI$26","v":1.0416243599999999},{"$f":"Inputs!AJ$26","v":1.0630818218159999},{"$f":"Inputs!AK$26","v":1.0849813073454093},{"$f":"Inputs!AL$26","v":1.1073319222767248},{"$f":"Inputs!AM$26","v":1.1301429598756252}]
[{"$f":"ROW()","v":13},null,{"$f":"Inputs!C27","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,null,{"$f":"Inputs!I$27","v":1.9084902478223771},{"$f":"Inputs!J$27","v":1.8506999227406065},{"$f":"Inputs!K$27","v":1.7963065916779792},{"$f":"Inputs!L$27","v":1.7547953048955047},{"$f":"Inputs!M$27","v":1.7104762425875639},{"$f":"Inputs!N$27","v":1.6639094922913558},{"$f":"Inputs!O$27","v":1.6114776176146504},{"$f":"Inputs!P$27","v":1.5651765742603259},{"$f":"Inputs!Q$27","v":1.5095468044522782},{"$f":"Inputs!R$27","v":1.4783762214694878},{"$f":"Inputs!S$27","v":1.440142353672863},{"$f":"Inputs!T$27","v":1.3967935871743489},{"$f":"Inputs!U$27","v":1.3666666666666667},{"$f":"Inputs!V$27","v":1.3301526717557253},{"$f":"Inputs!W$27","v":1.3076923076923077},{"$f":"Inputs!X$27","v":1.2859778597785978},{"$f":"AA13","v":1.2672727272727273},{"$f":"AA13","v":1.2672727272727273},{"$f":"Inputs!Y$27","v":1.2672727272727273},{"$f":"Inputs!Z$27","v":1.2435325602140948},{"$f":"Inputs!AA$27","v":1.2217353198948291},{"$f":"Inputs!AB$27","v":1.199655765920826},{"$f":"Inputs!AC$27","v":1.189419795221843},{"$f":"$AH13","v":1.1492168178070898},{"$f":"$AH13","v":1.1492168178070898},{"$f":"Inputs!AD$27","v":1.1492168178070898},{"$f":"Inputs!AE$27","v":1.0657492354740061},{"$f":"Inputs!AF$27","v":1.024246877296106},{"$f":"Inputs!AG$27","v":1},{"$f":"Inputs!AH$27","v":0.97981579463060953},{"$f":"Inputs!AI$27","v":0.96003899140761273},{"$f":"Inputs!AJ$27","v":0.94066136724241889},{"$f":"Inputs!AK$27","v":0.92167486502294638},{"$f":"Inputs!AL$27","v":0.9030715902635178},{"$f":"Inputs!AM$27","v":0.88484380782237704}]
[{"$f":"ROW()","v":14},"Real Post Tax WACC"]
[{"$f":"ROW()","v":15},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$32","v":0},null,null,{"$f":"Inputs!AD$32","v":0},{"$f":"Inputs!AE$32","v":0},{"$f":"Inputs!AF$32","v":0},{"$f":"Inputs!AG$32","v":0},{"$f":"Inputs!AH$32","v":4.9937073899108064E-2},{"$f":"Inputs!AI$32","v":4.9937073899108064E-2},{"$f":"Inputs!AJ$32","v":4.9937073899108064E-2},{"$f":"Inputs!AK$32","v":4.9937073899108064E-2},{"$f":"Inputs!AL$32","v":4.9937073899108064E-2},{"$f":"Inputs!AM$32","v":4.9937073899108064E-2}]
[{"$f":"ROW()","v":16},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$33","v":0},{"$f":"Inputs!AC$33","v":0},{"$f":"$AH16","v":0},{"$f":"$AH16","v":0},{"$f":"Inputs!AD$33","v":0},{"$f":"Inputs!AE$33","v":0},{"$f":"Inputs!AF$33","v":0},{"$f":"Inputs!AG$33","v":1},{"$f":"Inputs!AH$33","v":0.9524380316301635},{"$f":"Inputs!AI$33","v":0.90713820409554036},{"$f":"Inputs!AJ$33","v":0.86399292552527795},{"$f":"Inputs!AK$33","v":0.82289972132968214},{"$f":"Inputs!AL$33","v":0.78376099081225248},{"$f":"Inputs!AM$33","v":0.74648377535772836}]
[{"$f":"ROW()","v":17},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":18},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$35","v":0},null,null,{"$f":"Inputs!AD$35","v":0},{"$f":"Inputs!AE$35","v":0},{"$f":"Inputs!AF$35","v":0},{"$f":"Inputs!AG$35","v":0},{"$f":"Inputs!AH$35","v":7.1565777621429516E-2},{"$f":"Inputs!AI$35","v":7.1565777621429516E-2},{"$f":"Inputs!AJ$35","v":7.1565777621429516E-2},{"$f":"Inputs!AK$35","v":7.1565777621429516E-2},{"$f":"Inputs!AL$35","v":7.1565777621429516E-2},{"$f":"Inputs!AM$35","v":7.1565777621429516E-2}]
[{"$f":"ROW()","v":19},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$36","v":0},{"$f":"Inputs!AC$36","v":0},{"$f":"$AH19","v":0},{"$f":"$AH19","v":0},{"$f":"Inputs!AD$36","v":0},{"$f":"Inputs!AE$36","v":0},{"$f":"Inputs!AF$36","v":0},{"$f":"Inputs!AG$36","v":1},{"$f":"Inputs!AH$36","v":0.93321382679812226},{"$f":"Inputs!AI$36","v":0.87088804652719576},{"$f":"Inputs!AJ$36","v":0.81272476661238557},{"$f":"Inputs!AK$36","v":0.75844598958395515},{"$f":"Inputs!AL$36","v":0.70779228435933161},{"$f":"Inputs!AM$36","v":0.66052154626515658}]
[{"$f":"ROW()","v":20}]
[{"$f":"\"Capital Base [m$ \"&Inputs!$E$26&\"]\"","v":"Capital Base [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":22},"Asset Account"]
[{"$f":"ROW()","v":23},null,"Opening Value",null,null,null,null,null,{"$f":"Asset!I16","v":3129.7855985944493},{"$f":"Asset!J16","v":3063.1898255776346},{"$f":"Asset!K16","v":2992.5673207495629},{"$f":"Asset!L16","v":2917.5108605963642},{"$f":"Asset!M16","v":2840.8666177491905},{"$f":"Asset!N16","v":2768.1868143109591},{"$f":"Asset!O16","v":2769.3706956014712},{"$f":"Asset!P16","v":3312.4953160235709},{"$f":"Asset!Q16","v":3240.2562786131484},{"$f":"Asset!R16","v":4093.9696074959529},{"$f":"Asset!S16","v":3993.0677468249432},{"$f":"Asset!T16","v":4823.4294756663239},{"$f":"Asset!U16","v":4895.1495924027295},{"$f":"Asset!V16","v":4803.836180938335},{"$f":"Asset!W16","v":4697.0735479895711},{"$f":"Asset!X16","v":4576.5900493902573},null,null,{"$f":"Asset!Y16","v":4470.2986581161058},{"$f":"Asset!Z16","v":4365.9114769981743},{"$f":"Asset!AA16","v":4265.1502504853761},{"$f":"Asset!AB16","v":4161.7625091076261},{"$f":"Asset!AC16","v":4070.5880753181873},null,null,{"$f":"Asset!AD16","v":3994.3834168159601},{"$f":"Asset!AE16","v":3824.5283529821563},{"$f":"Asset!AF16","v":3732.6350167695259},{"$f":"Asset!AG16","v":3647.241941888753},{"$f":"Asset!AH16","v":3547.437563348778},{"$f":"Asset!AI16","v":3444.4810184527869},{"$f":"Asset!AJ16","v":3337.8646441697883},{"$f":"Asset!AK16","v":3242.982180028398},{"$f":"Asset!AL16","v":3138.9942896834773},{"$f":"Asset!AM16","v":3027.5118430612965}]
[{"$f":"ROW()","v":24},null,"Capex",null,null,null,null,null,{"$f":"Asset!I17","v":9.6560030527748903},{"$f":"Asset!J17","v":6.0469990619337342},{"$f":"Asset!K17","v":2.2548180525612085},{"$f":"Asset!L17","v":1.3581266338963638},{"$f":"Asset!M17","v":5.7757743820219005},{"$f":"Asset!N17","v":86.806813177533485},{"$f":"Asset!O17","v":619.20719703293423},{"$f":"Asset!P17","v":8.1795264106410936},{"$f":"Asset!Q17","v":947.11601487174516},{"$f":"Asset!R17","v":1.8949317401862844},{"$f":"Asset!S17","v":891.25572963140621},{"$f":"Asset!T17","v":204.32484921759936},{"$f":"Asset!U17","v":42.050819847828897},{"$f":"Asset!V17","v":27.632862734205997},{"$f":"Asset!W17","v":16.104561594116308},{"$f":"Asset!X17","v":28.884698751660519},null,null,{"$f":"Asset!Y17","v":21.999573886999087},{"$f":"Asset!Z17","v":28.81955072524573},{"$f":"Asset!AA17","v":27.078998629561124},{"$f":"Asset!AB17","v":31.69377626790757},{"$f":"Asset!AC17","v":35.105202256194545},null,null,{"$f":"Asset!AD17","v":44.995106550283744},{"$f":"Asset!AE17","v":44.916420887511862},{"$f":"Asset!AF17","v":53.601896402767402},{"$f":"Asset!AG17","v":39.522348554192675},{"$f":"Asset!AH17","v":37.926708945393791},{"$f":"Asset!AI17","v":54.72658093725795},{"$f":"Asset!AJ17","v":68.355131937480976},{"$f":"Asset!AK17","v":60.040943482881097},{"$f":"Asset!AL17","v":50.405197192808991},{"$f":"Asset!AM17","v":35.565781994956183}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,{"$f":"Asset!I23","v":-76.251776069589667},{"$f":"Asset!J23","v":-76.669503890005444},{"$f":"Asset!K23","v":-77.311278205760246},{"$f":"Asset!L23","v":-78.002369481070147},{"$f":"Asset!M23","v":-78.45557782025341},{"$f":"Asset!N23","v":-75.593253098182885},{"$f":"Asset!O23","v":-76.082576610834508},{"$f":"Asset!P23","v":-80.368123750497048},{"$f":"Asset!Q23","v":-93.364572526946063},{"$f":"Asset!R23","v":-102.67509331673126},{"$f":"Asset!S23","v":-105.11195538057049},{"$f":"Asset!T23","v":-126.42971781866005},{"$f":"Asset!U23","v":-132.85681665741274},{"$f":"Asset!V23","v":-133.38467107420956},{"$f":"Asset!W23","v":-133.73634012133499},{"$f":"Asset!X23","v":-134.17345761477839},null,null,{"$f":"Asset!Y23","v":-126.3867550049315},{"$f":"Asset!Z23","v":-129.58077723804394},{"$f":"Asset!AA23","v":-130.46674000731099},{"$f":"Asset!AB23","v":-122.86821005734649},{"$f":"Asset!AC23","v":-111.05923321996333},null,null,{"$f":"Asset!AD23","v":-214.85017038408733},{"$f":"Asset!AE23","v":-136.80975710014195},{"$f":"Asset!AF23","v":-138.99497128354054},{"$f":"Asset!AG23","v":-139.32672709416755},{"$f":"Asset!AH23","v":-140.88325384138506},{"$f":"Asset!AI23","v":-161.34295522025633},{"$f":"Asset!AJ23","v":-163.23759607887141},{"$f":"Asset!AK23","v":-164.02883382780189},{"$f":"Asset!AL23","v":-161.88764381499001},{"$f":"Asset!AM23","v":-164.48917325744571}]
[{"$f":"ROW()","v":26},null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"Asset!I18","v":0},{"$f":"Asset!J18","v":0},{"$f":"Asset!K18","v":0},{"$f":"Asset!L18","v":0},{"$f":"Asset!M18","v":0},{"$f":"Asset!N18","v":-10.029678788838602},{"$f":"Asset!O18","v":0},{"$f":"Asset!P18","v":-5.0440070566702321E-2},{"$f":"Asset!Q18","v":-3.811346199469981E-2},{"$f":"Asset!R18","v":-0.12169909446469535},{"$f":"Asset!S18","v":-1.594892638442983E-2},{"$f":"Asset!T18","v":-6.1750146625346556},{"$f":"Asset!U18","v":-0.5074146548104348},{"$f":"Asset!V18","v":-1.0108246087615684},{"$f":"Asset!W18","v":-2.8517200720965712},{"$f":"Asset!X18","v":-1.0026324110327582},null,null,{"$f":"Asset!Y18","v":0},{"$f":"Asset!Z18","v":0},{"$f":"Asset!AA18","v":0},{"$f":"Asset!AB18","v":0},{"$f":"Asset!AC18","v":0},null,null,{"$f":"Asset!AD18","v":0},{"$f":"Asset!AE18","v":0},{"$f":"Asset!AF18","v":0},{"$f":"Asset!AG18","v":0},{"$f":"Asset!AH18","v":0},{"$f":"Asset!AI18","v":0},{"$f":"Asset!AJ18","v":0},{"$f":"Asset!AK18","v":0},{"$f":"Asset!AL18","v":0},{"$f":"Asset!AM18","v":0}]
[{"$f":"ROW()","v":27},null,"Closing Value",null,null,null,null,null,{"$f":"Asset!I25","v":3063.1898255776346},{"$f":"Asset!J25","v":2992.5673207495629},{"$f":"Asset!K25","v":2917.5108605963642},{"$f":"Asset!L25","v":2840.8666177491905},{"$f":"Asset!M25","v":2768.1868143109591},{"$f":"Asset!N25","v":2769.3706956014712},{"$f":"Asset!O25","v":3312.4953160235709},{"$f":"Asset!P25","v":3240.2562786131484},{"$f":"Asset!Q25","v":4093.9696074959529},{"$f":"Asset!R25","v":3993.0677468249432},{"$f":"Asset!S25","v":4823.4294756663239},{"$f":"Asset!T25","v":4895.1495924027295},{"$f":"Asset!U25","v":4803.836180938335},{"$f":"Asset!V25","v":4697.0735479895711},{"$f":"Asset!W25","v":4576.5900493902573},{"$f":"Asset!X25","v":4470.2986581161058},null,null,{"$f":"Asset!Y25","v":4365.9114769981743},{"$f":"Asset!Z25","v":4265.1502504853761},{"$f":"Asset!AA25","v":4161.7625091076261},{"$f":"Asset!AB25","v":4070.5880753181873},{"$f":"Asset!AC25","v":3994.3834168159601},null,null,{"$f":"Asset!AD25","v":3824.5283529821563},{"$f":"Asset!AE25","v":3732.6350167695259},{"$f":"Asset!AF25","v":3647.241941888753},{"$f":"Asset!AG25","v":3547.437563348778},{"$f":"Asset!AH25","v":3444.4810184527869},{"$f":"Asset!AI25","v":3337.8646441697883},{"$f":"Asset!AJ25","v":3242.982180028398},{"$f":"Asset!AK25","v":3138.9942896834773},{"$f":"Asset!AL25","v":3027.5118430612965},{"$f":"Asset!AM25","v":2898.588451798807}]
["Capital Base [m$ nominal]"]
[{"$f":"ROW()","v":29},"Asset Account"]
[{"$f":"ROW()","v":30},null,"Opening Value (start period)",null,null,null,null,null,{"$f":"H36","v":0},1605.0329987657999,1616.992189807856,1624.1719949772257,1618.9162404434171,1618.3719746515262,1664.375801948094,2055.5639618047007,2070.2177197767192,2712.0521175104623,2700.982124060331,3349.2727044412686,3504.5619033127141,3515.0020836134158,3531.2288940409398,3499.7453318866669,null,null,{"$f":"X36","v":3476.1863309884207},{"$f":"AA36","v":3445.1238340731647},{"$f":"AB36","v":3429.8661626930461},{"$f":"AC36","v":3406.435454011335},{"$f":"AD36","v":3393.1300886081303},null,null,{"$f":"AE36","v":3358.2620979256135},{"$f":"AH36","v":3327.9432511960945},3502.3576771409898,3560.9012072529354,3547.437563348778,3515.4373274329141,{"$f":"AM36","v":3476.8011237499832},{"$f":"AN36","v":3447.5554040614124},{"$f":"AO36","v":3405.7501281705536},{"$f":"AP36","v":3352.4605088926155}]
[{"$f":"ROW()","v":31},null,"Inflation on Opening Value (start period)",null,null,null,null,null,{"$f":"I30*I$11","v":0},50.119080692610595,48.963574432881913,38.421272999461294,41.946709311208835,45.292321474889015,54.15299754014378,60.807679899045567,76.291596169160854,57.18182175473877,71.707490019300934,103.94294599990127,77.254871616112396,96.490253275662056,60.650877951084453,59.095136936172722,null,null,{"$f":"AA30*AA$11","v":51.30902333562252},{"$f":"AB30*AB$11","v":65.770545923214812},{"$f":"AC30*AC$11","v":61.192973464639898},{"$f":"AD30*AD$11","v":62.695131055423737},{"$f":"AE30*AE$11","v":29.200775289226527},null,null,{"$f":"AH30*AH$11","v":117.48186520046912},260.63858933522624,141.91510465479507,86.340734635817554,73.077213804984822,{"$f":"AM30*AM$11","v":72.418008945118032},{"$f":"AN30*AN$11","v":71.622103149249654},71.019641323665098,70.158452640313399,69.06068648318788]
[{"$f":"ROW()","v":32},null,"Opening Value (end period)",null,null,null,null,null,{"$f":"SUM(I30:I31)","v":0},1655.1520794584105,1665.9557642407378,1662.593267976687,1660.862949754626,1663.6642961264151,1718.5287994882378,2116.3716417037463,2146.5093159458802,2769.2339392652011,2772.6896140796321,3453.2156504411701,3581.8167749288264,3611.4923368890777,3591.8797719920244,3558.8404688228397,null,null,{"$f":"SUM(AA30:AA31)","v":3527.4953543240431},{"$f":"SUM(AB30:AB31)","v":3510.8943799963795},{"$f":"SUM(AC30:AC31)","v":3491.0591361576862},{"$f":"SUM(AD30:AD31)","v":3469.1305850667586},{"$f":"SUM(AE30:AE31)","v":3422.3308638973567},null,null,{"$f":"SUM(AH30:AH31)","v":3475.7439631260827},3588.5818405313207,3644.2727817957848,3647.241941888753,3620.5147771537627,{"$f":"SUM(AM30:AM31)","v":3587.855336378032},{"$f":"SUM(AN30:AN31)","v":3548.4232268992328},3518.5750453850774,3475.9085808108671,3421.5211953758035]
[{"$f":"ROW()","v":33},null,"Capex",null,null,null,null,null,{"$f":"I24*I$12","v":5.0594982414987815},3.2674119600000004,1.2552523400000004,0.77395160000000007,3.3767054100000005,52.170393630000007,384.2480902399999,5.2259448199999996,627.41745540999989,1.2817655700000001,618.86641092000013,146.28134829208332,30.768892571582118,20.774203834611107,12.315252983736,22.4612722,null,null,{"$f":"AA24*AA$12","v":17.359778533499995},23.175549758249971,22.164374057624993,26.41905884025007,29.514560290000002,null,null,{"$f":"AH24*AH$12","v":39.152843791602713},42.145393486991047,52.332984938426414,39.522348554192675,38.7079991496689,57.00453984375951,72.667098190570314,65.143301354308164,55.815283900250556,40.194418134071]
[{"$f":"ROW()","v":34},null,"Depreciation",null,null,null,null,null,{"$f":"I25*I$12","v":-39.953977316150478},-41.427301610554736,-43.039021603512381,-44.450979133269939,-45.867680513099586,-45.431108752245926,-47.212927923537563,-51.347640306000351,-61.849405564355671,-69.451261340414064,-72.987198183914614,-90.514245611924466,-97.21230487127761,-100.27771541303559,-102.26896597513851,-104.33574465883771,null,null,-99.731298784379234,-104.20376706158339,-106.78805620397549,-102.41955529887849,-93.372612147630576,null,null,{"$f":"AH25*AH$12","v":-186.95355572159104},-128.36955687732114,-135.70455948127594,-139.32672709416755,-143.78544887051757,-168.05875247180813,-173.53492102839093,-177.96821856883139,-179.26335581850265,-185.89628113266423]
[{"$f":"ROW()","v":35},null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"I26*I$12","v":0},0,0,0,0,-6.0277790560752296,0,-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151975,-0.37127901571495225,-0.75993126971457936,-2.1807271139562014,-0.77966537558071014,null,null,0,0,0,0,0,null,null,{"$f":"AH26*AH$12","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,"Closing Value",null,null,null,null,null,{"$f":"I27*I$12","v":1605.0329987657999},1616.992189807856,1624.1719949772257,1618.9162404434171,1618.3719746515262,1664.375801948094,2055.5639618047007,2070.2177197767192,2712.0521175104623,2700.982124060331,3349.2727044412686,3504.5619033127141,3515.0020836134158,3531.2288940409398,3499.7453318866669,3476.1863309884207,null,null,{"$f":"AA27*AA$12","v":3445.1238340731647},3429.8661626930461,3406.435454011335,3393.1300886081303,3358.2620979256135,null,null,{"$f":"AH27*AH$12","v":3327.9432511960945},3502.3576771409898,3560.9012072529354,3547.437563348778,3515.4373274329141,{"$f":"AM27*AM$12","v":3476.8011237499832},3447.5554040614124,3405.7501281705536,3352.4605088926155,3275.8193323772098]
[{"$f":"ROW()","v":37}]
["Cost of Service, Allowable Revenue [m$ nominal]"]
[{"$f":"ROW()","v":39},"Cost of Service",null,null,null,"PV AA6","Sum AA6","based nominal post tax WACC"]
[{"$f":"ROW()","v":40},null,"OPEX"]
[{"$f":"ROW()","v":41},null,"Opex; GEA & Turbine overhauls",null,null,{"$f":"SUMPRODUCT($AK$19:$AQ$19,$AK41:$AQ41)","v":26.887699524221695},{"$f":"SUM(AM41:AQ41)","v":35.670237969583788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI$2581","v":5.058127892159999},{"$f":"Inputs!AJ$2581","v":9.3614985229116936},{"$f":"Inputs!AK$2581","v":4.8889257708984148},{"$f":"Inputs!AL$2581","v":7.5962969868183325},{"$f":"Inputs!AM$2581","v":8.7653887967953494}]
[{"$f":"ROW()","v":42},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AK$19:$AQ$19,$AK42:$AQ42)","v":77.842459624195129},{"$f":"SUM(AM42:AQ42)","v":102.56530767526789},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI$2583","v":18.826774392164584},{"$f":"Inputs!AJ$2583","v":19.892209221341108},{"$f":"Inputs!AK$2583","v":21.98328366083468},{"$f":"Inputs!AL$2583","v":20.202397628000266},{"$f":"Inputs!AM$2583","v":21.660642772927243}]
[{"$f":"ROW()","v":43},null,"Opex; Other Expenses",null,null,{"$f":"SUMPRODUCT($AK$19:$AQ$19,$AK43:$AQ43)","v":408.28738066654239},{"$f":"SUM(AM43:AQ43)","v":537.34109727395594},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI$2584-AM41-AM42","v":99.130776310939922},{"$f":"Inputs!AJ$2584-AN41-AN42","v":108.53996905538888},{"$f":"Inputs!AK$2584-AO41-AO42","v":111.44258761117993},{"$f":"Inputs!AL$2584-AP41-AP42","v":107.36298536275388},{"$f":"Inputs!AM$2584-AQ41-AQ42","v":110.8647789336934}]
[{"$f":"ROW()","v":44},null,"Depreciation",null,null,{"$f":"SUMPRODUCT($AK$19:$AQ$19,$AK44:$AQ44)","v":672.04548765618654},884.72152902019729,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM$34","v":168.05875247180813},173.53492102839093,177.96821856883139,179.26335581850265,185.89628113266423]
[{"$f":"ROW()","v":45},null,"Inflationary Gains on RAB",null,null,-270.41528043690158,-354.27889254153411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM$31","v":-72.418008945118032},-71.622103149249654,-71.019641323665098,-70.158452640313399,-69.06068648318788]
[{"$f":"ROW()","v":46},null,"Return on Asset",null,null,939.44076821280578,1230.7885650288229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$18*AM$30","v":251.58500601713644},{"$f":"AN$18*AN$30","v":248.81997605622755},{"$f":"AO$18*AO$30","v":246.72698338461663},{"$f":"AP$18*AP$30","v":243.7351563068089},{"$f":"AQ$18*AQ$30","v":239.92144326403334}]
[{"$f":"ROW()","v":47},null,"Tax",null,null,166.63477661332664,222.06980760291947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AI47","v":34.783593250633857},{"$f":"-Tax_CoRE!AJ47","v":39.697874659911541},{"$f":"-Tax_CoRE!AK47","v":42.123999230180104},{"$f":"-Tax_CoRE!AL47","v":52.219781165516132},{"$f":"-Tax_CoRE!AM47","v":53.244559296677821}]
[{"$f":"ROW()","v":48},null,"Imputation Credits",null,null,-83.317388306663318,-111.03490380145973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AI48","v":-17.391796625316928},{"$f":"-Tax_CoRE!AJ48","v":-19.848937329955771},{"$f":"-Tax_CoRE!AK48","v":-21.061999615090052},{"$f":"-Tax_CoRE!AL48","v":-26.109890582758066},{"$f":"-Tax_CoRE!AM48","v":-26.62227964833891}]
[{"$f":"ROW()","v":49},null,"E-Factor",null,null,{"$f":"SUMPRODUCT($AK$19:$AQ$19,$AK49:$AQ49)","v":-43.764700891165369},-56.387981736467992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM87*AM12","v":-7.7080202640000053},{"$f":"AN87*AN12","v":-15.946227327239997},-18.227685963402887,-14.506048181825104,0]
[{"$f":"ROW()","v":50},null,"Over Depreciation",null,null,0,0]
[{"$f":"ROW()","v":51},null,"Cost of Service",null,null,1893.6412026625476,2491.4547664912852,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM40:AM50)","v":479.92520450040792},{"$f":"SUM(AN40:AN50)","v":492.4291807377262},{"$f":"SUM(AO40:AO50)","v":494.82467132438308},{"$f":"SUM(AP40:AP50)","v":499.60558186350352},{"$f":"SUM(AQ40:AQ50)","v":524.67012806526463}]
[{"$f":"ROW()","v":52},null,"less non-reference cost of service",0.02,null,-37.872824053250952,-49.829095329825712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM51*$D52","v":-9.5985040900081593},-9.8485836147545243,-9.8964934264876625,-9.9921116372700709,-10.493402561305293]
[{"$f":"ROW()","v":53},null,"add back SUG for non-reference cost of service",{"$f":"D$52","v":0.02},null,1.5568491924839027,2.0513061535053576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D52*Inputs!AI$2533","v":0.37653548784329166},{"$f":"$D52*Inputs!AJ$2533","v":0.39784418442682218},{"$f":"$D52*Inputs!AK$2533","v":0.43966567321669359},{"$f":"$D52*Inputs!AL$2533","v":0.40404795256000536},{"$f":"$D52*Inputs!AM$2533","v":0.43321285545854488}]
[{"$f":"ROW()","v":54},null,"Total Unsmooth Revenue",null,null,1857.3252278017803,2443.6769773149649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM51:AM53)","v":470.70323589824307},482.9784413073985,485.36784357111208,490.01751817879347,514.60993835941792]
[{"$f":"ROW()","v":55},null,"Total Tariff Revenue",null,null,1857.3252278012267,2441.1454871911455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM219","v":480.53461490209975},476.81768441675911,492.07368468850177,487.58329041089513,504.13621277289002]
[{"$f":"ROW()","v":56},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F54-F55,5)=0,\"OK\",F54-F55)","v":"OK"}]
[{"$f":"ROW()","v":57}]
["Hide","Cost of Service",null,null,null,"PV AA6",null,"based real post tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
["Hide",null,"OPEX"]
["Hide",null,"Opex; GEA & Turbine overhauls",null,null,{"$f":"SUM(AK60:AQ60)","v":26.887699524221695},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM41*AM$19","v":4.4050631190879441},7.6083217021755987,3.7079861443115489,5.3766003969720551,5.7897281616745442]
["Hide",null,"Opex; System Use Gas",null,null,{"$f":"SUM(AK61:AQ61)","v":77.842459624195129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.396012772800447,16.166891096819196,16.67313333044655,14.29910116665785,14.307321257471092]
["Hide",null,"Opex; Other Expenses",null,null,{"$f":"SUM(AK62:AQ62)","v":408.28738066654239},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86.331808132158883,88.21312101865648,84.523183642557981,75.990692665541047,73.228575207627927]
["Hide",null,"Depreciation",null,null,672.04548765618654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146.36035864197052,141.03612819189777,134.97928164693096,126.88122011669766,122.78849905868962]
["Hide",null,"Inflationary Gains on RAB",null,null,-270.41528043690158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-63.067978343602832,-58.209057066262133,-53.864562143624731,-49.657611461403398,-45.61607142200846]
["Hide",null,"Return on Asset",null,null,939.44076821280578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219.10237442579674,202.2221569687969,187.12909107020963,172.51386306107503,158.47328268692735]
["Hide",null,"Tax",null,null,166.63477661332664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.292615577241069,32.263445917984342,31.948778281367712,36.960758199885063,35.16917863684845]
["Hide",null,"Imputation Credits",null,null,-83.317388306663318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15.146307788620534,-16.131722958992171,-15.974389140683856,-18.480379099942532,-17.584589318424225]
["Hide",null,"E-Factor",null,null,-43.764700891165369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.7128227103070044,-12.959893882879172,-13.824715318338672,-10.267268979640519,0]
["Hide",null,"Over Depreciation",null,null,0]
["Hide",null,"Net Cost of Service",null,null,1893.6412026625476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM51*AM$19","v":417.96112382652518},{"$f":"AN51*AN$19","v":400.20939098819673},{"$f":"AO51*AO$19","v":375.29778751317707},{"$f":"AP51*AP$19","v":353.61697606584221},{"$f":"AQ51*AQ$19","v":346.55592426880634}]
["Hide",null,"less non-reference cost of service",{"$f":"D$52","v":0.02},null,-37.872824053250952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM70*$D71","v":-8.359222476530503},-8.0041878197639349,-7.5059557502635412,-7.0723395213168443,-6.9311184853761265]
["Hide",null,"add back SUG",{"$f":"D$52","v":0.02},null,1.5568491924839027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM53*AM$19","v":0.32792025545600895},{"$f":"AN53*AN$19","v":0.32333782193638394},{"$f":"AO53*AO$19","v":0.33346266660893104},{"$f":"AP53*AP$19","v":0.28598202333315703},{"$f":"AQ53*AQ$19","v":0.28614642514942185}]
["Hide",null,"Total Unsmooth Revenue",null,null,1857.3252278017803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM70:AM72)","v":409.92982160545074},392.52854099036915,368.12529442952246,346.83061856785849,339.9109522085796]
["Hide",null,"Total Tariff Revenue",null,null,1857.3252278012267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM55*AM$19","v":418.49185206078795},{"$f":"AN55*AN$19","v":387.52154128426866},{"$f":"AO55*AO$19","v":373.21131273179384},{"$f":"AP55*AP$19","v":345.10769093536686},{"$f":"AQ55*AQ$19","v":332.9928307890093}]
["Hide",null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F73-F74,5)=0,\"OK\",F73-F74)","v":"OK"}]
["Hide"]
[{"$f":"\"CHECK -- Cost of Service, Allowable Revenue [m$ \"&Inputs!$E$26&\"]\"","v":"CHECK -- Cost of Service, Allowable Revenue [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":78},"Cost of Service",null,null,null,"PV AA6","Sum AA6","based on real post tax WACC"]
[{"$f":"ROW()","v":79},null,"OPEX"]
[{"$f":"ROW()","v":80},null,"Opex; GEA & Turbine overhauls",null,null,{"$f":"SUMPRODUCT($AK$16:$AQ$16,$AK80:$AQ80)","v":26.887699524221684},{"$f":"SUM(AM80:AQ80)","v":32.783999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI$2591","v":4.8559999999999999},{"$f":"Inputs!AJ$2591","v":8.8059999999999992},{"$f":"Inputs!AK$2591","v":4.5060000000000002},{"$f":"Inputs!AL$2591","v":6.86},{"$f":"Inputs!AM$2591","v":7.7560000000000002}]
[{"$f":"ROW()","v":81},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AK$16:$AQ$16,$AK81:$AQ81)","v":77.842459624195115},{"$f":"SUM(AM81:AQ81)","v":94.4582072075236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI$2593","v":18.074437498912356},{"$f":"Inputs!AJ$2593","v":18.711832723618979},{"$f":"Inputs!AK$2593","v":20.261440000860944},{"$f":"Inputs!AL$2593","v":18.244211353054119},{"$f":"Inputs!AM$2593","v":19.166285631077194}]
[{"$f":"ROW()","v":82},null,"Opex; Other Expenses",null,null,{"$f":"SUMPRODUCT($AK$16:$AQ$16,$AK82:$AQ82)","v":408.28738066654216},{"$f":"SUM(AM82:AQ82)","v":495.03707316549873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI$2594-AM80-AM81","v":95.16941050700845},{"$f":"Inputs!AJ$2594-AN80-AN81","v":102.09935569209192},{"$f":"Inputs!AK$2594-AO80-AO81","v":102.71383189434215},{"$f":"Inputs!AL$2594-AP80-AP81","v":96.95646192698095},{"$f":"Inputs!AM$2594-AQ80-AQ81","v":98.098013145075299}]
[{"$f":"ROW()","v":83},null,"Depreciation",null,null,672.04548765618631,814.98620219936538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM25","v":161.34295522025633},{"$f":"-AN25","v":163.23759607887141},{"$f":"-AO25","v":164.02883382780189},{"$f":"-AP25","v":161.88764381499001},{"$f":"-AQ25","v":164.48917325744571}]
[{"$f":"ROW()","v":84},null,"Return on Asset",null,null,669.02548777590619,808.57280979142615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$15*AM$23","v":172.00730316255184},166.68319340112677,161.94504077756869,156.75218981280204,151.18508263737681]
[{"$f":"ROW()","v":85},null,"Tax",null,null,166.63477661332661,203.83181355503697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM47*AM$13","v":33.393605781871173},37.342257054210563,38.824631304702947,47.158200820355546,47.11311859389675]
[{"$f":"ROW()","v":86},null,"Imputation Credits",null,null,-83.317388306663304,-101.91590677751849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16.696802890935587,-18.671128527105282,-19.412315652351474,-23.579100410177773,-23.556559296948375]
[{"$f":"ROW()","v":87},null,"E-Factor",null,null,-43.764700891165354,-52.300000000000026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IncentiveMechanism!AK64","v":-7.4000000000000057},{"$f":"IncentiveMechanism!AL64","v":-15},{"$f":"IncentiveMechanism!AM64","v":-16.800000000000011},{"$f":"IncentiveMechanism!AN64","v":-13.100000000000009},{"$f":"IncentiveMechanism!AO64","v":0}]
[{"$f":"ROW()","v":88},null,"Over Depreciation",null,null,0,0]
[{"$f":"ROW()","v":89},null,"Net Cost of Service",null,null,1893.6412026625494,2295.4541991413321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM79:AM88)","v":460.74690927966458},{"$f":"SUM(AN79:AN88)","v":463.20910642281439},{"$f":"SUM(AO79:AO88)","v":456.06746215292515},{"$f":"SUM(AP79:AP88)","v":451.17960731800491},{"$f":"SUM(AQ79:AQ88)","v":464.25111396792335}]
[{"$f":"ROW()","v":90},null,"less non-reference cost of service",{"$f":"D$52","v":0.02},null,-37.872824053250994,-45.909083982826651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM89*$D90","v":-9.2149381855932919},-9.2641821284562873,-9.1213492430585035,-9.0235921463600981,-9.2850222793584667]
[{"$f":"ROW()","v":91},null,"add back SUG",{"$f":"D$52","v":0.02},null,1.5568491924839021,1.8891641441504718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D91*Inputs!AI$2543","v":0.36148874997824715},{"$f":"$D91*Inputs!AJ$2543","v":0.37423665447237958},{"$f":"$D91*Inputs!AK$2543","v":0.40522880001721889},{"$f":"$D91*Inputs!AL$2543","v":0.36488422706108237},{"$f":"$D91*Inputs!AM$2543","v":0.38332571262154391}]
[{"$f":"ROW()","v":92},null,"Total Unsmooth Revenue",null,null,1857.3252278017826,2251.4342793026563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM89:AM91)","v":451.89345984404957},454.31916094883047,447.35134170988385,442.52089939870586,455.34941740118643]
[{"$f":"ROW()","v":93},null,"Total Tariff Revenue",null,null,1857.325227801226,2249.7923125209109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM249","v":461.33196702705749},448.52397494883286,453.53194691661866,440.32261745728573,446.081806171116]
[{"$f":"ROW()","v":94},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F92-F93,5)=0,\"OK\",F92-F93)","v":"OK"}]
[{"$f":"ROW()","v":95}]
["Hide","Cost of Service",null,null,null,"PV AA6",null,"based on real post tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
["Hide",null,"OPEX"]
["Hide",null,"Opex; GEA & Turbine overhauls",null,null,{"$f":"SUM(AK98:AQ98)","v":26.887699524221684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM80*AM$16","v":4.4050631190879441},7.6083217021755969,3.707986144311548,5.3766003969720524,5.7897281616745415]
["Hide",null,"Opex; System Use Gas",null,null,{"$f":"SUM(AK99:AQ99)","v":77.842459624195115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.396012772800447,16.166891096819192,16.673133330446547,14.299101166657842,14.307321257471086]
["Hide",null,"Opex; Other Expenses",null,null,408.28738066654216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86.331808132158898,88.213121018656437,84.523183642557967,75.990692665541019,73.22857520762787]
["Hide",null,"Depreciation",null,null,672.04548765618631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146.36035864197052,141.03612819189775,134.97928164693093,126.88122011669759,122.78849905868957]
["Hide",null,"Return on Asset",null,null,669.02548777590619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156.03439608219443,144.01309990253523,133.26452892658529,122.85625159967199,112.85721126491919]
["Hide",null,"Tax",null,null,166.63477661332661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.292615577241069,32.263445917984335,31.948778281367709,36.960758199885042,35.169178636848436]
["Hide",null,"Imputation Credits",null,null,-83.317388306663304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15.146307788620534,-16.131722958992167,-15.974389140683854,-18.480379099942521,-17.584589318424218]
["Hide",null,"E-Factor",null,null,-43.764700891165354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.7128227103070035,-12.95989388287917,-13.824715318338669,-10.267268979640514,0]
["Hide",null,"Over Depreciation",null,null,0]
["Hide",null,"Net Cost of Service",null,null,1893.6412026625494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM89*AM$16","v":417.96112382652581},{"$f":"AN89*AN$16","v":400.20939098819724},{"$f":"AO89*AO$16","v":375.29778751317747},{"$f":"AP89*AP$16","v":353.61697606584255},{"$f":"AQ89*AQ$16","v":346.55592426880645}]
["Hide",null,"less non-reference cost of service",{"$f":"D$52","v":0.02},null,-37.872824053250994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM107*$D108","v":-8.3592224765305154},-8.0041878197639456,-7.5059557502635492,-7.0723395213168514,-6.9311184853761292]
["Hide",null,"add back SUG",{"$f":"D$52","v":0.02},null,1.5568491924839021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM91*AM$16","v":0.32792025545600895},{"$f":"AN91*AN$16","v":0.32333782193638383},{"$f":"AO91*AO$16","v":0.33346266660893092},{"$f":"AP91*AP$16","v":0.28598202333315681},{"$f":"AQ91*AQ$16","v":0.28614642514942173}]
["Hide",null,"Total Unsmooth Revenue",null,null,1857.3252278017826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM107:AM109)","v":409.92982160545131},392.52854099036966,368.12529442952285,346.83061856785883,339.91095220857972]
["Hide",null,"Total Tariff Revenue",null,null,1857.325227801226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM93*AM$16","v":418.49185206078795},{"$f":"AN93*AN$16","v":387.52154128426861},{"$f":"AO93*AO$16","v":373.21131273179367},{"$f":"AP93*AP$16","v":345.10769093536669},{"$f":"AQ93*AQ$16","v":332.99283078900908}]
["Hide",null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F110-F111,5)=0,\"OK\",F110-F111)","v":"OK"}]
["Hide"]
["Credit Foncier Check"]
[{"$f":"ROW()","v":115},"Net Cash Flow",null,null,null,"PV",null,"based nominal post tax WACC"]
[{"$f":"ROW()","v":116},null,"Total Tariff Revenue",null,null,{"$f":"SUMPRODUCT($AK$19:$AQ$19,$AK116:$AQ116)","v":1857.3252278012267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$55","v":480.53461490209975},476.81768441675911,492.07368468850177,487.58329041089513,504.13621277289002]
[{"$f":"ROW()","v":117},null,"Opex",null,null,-513.01753981495915,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AM41+AM42+AM43)","v":-123.0156785952645},{"$f":"-(AN41+AN42+AN43)","v":-137.79367679964167},{"$f":"-(AO41+AO42+AO43)","v":-138.31479704291303},-135.16167997757248,-141.290810503416]
[{"$f":"ROW()","v":118},null,"Tax",null,null,-166.63477661332664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM$47","v":-34.783593250633857},-39.697874659911541,-42.123999230180104,-52.219781165516132,-53.244559296677821]
[{"$f":"ROW()","v":119},null,"Imputation Credits",null,null,83.317388306663318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM$48","v":17.391796625316928},19.848937329955771,21.061999615090052,26.109890582758066,26.62227964833891]
[{"$f":"ROW()","v":120},null,"E-Factor",null,null,43.764700891165369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM49","v":7.7080202640000053},{"$f":"-AN49","v":15.946227327239997},18.227685963402887,14.506048181825104,0]
[{"$f":"ROW()","v":121},null,"Over Depreciation",null,null,0]
[{"$f":"ROW()","v":122},null,"Asset Opening Value",null,null,-3280.6547212026335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AL36","v":-3515.4373274329141}]
[{"$f":"ROW()","v":123},null,"Capex",null,null,-224.16550493654583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM$33","v":-57.00453984375951},-72.667098190570314,-65.143301354308164,-55.815283900250556,-40.194418134071]
[{"$f":"ROW()","v":124},null,"Asset Residual Value",null,null,2163.7492507070874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ36","v":3275.8193323772098}]
[{"$f":"ROW()","v":125},null,"non-reference cost of service",null,null,37.872824053250952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM52","v":9.5985040900081593},9.8485836147545243,9.8964934264876625,9.9921116372700709,10.493402561305293]
[{"$f":"ROW()","v":126},null,"SUG",null,null,-1.5568491924839027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.37653548784329166,-0.39784418442682218,-0.43966567321669359,-0.40404795256000536,-0.43321285545854488]
[{"$f":"ROW()","v":127},null,"Net Cash Flow (should be 0)",null,null,-5.5479176808148623E-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL116:AL126)","v":-3515.4373274329141},{"$f":"SUM(AM116:AM126)","v":300.05258870392367},271.90493885415913,295.2381003928644,294.59054781684921,3581.9082265701209]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129},null,null,null,null,"IRR"]
[{"$f":"ROW()","v":130},null,"Net Cash Flow [m$ OD]",null,"Nominal IRR",{"$f":"IRR($AK130:$AQ130,0.05)","v":7.1565777618718629E-2},{"$f":"IF(Recalc_From_Year=Inputs!$Y$6,IF(ABS(F130-WACC!$O$36)<0.00001,\"OK\",\"Check\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL127","v":-3515.4373274329141},{"$f":"AM127","v":300.05258870392367},271.90493885415913,295.2381003928644,294.59054781684921,3581.9082265701209]
[{"$f":"ROW()","v":131},null,{"$f":"\"Net Cash Flow [m$ \"&Inputs!$E$26&\"]\"","v":"Net Cash Flow [m$ 31/12/2024]"},null,"Real IRR",{"$f":"IRR($AK131:$AQ131,0.05)","v":4.9937073899066764E-2},{"$f":"IF(Recalc_From_Year=Inputs!$Y$6,IF(ABS(F131-WACC!$O$37)<0.00001,\"OK\",\"Check\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL130*AL$13","v":-3444.4810184527869},{"$f":"AM130*AM$13","v":288.06218462855816},255.77047154251963,272.11353632922436,266.0363544935629,3169.4293144686035]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135}]
[{"$f":"ROW()","v":136},null,"Credit Foncier Check",null,null,"(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Revenue Building Block",null,null,null,null,"(B)","(A + B)"]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference"]
[{"$f":"ROW()","v":138},null,null,null,null,"PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","(should be 0)"]
[{"$f":"ROW()","v":139},null,"Total Smoothed Revenue",null,null,{"$f":"F116","v":1857.3252278012267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Unsmoothed Revenue",null,null,null,null,{"$f":"-F54","v":-1857.3252278017803},{"$f":"ROUND(AJ139+F139,0.000001)","v":0}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,"Asset Opening Value",null,null,{"$f":"F122","v":-3280.6547212026335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Asset",null,null,null,null,{"$f":"F46","v":939.44076821280578}]
[{"$f":"ROW()","v":142},null,"Capex",null,null,{"$f":"F123","v":-224.16550493654583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflationary gains",null,null,null,null,{"$f":"F45","v":-270.41528043690158}]
[{"$f":"ROW()","v":143},null,"Asset Residual Value",null,null,{"$f":"F124","v":2163.7492507070874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,null,null,{"$f":"F44","v":672.04548765618654}]
[{"$f":"ROW()","v":144},null,null,null,null,{"$f":"SUM(F141:F143)","v":-1341.0709754320919},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ141:AJ143)","v":1341.0709754320906},{"$f":"ROUND(AJ144+F144,0.000001)","v":0}]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146},null,"Opex",null,null,{"$f":"F117","v":-513.01753981495915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex",null,null,null,null,{"$f":"F42+F43","v":486.12984029073755},{"$f":"ROUND(AJ146+F146,0.000001)","v":-27}]
[{"$f":"ROW()","v":147},null,"Tax",null,null,{"$f":"F118","v":-166.63477661332664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,null,{"$f":"F47","v":166.63477661332664},{"$f":"ROUND(AJ147+F147,0.000001)","v":0}]
[{"$f":"ROW()","v":148},null,"Imputation Credits",null,null,{"$f":"F119","v":83.317388306663318},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputation Credits",null,null,null,null,{"$f":"F48","v":-83.317388306663318},{"$f":"ROUND(AJ148+F148,0.000001)","v":0}]
[{"$f":"ROW()","v":149},null,"E-Factor",null,null,{"$f":"F120","v":43.764700891165369}]
[{"$f":"ROW()","v":150},null,"Over Depreciation",null,null,{"$f":"F121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over Depreciation",null,null,null,null,{"$f":"F50","v":0},{"$f":"ROUND(AJ150+F150,0.000001)","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,{"$f":"SUM(F146:F150)","v":-552.57022723045702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ146:AJ150)","v":569.44722859740079},{"$f":"ROUND(AJ151+F151,0.000001)","v":17}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,"non-reference cost of service",null,null,{"$f":"F125","v":37.872824053250952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-reference cost of service",null,null,null,null,{"$f":"F52","v":-37.872824053250952},{"$f":"ROUND(AJ153+F153,0.000001)","v":0}]
[{"$f":"ROW()","v":154},null,"SUG",null,null,{"$f":"F126","v":-1.5568491924839027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUG",null,null,null,null,{"$f":"F53","v":1.5568491924839027},{"$f":"ROUND(AJ154+F154,0.000001)","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,{"$f":"SUM(F153:F154)","v":36.315974860767049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ153:AJ154)","v":-36.315974860767049},{"$f":"ROUND(AJ155+F155,0.000001)","v":0}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,"Net Cash Flow (should be 0)",null,null,{"$f":"ROUND(F139+F144+F151+F155,0.00001)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AJ139+AJ144+AJ151+AJ155,0.00001)","v":17},{"$f":"ROUND(AJ157+F157,0.000001)","v":17}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159}]
["Financeability metrics"]
[{"$f":"ROW()","v":161}]
[{"$f":"ROW()","v":162},null,"Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_CoRE!AI21","v":1933.490530088103},{"$f":"Tax_CoRE!AJ21","v":1912.240618062491},{"$f":"Tax_CoRE!AK21","v":1896.1554722337769},{"$f":"Tax_CoRE!AL21","v":1873.1625704938047},{"$f":"Tax_CoRE!AM21","v":1843.8532798909387}]
[{"$f":"ROW()","v":163},null,"Smoothed Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM55","v":480.53461490209975},{"$f":"AN55","v":476.81768441675911},{"$f":"AO55","v":492.07368468850177},{"$f":"AP55","v":487.58329041089513},{"$f":"AQ55","v":504.13621277289002}]
[{"$f":"ROW()","v":164},null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AI40","v":114.95426811501579},{"$f":"-Tax_CoRE!AJ40","v":113.69087010690586},{"$f":"-Tax_CoRE!AK40","v":112.73453950301153},{"$f":"-Tax_CoRE!AL40","v":111.36751331372963},{"$f":"-Tax_CoRE!AM40","v":109.62495083525231}]
[{"$f":"ROW()","v":165},null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM41:AM43)","v":123.0156785952645},{"$f":"SUM(AN41:AN43)","v":137.79367679964167},138.31479704291303,135.16167997757248,141.290810503416]
[{"$f":"ROW()","v":166},null,"Tax (gross)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM47","v":34.783593250633857},{"$f":"AN47","v":39.697874659911541},{"$f":"AO47","v":42.123999230180104},{"$f":"AP47","v":52.219781165516132},{"$f":"AQ47","v":53.244559296677821}]
[{"$f":"ROW()","v":167},null,"FFO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM163-AM164-AM165-AM166","v":207.78107494118561},185.63526285029999,198.90034891239708,188.83431595407691,199.97589213754389]
[{"$f":"ROW()","v":168},null,"FFO + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM167+AM164","v":322.73534305620137},299.32613295720586,311.63488841540862,300.20182926780654,309.60084297279622]
[{"$f":"ROW()","v":169}]
[{"$f":"ROW()","v":170},null,"FFO/debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM167/AM162","v":0.10746423202378844},9.7077355797613091E-2,0.1048966457787775,0.10081042560245919,0.10845542555824843]
[{"$f":"ROW()","v":171},null,"FFO Interest Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM168/AM164","v":2.8075107462151236},2.6328071258118029,2.764324844801302,2.6955960525231286,2.8241822743261591]
[{"$f":"ROW()","v":172}]
[{"$f":"\"Cost of Service Tariff [m$ \"&Inputs!$E$26&\"] (Not used for Reference Tariff)\"","v":"Cost of Service Tariff [m$ 31/12/2024] (Not used for Reference Tariff)"}]
[{"$f":"ROW()","v":174}]
[{"$f":"ROW()","v":175},{"$f":"\"Cost of Service Tariff [$/TJ OD]\"","v":"Cost of Service Tariff [$/TJ OD]"}]
[{"$f":"ROW()","v":176},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*((AM51-AM42)/AM$7)/AM192","v":2.2361586301349563},{"$f":"1000*((AN51-AN42)/AN$7)/AN192","v":2.3628323102416897},{"$f":"1000*((AO51-AO42)/AO$7)/AO192","v":2.3397288388313231},{"$f":"1000*((AP51-AP42)/AP$7)/AP192","v":2.4442833781148656},{"$f":"1000*((AQ51-AQ42)/AQ$7)/AQ192","v":2.5316626298758029}]
[{"$f":"ROW()","v":177},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*(AM42/AM$7)/AM193","v":0.10839477927787083},{"$f":"1000*(AN42/AN$7)/AN193","v":0.1123566027751756},{"$f":"1000*(AO42/AO$7)/AO193","v":0.12134367412679804},{"$f":"1000*(AP42/AP$7)/AP193","v":0.11405641302261203},{"$f":"1000*(AQ42/AQ$7)/AQ193","v":0.12059444254659958}]
[{"$f":"ROW()","v":178},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM176:AM177)","v":2.3445534094128271},2.4751889130168654,2.461072512958121,2.5583397911374774,2.6522570724224024]
[{"$f":"ROW()","v":179}]
[{"$f":"ROW()","v":180},{"$f":"\"Cost of Service Tariff [$/TJ \"&Inputs!$E$26&\"]\"","v":"Cost of Service Tariff [$/TJ 31/12/2024]"}]
[{"$f":"ROW()","v":181},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*((AM89-AM81)/AM$7)/AM192","v":2.1467994759021951},{"$f":"1000*((AN89-AN81)/AN$7)/AN192","v":2.2226250715165148},{"$f":"1000*((AO89-AO81)/AO$7)/AO192","v":2.1564692617201575},{"$f":"1000*((AP89-AP81)/AP$7)/AP192","v":2.2073628773288787},{"$f":"1000*((AQ89-AQ81)/AQ$7)/AQ192","v":2.2401260015409203}]
[{"$f":"ROW()","v":182},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*(AM81/AM$7)/AM193","v":0.1040632145717779},{"$f":"1000*(AN81/AN$7)/AN193","v":0.10568951558521003},{"$f":"1000*(AO81/AO$7)/AO193","v":0.11183941447220498},{"$f":"1000*(AP81/AP$7)/AP193","v":0.10300110628808284},{"$f":"1000*(AQ81/AQ$7)/AQ193","v":0.10670724574515007}]
[{"$f":"ROW()","v":183},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM181:AM182)","v":2.2508626904739728},2.3283145871017248,2.2683086761923623,2.3103639836169614,2.3468332472860705]
[{"$f":"ROW()","v":184}]
["Tariff and Revenue"]
[{"$f":"ROW()","v":186}]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X_Factor_2026","X_Factor_2027","X_Factor_2028","X_Factor_2029","X_Factor_2030"]
[{"$f":"ROW()","v":188},"X_Factor (for real $ calculation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X_Factor_1","v":0.43175646218192393},{"$f":"X_Factor_2","v":0},{"$f":"X_Factor_3","v":0},{"$f":"X_Factor_4","v":0},{"$f":"X_Factor_5","v":0}]
[{"$f":"ROW()","v":189}]
[{"$f":"ROW()","v":190}]
[{"$f":"ROW()","v":191},"Load F/H Equivalent [TJ/day]",null,null,null,"PV (use real discount rate)"]
[{"$f":"ROW()","v":192},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AK$16:$AQ$16,AK192:AQ192)","v":2267.7423875175828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!AI$11","v":564.93459503958786},{"$f":"Load!AJ$11","v":547.91101093352393},{"$f":"Load!AK$11","v":552.16499377841308},{"$f":"Load!AL$11","v":537.34906239885629},{"$f":"Load!AM$11","v":544.34906239885629}]
[{"$f":"ROW()","v":193},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AK$16:$AQ$16,AK193:AQ193)","v":2005.7606693301145},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!AI$12","v":475.85505646838675},{"$f":"Load!AJ$12","v":485.05563536121116},{"$f":"Load!AK$12","v":494.98762083711199},{"$f":"Load!AL$12","v":485.27770714907444},{"$f":"Load!AM$12","v":492.09752557388032}]
[{"$f":"ROW()","v":194},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM192:AM193)","v":1040.7896515079747},1032.966646294735,1047.1526146155252,1022.6267695479307,1036.4465879727366]
[{"$f":"ROW()","v":195}]
[{"$f":"ROW()","v":196},"Applied Tariff Allocation"]
[{"$f":"ROW()","v":197},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Recalc_From_Year>=AM$6,SolverSheet!I22,AK197)","v":0.94361237042659896},{"$f":"IF(Recalc_From_Year>=AN$6,SolverSheet!J22,AM197)","v":0.94361237042659896},{"$f":"IF(Recalc_From_Year>=AO$6,SolverSheet!K22,AN197)","v":0.94361237042659896},{"$f":"IF(Recalc_From_Year>=AP$6,SolverSheet!L22,AO197)","v":0.94361237042659896},{"$f":"IF(Recalc_From_Year>=AQ$6,SolverSheet!M22,AP197)","v":0.94361237042659896}]
[{"$f":"ROW()","v":198},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Recalc_From_Year>=AM$6,SolverSheet!I23,AK198)","v":5.6387629573401044E-2},{"$f":"IF(Recalc_From_Year>=AN$6,SolverSheet!J23,AM198)","v":5.6387629573401044E-2},{"$f":"IF(Recalc_From_Year>=AO$6,SolverSheet!K23,AN198)","v":5.6387629573401044E-2},{"$f":"IF(Recalc_From_Year>=AP$6,SolverSheet!L23,AO198)","v":5.6387629573401044E-2},{"$f":"IF(Recalc_From_Year>=AQ$6,SolverSheet!M23,AP198)","v":5.6387629573401044E-2}]
[{"$f":"ROW()","v":199},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM197:AM198)","v":1},{"$f":"SUM(AN197:AN198)","v":1},1,1,1]
[{"$f":"ROW()","v":200}]
[{"$f":"ROW()","v":201}]
[{"$f":"ROW()","v":202},"Nominal $ Calculation"]
[{"$f":"ROW()","v":203},"Forecast Full Haul Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":204},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.514105,{"$f":"AM234*AM$12","v":2.218737709929107},{"$f":"AN234*AN$12","v":2.2644437067536467},2.3110912471127714,2.3586997268032945,2.4072889411754423]
[{"$f":"ROW()","v":205},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5012000000000096E-2,{"$f":"AM235*AM$12","v":0.13258554468871342},{"$f":"AN235*AN$12","v":0.1353168069093009},0.13810433313163248,0.14094928239414412,0.14385283761146347]
[{"$f":"ROW()","v":206},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6091170000000001,{"$f":"SUM(AM204:AM205)","v":2.3513232546178204},{"$f":"SUM(AN204:AN205)","v":2.3997605136629474},2.4491955802444036,2.4996490091974386,2.551141778786906]
[{"$f":"ROW()","v":207},"Less Rebateable Forecast Full Haul Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":208},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI75","v":0},{"$f":"RebateableServices!AJ75","v":0},{"$f":"RebateableServices!AK75","v":0},{"$f":"RebateableServices!AL75","v":0},{"$f":"RebateableServices!AM75","v":0}]
[{"$f":"ROW()","v":209},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI76","v":0},{"$f":"RebateableServices!AJ76","v":0},{"$f":"RebateableServices!AK76","v":0},{"$f":"RebateableServices!AL76","v":0},{"$f":"RebateableServices!AM76","v":0}]
[{"$f":"ROW()","v":210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM208:AM209)","v":0},{"$f":"SUM(AN208:AN209)","v":0},0,0,0]
[{"$f":"ROW()","v":211},"Net Forecast Full Haul Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":212},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL204-AL208","v":1.514105},2.218737709929107,{"$f":"AN204-AN208","v":2.2644437067536467},2.3110912471127714,2.3586997268032945,2.4072889411754423]
[{"$f":"ROW()","v":213},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL205-AL209","v":9.5012000000000096E-2},0.13258554468871342,{"$f":"AN205-AN209","v":0.1353168069093009},0.13810433313163248,0.14094928239414412,0.14385283761146347]
[{"$f":"ROW()","v":214},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL212:AL213)","v":1.6091170000000001},2.3513232546178204,{"$f":"SUM(AN212:AN213)","v":2.3997605136629474},2.4491955802444036,2.4996490091974386,2.551141778786906]
[{"$f":"ROW()","v":215}]
[{"$f":"ROW()","v":216},"Forecast Tariff Revenue [m$ OD]",null,null,null,"PV AA6"]
[{"$f":"ROW()","v":217},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AK$19:$AQ$19,AK217:AQ217)","v":1764.0860169848465},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM192*(AM204*AM$7)/1000","v":457.50621672511983},{"$f":"AN192*(AN204*AN$7)/1000","v":452.86047880784804},467.05394837451286,462.61745663753891,478.29799948897545]
[{"$f":"ROW()","v":218},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AK$19:$AQ$19,AK218:AQ218)","v":93.239210816379924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM193*(AM205*AM$7)/1000","v":23.02839817697993},{"$f":"AN193*(AN205*AN$7)/1000","v":23.957205608911064},25.019736313988908,24.965833773356248,25.838213283914573]
[{"$f":"ROW()","v":219},null,"Total Revenue",null,null,1857.3252278012267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM217:AM218)","v":480.53461490209975},{"$f":"SUM(AN217:AN218)","v":476.81768441675911},492.07368468850177,487.58329041089513,504.13621277289002]
[{"$f":"ROW()","v":220},null,"Check PV is identical",null,null,{"$f":"IF(ROUND(F54-F219,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":221},"Rebateable Forecast Tariff Revenue [m$ OD]"]
[{"$f":"ROW()","v":222},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AK$19:$AQ$19,AK222:AQ222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI79","v":0},{"$f":"RebateableServices!AJ79","v":0},{"$f":"RebateableServices!AK79","v":0},{"$f":"RebateableServices!AL79","v":0},{"$f":"RebateableServices!AM79","v":0}]
[{"$f":"ROW()","v":223},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AK$19:$AQ$19,AK223:AQ223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI80","v":0},{"$f":"RebateableServices!AJ80","v":0},{"$f":"RebateableServices!AK80","v":0},{"$f":"RebateableServices!AL80","v":0},{"$f":"RebateableServices!AM80","v":0}]
[{"$f":"ROW()","v":224},null,"Total Revenue",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM222:AM223)","v":0},{"$f":"SUM(AN222:AN223)","v":0},0,0,0]
[{"$f":"ROW()","v":225}]
[{"$f":"ROW()","v":226},"Net Forecast Tariff Revenue [m$ OD]"]
[{"$f":"ROW()","v":227},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AK$19:$AQ$19,AK227:AQ227)","v":1764.0860169848465},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM217-AM222","v":457.50621672511983},452.86047880784804,467.05394837451286,462.61745663753891,478.29799948897545]
[{"$f":"ROW()","v":228},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AK$19:$AQ$19,AK228:AQ228)","v":93.239210816379924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM218-AM223","v":23.02839817697993},23.957205608911064,25.019736313988908,24.965833773356248,25.838213283914573]
[{"$f":"ROW()","v":229},null,"Total Revenue",null,null,1857.3252278012267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM227:AM228)","v":480.53461490209975},476.81768441675911,492.07368468850177,487.58329041089513,504.13621277289002]
[{"$f":"ROW()","v":230},null,"Check PV is identical",null,null,{"$f":"IF(ROUND(F219-F224-F229,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":231}]
[{"$f":"ROW()","v":232},{"$f":"\"Real \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"$ Calculation\"","v":"Real 31/12/2024$ Calculation"}]
[{"$f":"ROW()","v":233},{"$f":"\"Forecast Full Haul Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"Forecast Full Haul Tariff [$ /GJ/day] [$ 31/12/2024]"}]
[{"$f":"ROW()","v":234},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL204*AL$13","v":1.483543993729179},{"$f":"AM$236*AM197","v":2.1300747132383764},2.1300747132383764,{"$f":"AO$236*AO197","v":2.1300747132383764},2.1300747132383764,2.1300747132383764]
[{"$f":"ROW()","v":235},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL205*AL$13","v":9.3094258279443565E-2},{"$f":"AM$236*AM$198","v":0.12728729259818139},0.12728729259818139,0.12728729259818139,0.12728729259818139,0.12728729259818139]
[{"$f":"ROW()","v":236},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL206*AL$13","v":1.5766382520086226},{"$f":"AL236*(1+AM188)","v":2.257362005836558},{"$f":"AM236*(1+AN188)","v":2.257362005836558},{"$f":"AN236*(1+AO188)","v":2.257362005836558},{"$f":"AO236*(1+AP188)","v":2.257362005836558},{"$f":"AP236*(1+AQ188)","v":2.257362005836558}]
[{"$f":"ROW()","v":237},{"$f":"\"Less Rebateable Forecast Full Haul Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"Less Rebateable Forecast Full Haul Tariff [$ /GJ/day] [$ 31/12/2024]"}]
[{"$f":"ROW()","v":238},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI85","v":0},{"$f":"RebateableServices!AJ85","v":0},{"$f":"RebateableServices!AK85","v":0},{"$f":"RebateableServices!AL85","v":0},{"$f":"RebateableServices!AM85","v":0}]
[{"$f":"ROW()","v":239},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI86","v":0},{"$f":"RebateableServices!AJ86","v":0},{"$f":"RebateableServices!AK86","v":0},{"$f":"RebateableServices!AL86","v":0},{"$f":"RebateableServices!AM86","v":0}]
[{"$f":"ROW()","v":240},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM238:AM239)","v":0},0,0,0,0]
[{"$f":"ROW()","v":241},{"$f":"\"Net Forecast Full Haul Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"Net Forecast Full Haul Tariff [$ /GJ/day] [$ 31/12/2024]"}]
[{"$f":"ROW()","v":242},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL234-AL238","v":1.483543993729179},{"$f":"AM234-AM238","v":2.1300747132383764},2.1300747132383764,2.1300747132383764,2.1300747132383764,2.1300747132383764]
[{"$f":"ROW()","v":243},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL235-AL239","v":9.3094258279443565E-2},{"$f":"AM235-AM239","v":0.12728729259818139},0.12728729259818139,0.12728729259818139,0.12728729259818139,0.12728729259818139]
[{"$f":"ROW()","v":244},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL242:AL243)","v":1.5766382520086226},{"$f":"SUM(AM242:AM243)","v":2.2573620058365576},2.2573620058365576,2.2573620058365576,2.2573620058365576,2.2573620058365576]
[{"$f":"ROW()","v":245}]
[{"$f":"ROW()","v":246},{"$f":"\"Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"Forecast Tariff Revenue [m$ 31/12/2024]"},null,null,null,"PV AA6"]
[{"$f":"ROW()","v":247},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AK$16:$AQ$16,AK247:AQ247)","v":1764.0860169848461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM234*(AM$7*AM192)/1000","v":439.22380686749676},425.98835716544681,430.47188482651325,417.77668224932626,423.21902314165033]
[{"$f":"ROW()","v":248},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AK$16:$AQ$16,AK248:AQ248)","v":93.239210816379909},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM235*(AM$7*AM193)/1000","v":22.108160159560722},22.53561778338603,23.06006209010544,22.545935207959467,22.8627830294657]
[{"$f":"ROW()","v":249},null,"Tariff Revenue",null,null,1857.325227801226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM247:AM248)","v":461.33196702705749},448.52397494883286,453.53194691661866,440.32261745728573,446.081806171116]
[{"$f":"ROW()","v":250},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F74-F249,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":251},{"$f":"\"Less Rebateable Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"Less Rebateable Forecast Tariff Revenue [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":252},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AK$16:$AQ$16,AK252:AQ252)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI89","v":0},{"$f":"RebateableServices!AJ89","v":0},{"$f":"RebateableServices!AK89","v":0},{"$f":"RebateableServices!AL89","v":0},{"$f":"RebateableServices!AM89","v":0}]
[{"$f":"ROW()","v":253},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AK$16:$AQ$16,AK253:AQ253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI90","v":0},{"$f":"RebateableServices!AJ90","v":0},{"$f":"RebateableServices!AK90","v":0},{"$f":"RebateableServices!AL90","v":0},{"$f":"RebateableServices!AM90","v":0}]
[{"$f":"ROW()","v":254},null,"Tariff Revenue",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM252:AM253)","v":0},0,0,0,0]
[{"$f":"ROW()","v":255}]
[{"$f":"ROW()","v":256},{"$f":"\"Net Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"Net Forecast Tariff Revenue [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":257},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AK$16:$AQ$16,AK257:AQ257)","v":1764.0860169848461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM247-AM252","v":439.22380686749676},425.98835716544681,430.47188482651325,417.77668224932626,423.21902314165033]
[{"$f":"ROW()","v":258},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AK$16:$AQ$16,AK258:AQ258)","v":93.239210816379909},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM248-AM253","v":22.108160159560722},22.53561778338603,23.06006209010544,22.545935207959467,22.8627830294657]
[{"$f":"ROW()","v":259},null,"Tariff Revenue",null,null,1857.325227801226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM257:AM258)","v":461.33196702705749},448.52397494883286,453.53194691661866,440.32261745728573,446.081806171116]
[{"$f":"ROW()","v":260},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F249-F254-F259,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":261}]
["Net Forecast Tariff (Excluding GST)"]
[{"$f":"ROW()","v":263}]
[{"$f":"ROW()","v":264},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":265},"Net Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":266},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM212","v":2.218737709929107},{"$f":"AN212","v":2.2644437067536467},2.3110912471127714,2.3586997268032945,2.4072889411754423]
[{"$f":"ROW()","v":267},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM213","v":0.13258554468871342},{"$f":"AN213","v":0.1353168069093009},0.13810433313163248,0.14094928239414412,0.14385283761146347]
[{"$f":"ROW()","v":268},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM214","v":2.3513232546178204},{"$f":"AN214","v":2.3997605136629474},2.4491955802444036,2.4996490091974386,2.551141778786906]
[{"$f":"ROW()","v":269},{"$f":"\"Net Tariff [$/GJ/day \"&Inputs!$E$26&\"]\"","v":"Net Tariff [$/GJ/day 31/12/2024]"}]
[{"$f":"ROW()","v":270},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM266*AM$13","v":2.1300747132383764},{"$f":"AN266*AN$13","v":2.1300747132383764},2.1300747132383764,2.1300747132383764,2.1300747132383768]
[{"$f":"ROW()","v":271},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM267*AM$13","v":0.12728729259818139},{"$f":"AN267*AN$13","v":0.12728729259818139},0.12728729259818139,0.12728729259818139,0.12728729259818139]
[{"$f":"ROW()","v":272},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM268*AM$13","v":2.2573620058365576},{"$f":"AN268*AN$13","v":2.2573620058365576},2.2573620058365576,2.2573620058365576,2.257362005836558]
[{"$f":"ROW()","v":273}]
[{"$f":"ROW()","v":274},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":275},"Net Tariff [$ OD /GJ/day/km]"]
[{"$f":"ROW()","v":276},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM266/Total_km","v":1.5859454681408913E-3},{"$f":"AN266/Total_km","v":1.6186159447845938E-3},1.6519594332471562E-3,1.6859897975720476E-3,1.7207211874020318E-3]
[{"$f":"ROW()","v":277},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM267/Total_km","v":9.4771654530888789E-5},{"$f":"AN267/Total_km","v":9.6723950614225089E-5},9.8716463996878119E-5,1.0075002315521381E-4,1.028254736322112E-4]
[{"$f":"ROW()","v":278},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM268/Total_km","v":1.6807171226717803E-3},{"$f":"AN268/Total_km","v":1.7153398953988186E-3},1.750675897244034E-3,1.7867398207272614E-3,1.8235466610342431E-3]
[{"$f":"ROW()","v":279},{"$f":"\"Net Tariff [$/GJ/day/km \"&Inputs!$E$26&\"]\"","v":"Net Tariff [$/GJ/day/km 31/12/2024]"}]
[{"$f":"ROW()","v":280},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM276*AM$13","v":1.5225694876614556E-3},{"$f":"AN276*AN$13","v":1.5225694876614556E-3},1.5225694876614556E-3,1.5225694876614556E-3,1.5225694876614558E-3]
[{"$f":"ROW()","v":281},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM277*AM$13","v":9.0984483629865181E-5},{"$f":"AN277*AN$13","v":9.0984483629865168E-5},9.0984483629865181E-5,9.0984483629865181E-5,9.0984483629865181E-5]
[{"$f":"ROW()","v":282},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM278*AM$13","v":1.6135539712913208E-3},{"$f":"AN278*AN$13","v":1.6135539712913206E-3},1.6135539712913206E-3,1.6135539712913206E-3,1.613553971291321E-3]
[{"$f":"ROW()","v":283}]
[{"$f":"ROW()","v":284},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":285},"Net Tariff [$ OD /GJ/day/km]"]
[{"$f":"ROW()","v":286},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM276","v":1.5859454681408913E-3},{"$f":"AN276","v":1.6186159447845938E-3},1.6519594332471562E-3,1.6859897975720476E-3,1.7207211874020318E-3]
[{"$f":"ROW()","v":287},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM277","v":9.4771654530888789E-5},{"$f":"AN277","v":9.6723950614225089E-5},9.8716463996878119E-5,1.0075002315521381E-4,1.028254736322112E-4]
[{"$f":"ROW()","v":288},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM278","v":1.6807171226717803E-3},{"$f":"AN278","v":1.7153398953988186E-3},1.750675897244034E-3,1.7867398207272614E-3,1.8235466610342431E-3]
[{"$f":"ROW()","v":289},{"$f":"\"Net Tariff [$/GJ/day/km \"&Inputs!$E$26&\"]\"","v":"Net Tariff [$/GJ/day/km 31/12/2024]"}]
[{"$f":"ROW()","v":290},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM286*AM$13","v":1.5225694876614556E-3},{"$f":"AN286*AN$13","v":1.5225694876614556E-3},1.5225694876614556E-3,1.5225694876614556E-3,1.5225694876614558E-3]
[{"$f":"ROW()","v":291},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM287*AM$13","v":9.0984483629865181E-5},{"$f":"AN287*AN$13","v":9.0984483629865168E-5},9.0984483629865181E-5,9.0984483629865181E-5,9.0984483629865181E-5]
[{"$f":"ROW()","v":292},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM288*AM$13","v":1.6135539712913208E-3},{"$f":"AN288*AN$13","v":1.6135539712913206E-3},1.6135539712913206E-3,1.6135539712913206E-3,1.613553971291321E-3]

{"sheet":"Tax_CoRE","index":9,"n_rows":86,"n_cols":40,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Tax_CoRE"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},null,null,{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"},"AA7"]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030},{"$f":"AM6+1","v":2031}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365},365]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31},{"$f":"AM8+1","v":32}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$25","v":2.6548672566371723E-2},{"$f":"Inputs!T$25","v":3.1034482758620641E-2},{"$f":"Inputs!U$25","v":2.2044088176352838E-2},{"$f":"Inputs!V$25","v":2.7450980392156765E-2},{"$f":"Inputs!W$25","v":1.7175572519083859E-2},{"$f":"Inputs!X$25","v":1.6885553470919357E-2},{"$f":"Inputs!Y$25","v":1.4760147601476037E-2},{"$f":"Inputs!Z$25","v":1.9090909090909047E-2},{"$f":"Inputs!AA$25","v":1.7841213202497874E-2},{"$f":"Inputs!AB$25","v":1.8404907975460238E-2},{"$f":"Inputs!AC$25","v":8.6058519793459354E-3},{"$f":"Inputs!AD$25","v":3.4982935153583528E-2},{"$f":"Inputs!AE$25","v":7.8318219291014124E-2},{"$f":"Inputs!AF$25","v":4.0519877675840865E-2},{"$f":"Inputs!AG$25","v":2.4246877296105973E-2},{"$f":"Inputs!AH$25","v":2.06E-2},{"$f":"Inputs!AI$25","v":2.06E-2},{"$f":"Inputs!AJ$25","v":2.06E-2},{"$f":"Inputs!AK$25","v":2.06E-2},{"$f":"Inputs!AL$25","v":2.06E-2},{"$f":"Inputs!AM$25","v":2.06E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C26","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$26","v":0.69437580073223515},{"$f":"Inputs!T$26","v":0.71592539454806303},{"$f":"Inputs!U$26","v":0.73170731707317072},{"$f":"Inputs!V$26","v":0.75179340028694397},{"$f":"Inputs!W$26","v":0.76470588235294112},{"$f":"Inputs!X$26","v":0.77761836441893828},{"$f":"Inputs!Y$26","v":0.78909612625538017},{"$f":"Inputs!Z$26","v":0.80416068866571011},{"$f":"Inputs!AA$26","v":0.81850789096126253},{"$f":"Inputs!AB$26","v":0.83357245337159258},{"$f":"Inputs!AC$26","v":0.84074605451936868},{"$f":"Inputs!AD$26","v":0.87015781922525104},{"$f":"Inputs!AE$26","v":0.93830703012912486},{"$f":"Inputs!AF$26","v":0.97632711621233847},{"$f":"Inputs!AG$26","v":1},{"$f":"Inputs!AH$26","v":1.0206},{"$f":"Inputs!AI$26","v":1.0416243599999999},{"$f":"Inputs!AJ$26","v":1.0630818218159999},{"$f":"Inputs!AK$26","v":1.0849813073454093},{"$f":"Inputs!AL$26","v":1.1073319222767248},{"$f":"Inputs!AM$26","v":1.1301429598756252}]
[{"$f":"ROW()","v":13},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":14},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$35","v":0},{"$f":"Inputs!U$35","v":0},{"$f":"Inputs!V$35","v":0},{"$f":"Inputs!W$35","v":0},{"$f":"Inputs!X$35","v":0},{"$f":"Inputs!Y$35","v":0},{"$f":"Inputs!Z$35","v":0},{"$f":"Inputs!AA$35","v":0},{"$f":"Inputs!AB$35","v":0},{"$f":"Inputs!AC$35","v":0},{"$f":"Inputs!AD$35","v":0},{"$f":"Inputs!AE$35","v":0},{"$f":"Inputs!AF$35","v":0},{"$f":"Inputs!AG$35","v":0},{"$f":"Inputs!AH$35","v":7.1565777621429516E-2},{"$f":"Inputs!AI$35","v":7.1565777621429516E-2},{"$f":"Inputs!AJ$35","v":7.1565777621429516E-2},{"$f":"Inputs!AK$35","v":7.1565777621429516E-2},{"$f":"Inputs!AL$35","v":7.1565777621429516E-2},{"$f":"Inputs!AM$35","v":7.1565777621429516E-2}]
[{"$f":"ROW()","v":15},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$36","v":0},{"$f":"Inputs!AC$36","v":0},{"$f":"Inputs!AD$36","v":0},{"$f":"Inputs!AE$36","v":0},{"$f":"Inputs!AF$36","v":0},{"$f":"Inputs!AG$36","v":1},{"$f":"Inputs!AH$36","v":0.93321382679812226},{"$f":"Inputs!AI$36","v":0.87088804652719576},{"$f":"Inputs!AJ$36","v":0.81272476661238557},{"$f":"Inputs!AK$36","v":0.75844598958395515},{"$f":"Inputs!AL$36","v":0.70779228435933161},{"$f":"Inputs!AM$36","v":0.66052154626515658}]
[{"$f":"ROW()","v":16},"Nominal Cost of Debt (DPn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!R$15","v":4.6780000000000002E-2},{"$f":"WACC!S$15","v":4.6649999999999997E-2},{"$f":"WACC!T15","v":2.768E-2},{"$f":"WACC!U15","v":2.6080000000000002E-2},{"$f":"WACC!V15","v":2.5270000000000001E-2},{"$f":"WACC!W15","v":2.4930000000000001E-2},{"$f":"WACC!X15","v":2.4470000000000002E-2},{"$f":"WACC!Y15","v":5.945427005002072E-2},{"$f":"WACC!Z15","v":5.945427005002072E-2},{"$f":"WACC!AA15","v":5.945427005002072E-2},{"$f":"WACC!AB15","v":5.945427005002072E-2},{"$f":"WACC!AC15","v":5.945427005002072E-2}]
[{"$f":"ROW()","v":17}]
["Asset Value [m$ nominal]"]
[{"$f":"ROW()","v":19},"Asset Value (Opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!AC25*AC$12","v":3358.2620979256135},{"$f":"Asset!AD25*AD$12","v":3327.9432511960945},{"$f":"Asset!AE25*AE$12","v":3502.3576771409898},{"$f":"Asset!AF25*AF$12","v":3560.9012072529354},{"$f":"Asset!AG25*AG$12","v":3547.437563348778},{"$f":"Asset!AH25*AH$12","v":3515.4373274329141},{"$f":"Asset!AI25*AI$12","v":3476.8011237499832},{"$f":"Asset!AJ25*AJ$12","v":3447.5554040614124},{"$f":"Asset!AK25*AK$12","v":3405.7501281705536},{"$f":"Asset!AL25*AL$12","v":3352.4605088926155},{"$f":"Asset!AM25*AM$12","v":3275.8193323772098}]
[{"$f":"ROW()","v":20},"Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$19*WACC!T26","v":1511.2179440665259},{"$f":"AE$19*WACC!U26","v":1497.5744630382424},{"$f":"AF$19*WACC!V26","v":1576.0609547134452},{"$f":"AG$19*WACC!W26","v":1602.4055432638208},{"$f":"AH$19*WACC!X26","v":1596.34690350695},{"$f":"AI$19*WACC!Y26","v":1581.9467973448111},{"$f":"AJ$19*WACC!Z26","v":1564.5605056874922},{"$f":"AK$19*WACC!AA26","v":1551.3999318276356},{"$f":"AL$19*WACC!AB26","v":1532.5875576767489},{"$f":"AM$19*WACC!AC26","v":1508.6072290016768}]
[{"$f":"ROW()","v":21},"Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$19*WACC!T25","v":1847.0441538590876},{"$f":"AE$19*WACC!U25","v":1830.3687881578521},{"$f":"AF$19*WACC!V25","v":1926.2967224275446},{"$f":"AG$19*WACC!W25","v":1958.4956639891145},{"$f":"AH$19*WACC!X25","v":1951.090659841828},{"$f":"AI$19*WACC!Y25","v":1933.490530088103},{"$f":"AJ$19*WACC!Z25","v":1912.240618062491},{"$f":"AK$19*WACC!AA25","v":1896.1554722337769},{"$f":"AL$19*WACC!AB25","v":1873.1625704938047},{"$f":"AM$19*WACC!AC25","v":1843.8532798909387}]
[{"$f":"ROW()","v":22},null,"Check that A=D+E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AD19-AD20-AD21,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(AE19-AE20-AE21,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK",{"$f":"IF(ROUND(AI19-AI20-AI21,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(AJ19-AJ20-AJ21,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK"]
["Calculation of Tax Expense - [m$ nominal]"]
[{"$f":"ROW()","v":24},"Revenue",null,null,null,"PV"]
[{"$f":"ROW()","v":25},null,"Revenue requirement"]
[{"$f":"ROW()","v":26},null,"Opex"]
[null,null,"Opex; GEA & Turbine overhauls",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG27:AM27)","v":26.887699524221695},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AM41","v":5.058127892159999},{"$f":"CoS_Tariff_Revenue!AN41","v":9.3614985229116936},{"$f":"CoS_Tariff_Revenue!AO41","v":4.8889257708984148},{"$f":"CoS_Tariff_Revenue!AP41","v":7.5962969868183325},{"$f":"CoS_Tariff_Revenue!AQ41","v":8.7653887967953494}]
[{"$f":"ROW()","v":28},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG28:AM28)","v":77.842459624195129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AM42","v":18.826774392164584},{"$f":"CoS_Tariff_Revenue!AN42","v":19.892209221341108},{"$f":"CoS_Tariff_Revenue!AO42","v":21.98328366083468},{"$f":"CoS_Tariff_Revenue!AP42","v":20.202397628000266},{"$f":"CoS_Tariff_Revenue!AQ42","v":21.660642772927243}]
[{"$f":"ROW()","v":29},null,"Opex; Other Expenses",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG29:AM29)","v":408.28738066654239},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AM43","v":99.130776310939922},{"$f":"CoS_Tariff_Revenue!AN43","v":108.53996905538888},{"$f":"CoS_Tariff_Revenue!AO43","v":111.44258761117993},{"$f":"CoS_Tariff_Revenue!AP43","v":107.36298536275388},{"$f":"CoS_Tariff_Revenue!AQ43","v":110.8647789336934}]
[{"$f":"ROW()","v":30},null,"Return of Asset (Depreciation)",null,null,672.04548765618654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AM44","v":168.05875247180813},{"$f":"CoS_Tariff_Revenue!AN44","v":173.53492102839093},{"$f":"CoS_Tariff_Revenue!AO44","v":177.96821856883139},{"$f":"CoS_Tariff_Revenue!AP44","v":179.26335581850265},{"$f":"CoS_Tariff_Revenue!AQ44","v":185.89628113266423}]
[{"$f":"ROW()","v":31},null,"Inflationary Gains on RAB",null,null,-270.41528043690158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AM45","v":-72.418008945118032},{"$f":"CoS_Tariff_Revenue!AN45","v":-71.622103149249654},{"$f":"CoS_Tariff_Revenue!AO45","v":-71.019641323665098},{"$f":"CoS_Tariff_Revenue!AP45","v":-70.158452640313399},{"$f":"CoS_Tariff_Revenue!AQ45","v":-69.06068648318788}]
[{"$f":"ROW()","v":32},null,"Return on Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AM46","v":251.58500601713644},{"$f":"CoS_Tariff_Revenue!AN46","v":248.81997605622755},{"$f":"CoS_Tariff_Revenue!AO46","v":246.72698338461663},{"$f":"CoS_Tariff_Revenue!AP46","v":243.7351563068089},{"$f":"CoS_Tariff_Revenue!AQ46","v":239.92144326403334}]
[{"$f":"ROW()","v":33},null,"Income tax expense",null,null,166.63477661332664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI47","v":34.783593250633857},{"$f":"-AJ47","v":39.697874659911541},42.123999230180104,52.219781165516132,53.244559296677821]
[{"$f":"ROW()","v":34},null,"Imputation Credits",null,null,-83.317388306663318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI48","v":-17.391796625316928},{"$f":"-AJ48","v":-19.848937329955771},-21.061999615090052,-26.109890582758066,-26.62227964833891]
[{"$f":"ROW()","v":35},null,"Cost of Service",null,null,1937.405903553713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI27:AI34)","v":487.63322476440794},{"$f":"SUM(AJ27:AJ34)","v":508.37540806496622},513.05235728778598,514.11163004532864,524.67012806526463]
[{"$f":"ROW()","v":36},"Expenses"]
[null,null,"Opex; GEA & Turbine overhauls",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG37:AM37)","v":-27.570971848272517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AI2582","v":-5.0480730922129196},{"$f":"-Inputs!AJ2582","v":-11.102982820074111},{"$f":"-Inputs!AK2582","v":-11.254475296710789},{"$f":"-Inputs!AL2582","v":-4.0005322268479162},{"$f":"-Inputs!AM2582","v":-4.2141527883625427}]
[{"$f":"ROW()","v":38},null,"Opex; System Use Gas",null,null,-77.842459624195129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AI2583","v":-18.826774392164584},{"$f":"-Inputs!AJ2583","v":-19.892209221341108},{"$f":"-Inputs!AK2583","v":-21.98328366083468},{"$f":"-Inputs!AL2583","v":-20.202397628000266},{"$f":"-Inputs!AM2583","v":-21.660642772927243}]
[{"$f":"ROW()","v":39},null,"Opex; Other Expenses",null,null,-407.60410834249149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AI2584-AI37-AI38","v":-99.140831110887007},{"$f":"-Inputs!AJ2584-AJ37-AJ38","v":-106.79848475822645},{"$f":"-Inputs!AK2584-AK37-AK38","v":-105.07703808536755},{"$f":"-Inputs!AL2584-AL37-AL38","v":-110.95875012272428},{"$f":"-Inputs!AM2584-AM37-AM38","v":-115.4160149421262}]
[{"$f":"ROW()","v":40},null,"Interest on Debt",null,null,-429.24945193258242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI21*AI$16","v":-114.95426811501579},-113.69087010690586,-112.73453950301153,-111.36751331372963,-109.62495083525231]
[{"$f":"ROW()","v":41},null,"Tax Depreciation",null,null,-412.8019569041943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_Asset!AI22","v":-128.65983932652142},{"$f":"Tax_Asset!AJ22","v":-115.20311376913516},{"$f":"Tax_Asset!AK22","v":-116.70076420369598},{"$f":"Tax_Asset!AL22","v":-85.920202548821138},{"$f":"Tax_Asset!AM22","v":-87.507113607541569}]
[{"$f":"ROW()","v":42},null,"Total Expenses",null,null,-1355.0689486517358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI37:AI41)","v":-366.62978603680176},{"$f":"SUM(AJ37:AJ41)","v":-366.68766067568271},-367.75010074962057,-332.44939584012326,-338.42287494620984]
[{"$f":"ROW()","v":43},"Tax"]
[{"$f":"ROW()","v":44},null,"Net Income",null,null,582.33695490197715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI35+AI42","v":121.00343872760618},141.68774738928352,145.30225653816541,181.66223420520538,186.24725311905479]
[{"$f":"ROW()","v":45},null,"Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI46<0,AI46,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":46},null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI44+AH45","v":121.00343872760618},{"$f":"AJ44+AI45","v":141.68774738928352},{"$f":"AK44+AJ45","v":145.30225653816541},{"$f":"AL44+AK45","v":181.66223420520538},{"$f":"AM44+AL45","v":186.24725311905479}]
[{"$f":"ROW()","v":47},null,"Income tax expense",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG47:AM47)","v":-166.63477661332664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF((SUM(AI28:AI32)+AI42+AH45)>0,(SUM(AI28:AI32)+AI42+AH45)*WACC!Y$28/(1-(1-WACC!Y$29)*WACC!Y$28),0)","v":-34.783593250633857},{"$f":"-IF((SUM(AJ28:AJ32)+AJ42+AI45)>0,(SUM(AJ28:AJ32)+AJ42+AI45)*WACC!Z$28/(1-(1-WACC!Z$29)*WACC!Z$28),0)","v":-39.697874659911541},{"$f":"-IF((SUM(AK28:AK32)+AK42+AJ45)>0,(SUM(AK28:AK32)+AK42+AJ45)*WACC!AA$28/(1-(1-WACC!AA$29)*WACC!AA$28),0)","v":-42.123999230180104},{"$f":"-IF((SUM(AL28:AL32)+AL42+AK45)>0,(SUM(AL28:AL32)+AL42+AK45)*WACC!AB$28/(1-(1-WACC!AB$29)*WACC!AB$28),0)","v":-52.219781165516132},{"$f":"-IF((SUM(AM28:AM32)+AM42+AL45)>0,(SUM(AM28:AM32)+AM42+AL45)*WACC!AC$28/(1-(1-WACC!AC$29)*WACC!AC$28),0)","v":-53.244559296677821}]
[{"$f":"ROW()","v":48},null,"Imputation Credits",null,null,83.317388306663318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI47*WACC!Y29","v":17.391796625316928},{"$f":"-AJ47*WACC!Z29","v":19.848937329955771},{"$f":"-AK47*WACC!AA29","v":21.061999615090052},{"$f":"-AL47*WACC!AB29","v":26.109890582758066},{"$f":"-AM47*WACC!AC29","v":26.62227964833891}]
[{"$f":"ROW()","v":49},null,"Net Tax Expense",null,null,-83.317388306663318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI47:AI48)","v":-17.391796625316928},{"$f":"SUM(AJ47:AJ48)","v":-19.848937329955771},-21.061999615090052,-26.109890582758066,-26.62227964833891]
[{"$f":"ROW()","v":50}]
["Equity Raising Costs, Nominal Calculations [m$ nominal]"]
[{"$f":"ROW()","v":52},"Yield / cost inputs (based on ERA 2022 Gas Rate of Return Instrument)"]
[{"$f":"ROW()","v":53},null,"Dividend imputation/payout ratio",null,null,{"$f":"Inputs!AI2615","v":0.9}]
[{"$f":"ROW()","v":54},null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,{"$f":"Inputs!AI2616","v":0.03}]
[{"$f":"ROW()","v":55},null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,{"$f":"Inputs!AI2617","v":0.01}]
[{"$f":"ROW()","v":56},null,"Benchmark DRP take-up",null,null,{"$f":"Inputs!AI2618","v":0.25}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},"Dividend assessment"]
[{"$f":"ROW()","v":59},null,"Tax payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI47","v":34.783593250633857},39.697874659911541,42.123999230180104,52.219781165516132,53.244559296677821]
[{"$f":"ROW()","v":60},null,"Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI59/WACC!Y$28*(1-WACC!Y$28)*$F$53)","v":73.045545826331107},{"$f":"(AJ59/WACC!Z$28*(1-WACC!Z$28)*$F$53)","v":83.365536785814228},{"$f":"(AK59/WACC!AA$28*(1-WACC!AA$28)*$F$53)","v":88.460398383378219},{"$f":"(AL59/WACC!AB$28*(1-WACC!AB$28)*$F$53)","v":109.66154044758389},{"$f":"(AM59/WACC!AC$28*(1-WACC!AC$28)*$F$53)","v":111.81357452302342}]
[{"$f":"ROW()","v":61},null,"Dividend re-investment (DRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI60*$F$56","v":18.261386456582777},{"$f":"AJ60*$F$56","v":20.841384196453557},22.115099595844555,27.415385111895972,27.953393630755855]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63},"Benchmark Cash Flows"]
[{"$f":"ROW()","v":64},null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI35","v":487.63322476440794},508.37540806496622,513.05235728778598,514.11163004532864,524.67012806526463]
[{"$f":"ROW()","v":65},null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI42-AI66","v":-251.67551792178597},-252.99679056877685,-255.01556124660902,-221.08188252639363,-228.79792411095752]
[{"$f":"ROW()","v":66},null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI40","v":-114.95426811501579},-113.69087010690586,-112.73453950301153,-111.36751331372963,-109.62495083525231]
[{"$f":"ROW()","v":67},null,"Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI47","v":-34.783593250633857},-39.697874659911541,-42.123999230180104,-52.219781165516132,-53.244559296677821]
[{"$f":"ROW()","v":68},null,"Internal cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI64:AI67)","v":86.219845476972324},101.98987272937197,103.17825730798531,129.44245303968921,133.00269382237695]
[{"$f":"ROW()","v":69},null,"Dividend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI60","v":-73.045545826331107},-83.365536785814228,-88.460398383378219,-109.66154044758389,-111.81357452302342]
[{"$f":"ROW()","v":70},null,"Dividend reinvestment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI61","v":18.261386456582777},20.841384196453557,22.115099595844555,27.415385111895972,27.953393630755855]
[{"$f":"ROW()","v":71},null,"Retained cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI68:AI70)","v":31.435686107223994},39.4657201400113,36.832958520451641,47.196297704001296,49.14251293010939]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73},"Benchmark capex funding"]
[{"$f":"ROW()","v":74},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI823","v":57.004539843759503},{"$f":"Inputs!AJ823","v":72.667098190570314},{"$f":"Inputs!AK823","v":65.14330135430815},{"$f":"Inputs!AL823","v":55.815283900250549},{"$f":"Inputs!AM823","v":40.194418134071007}]
[{"$f":"ROW()","v":75},null,"less Debt Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AJ19-AI19)*WACC!Y$25","v":-21.249912025612026},{"$f":"(AK19-AJ19)*WACC!Z$25","v":-16.085145828713895},{"$f":"(AL19-AK19)*WACC!AA$25","v":-22.992901739972378},{"$f":"(AM19-AL19)*WACC!AB$25","v":-29.309290602865943},{"$f":"(AN19-AM19)*WACC!AC$25","v":-42.152647083473155}]
[{"$f":"ROW()","v":76},null,"Equity Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI74-AI75","v":78.254451869371536},88.752244019284205,88.136203094280532,85.124574503116492,82.347065217544156]
[{"$f":"ROW()","v":77},null,"Retained cash flows",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI71","v":31.435686107223994},39.4657201400113,36.832958520451641,47.196297704001296,49.14251293010939]
[{"$f":"ROW()","v":78},null,"Equity Required (SEO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI76-AI77","v":46.818765762147542},49.286523879272906,51.303244573828891,37.928276799115196,33.204552287434765]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},"Equity raising costs"]
[{"$f":"ROW()","v":81},null,"External Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI78*$F$54","v":1.4045629728644262},{"$f":"AJ78*$F$54","v":1.4785957163781871},1.5390973372148666,1.1378483039734559,0.9961365686230429]
[{"$f":"ROW()","v":82},null,"DRP cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI61*$F$55","v":0.18261386456582776},{"$f":"AJ61*$F$55","v":0.20841384196453558},0.22115099595844556,0.27415385111895973,0.27953393630755857]
[{"$f":"ROW()","v":83},null,"Total Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI81:AI82)","v":1.587176837430254},{"$f":"SUM(AJ81:AJ82)","v":1.6870095583427227},1.7602483331733123,1.4120021550924156,1.2756705049306014]
[{"$f":"ROW()","v":84},null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(AI81:AI82))","v":1.587176837430254},{"$f":"MAX(0,SUM(AJ81:AJ82))","v":1.6870095583427227},1.7602483331733123,1.4120021550924156,1.2756705049306014]
[{"$f":"ROW()","v":85},null,"Equity Raising Costs (manual entry)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SolverSheet!I40","v":1.5871768374302551},{"$f":"SolverSheet!J40","v":1.6870095583427229},{"$f":"SolverSheet!K40","v":1.7602483331733134},{"$f":"SolverSheet!L40","v":1.4120021550924156},{"$f":"SolverSheet!M40","v":1.2756705049306019}]
[{"$f":"ROW()","v":86},null,{"$f":"\"Total Equity Raising Costs [Real \" & Inputs!$E$26 & \" $M]\"","v":"Total Equity Raising Costs [Real 31/12/2024 $M]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI85/AI12","v":1.5237516501920665},1.5869047177016951,1.6223766448843799,1.2751390316548221,1.1287691471094881]

{"sheet":"2020 Capex NGR 77(2)(a)","index":10,"n_rows":77,"n_cols":15,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
["2020 Capex NGR 77(2)(a)"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14}]
["Inputs"]
[{"$f":"ROW()","v":5},null,"Forecast capex [$m 31/12/2020]",null,null,null,null,null,"AA5 FD capex $m 2020","Actual capex 2020 $M 2020 or nominal same net of disposals","Variance $ 2020","Benefit adjustment $ 2020","Benefit adjustment $ 2024"]
[{"$f":"ROW()","v":6},null,null,"Pipeline",null,null,null,null,0.23329542977606246,{"$f":"Inputs!AC598","v":8.7959769999999993E-2},{"$f":"J6-I6","v":-0.14533565977606247},{"$f":"K6/$K$16*$G$42","v":-1.7160385512712015E-2},{"$f":"K6/$K$16*$G$45","v":-2.0410902222457807E-2}]
[{"$f":"ROW()","v":7},null,null,"Compression",null,null,null,null,2.473346616508687,{"$f":"Inputs!AC599","v":2.0724719599999997},-0.40087465650868737,-4.7332937137139673E-2,{"$f":"K7/$K$16*$G$45","v":-5.6298732396905034E-2}]
[{"$f":"ROW()","v":8},null,null,"Metering",null,null,null,null,8.362279378618986,{"$f":"Inputs!AC600","v":8.2567093700000012},-0.1055700086189848,-1.2465089774068598E-2,-1.482622452649456E-2]
[{"$f":"ROW()","v":9},null,null,"Other Depreciable",null,null,null,null,4.3769035965256871,{"$f":"Inputs!AC601","v":4.0108991900000026},-0.36600440652568444,-4.3215661765390011E-2,-5.1401563567366616E-2]
[{"$f":"ROW()","v":10},null,null,"Computers and Motor Vehicles",null,null,null,null,5.0755406139396868,{"$f":"Inputs!AC602","v":4.4002969500000004},-0.67524366393968638,-7.9728826401417596E-2,-9.4831044371651976E-2]
[{"$f":"ROW()","v":11},null,null,"Cathodic/Corrosion Protection",null,null,null,null,4.3077284419010615,{"$f":"Inputs!AC603","v":3.8696298499999995},-0.43809859190106204,-5.1728121929486448E-2,-6.1526452192580294E-2]
[{"$f":"ROW()","v":12},null,null,"SCADA , ECI And Comms",null,null,null,null,6.4700575190297203,{"$f":"Inputs!AC604","v":6.8165931999999989},0.34653568097027865,4.091690840722087E-2,4.8667380818827551E-2]
[{"$f":"ROW()","v":13},null,null,"Building",null,null,null,null,0,{"$f":"Inputs!AC605","v":0},0,0,0]
[{"$f":"ROW()","v":14},null,null,"Non-Depreciable",null,null,null,null,0,{"$f":"Inputs!AC609","v":0},0,0,0]
[{"$f":"ROW()","v":15},null,null,"Cost of Raising Equity",null,null,null,null,0,{"$f":"Inputs!AC610","v":0},0,0,0]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,{"$f":"SUM(I6:I15)","v":31.29915159629989},{"$f":"SUM(J6:J15)","v":29.514560290000002},{"$f":"SUM(K6:K15)","v":-1.7845913062998888},{"$f":"SUM(L6:L15)","v":-0.21071411411299348},{"$f":"SUM(M6:M15)","v":-0.25062753845862873}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,2020,{"$f":"I19+1","v":2021},{"$f":"J19+1","v":2022},2023,2024,2025]
[{"$f":"ROW()","v":20},null,"Actual capex [$m 31/12/2020]"]
[{"$f":"ROW()","v":21},null,null,"2020 Actual Capex",null,null,null,null,{"$f":"J16","v":29.514560290000002}]
[{"$f":"ROW()","v":22},null,null,"Overheads adjustment"]
[{"$f":"ROW()","v":23},null,null,"2019 Actual modelled capex",null,null,null,null,{"$f":"I21-I22","v":29.514560290000002}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,"Actual Inflation",null,null,null,null,null,{"$f":"I$19","v":2020},{"$f":"J$19","v":2021},2022,2023,2024,2025]
[{"$f":"ROW()","v":26},null,null,"CPI Dec Quarter",null,null,null,null,{"$f":"Inputs!AC18","v":117.2},{"$f":"Inputs!AD18","v":121.3},{"$f":"Inputs!AE18","v":130.80000000000001},{"$f":"Inputs!AF18","v":136.1},{"$f":"Inputs!AG18","v":139.4},{"$f":"Inputs!AH18","v":142.27163999999999},"Source: ABS actual up to 2023 then use forecast inflation as that is the inflation that is added to the RAB"]
[{"$f":"ROW()","v":27},null,null,"Inflation (Dec-Dec)",null,null,null,null,null,{"$f":"(J26-I26)/I26","v":3.4982935153583569E-2},{"$f":"(K26-J26)/J26","v":7.8318219291014138E-2},4.0519877675840844E-2,2.424687729610589E-2,2.0599999999999893E-2]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,"Actual WACC"]
[{"$f":"ROW()","v":30},null,null,"Nominal WACC",null,null,null,null,null,{"$f":"(1+J33)*(1+J27)-1","v":5.9467469662026318E-2},{"$f":"(1+K33)*(1+K27)-1","v":0.1028898027180416},6.3771870809845588E-2,4.6945869016232544E-2,4.2962894809688512E-2]
[{"$f":"ROW()","v":31},null,null,"Discounting Factor",null,null,null,null,null,{"$f":"1/(1+J30)","v":0.94387041474619637},{"$f":"J31/(1+K30)","v":0.85581570563083786},{"$f":"K31/(1+L30)","v":0.80451056200546889},0.76843568116986882,0.7367814185854491]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33},null,null,"Real WACC",null,null,null,null,null,{"$f":"WACC!T37","v":2.3656945130993368E-2},{"$f":"WACC!U37","v":2.2786950074147105E-2},{"$f":"WACC!V37","v":2.2346515076618889E-2},{"$f":"WACC!W37","v":2.2161641127038889E-2},{"$f":"WACC!X37","v":2.1911517548195647E-2},"Source: Tariff Variation Model for 2025"]
[{"$f":"ROW()","v":34},null,null,"Discounting Factor",null,null,null,null,null,{"$f":"1/(1+J33)","v":0.97688977225864859},{"$f":"J34/(1+K33)","v":0.95512537795660069},{"$f":"K34/(1+L33)","v":0.93424818676573629},0.91399261053822278,0.89439505753991744]
[{"$f":"ROW()","v":35}]
["Calculation of total adjustment to AA6 RAB",null,null,null,null,null,null,null,{"$f":"I$19","v":2020},{"$f":"J$19","v":2021},2022,2023,2024,2025]
[{"$f":"ROW()","v":37},null,null,"Actual less forecast 2019 capex","$m real 2020",null,null,null,{"$f":"K16","v":-1.7845913062998888}]
[{"$f":"ROW()","v":38},null,null,"Potential write-down of overhead included in capex","$m real 2020"]
[{"$f":"ROW()","v":39},null,null,"Total forecast capex reduction","$m real 2020",null,null,null,{"$f":"I37+I38","v":-1.7845913062998888}]
[{"$f":"ROW()","v":40},null,null,"Real return on asset difference","$m real 2020",null,null,null,null,{"$f":"$I$39*J33","v":-4.2217978614384248E-2},{"$f":"$I$39*K33","v":-4.0665392999412533E-2},{"$f":"$I$39*L33","v":-3.9879396531833464E-2},{"$f":"$I$39*M33","v":-3.9549472088651672E-2},{"$f":"$I$39*N33","v":-3.9103103724347409E-2}]
[{"$f":"ROW()","v":41},null,null,"Return on return received (compounding)","$m real 2020",null,null,null,null,0,{"$f":"K33*J42","v":-9.6201897091738407E-4},{"$f":"L33*SUM($J$42:K42)","v":-1.8736522848063143E-3},{"$f":"M33*SUM($J$42:L42)","v":-2.7834675401289467E-3},{"$f":"N33*SUM($J$42:M42)","v":-3.6796313585114879E-3}]
[{"$f":"ROW()","v":42},null,null,"Total benefit asset base adjustment","$m real 2020",null,{"$f":"SUM(J42:N42)","v":-0.21071411411299346},null,null,{"$f":"SUM(J37:J41)","v":-4.2217978614384248E-2},{"$f":"SUM(K40:K41)","v":-4.1627411970329917E-2},-4.1753048816639778E-2,-4.2332939628780618E-2,-4.2782735082858896E-2]
[{"$f":"ROW()","v":43},null,null,"Total asset base adjustment","$m real 2020",null,null,null,{"$f":"I39","v":-1.7845913062998888}]
[{"$f":"ROW()","v":44},null,null,"Inflator 2020 to 2024",null,{"$f":"M26/I26","v":1.189419795221843}]
[{"$f":"ROW()","v":45},null,null,"Benefit received to deduct from actual 2020 capex","$m real 2024",null,{"$f":"SUM(I45:N45)","v":-0.25062753845862873},null,null,{"$f":"J42*$F$44","v":-5.0214899478201062E-2},{"$f":"K42*$F$44","v":-4.9512467821365105E-2},{"$f":"L42*$F$44","v":-4.9661902773375302E-2},{"$f":"M42*$F$44","v":-5.035163638440289E-2},{"$f":"N42*$F$44","v":-5.088663200128439E-2}]
[{"$f":"ROW()","v":46},null,null,"Actual less forecast 2020 capex","$m real 2024",null,-2.1226282260938953,null,{"$f":"I43*$F$44","v":-2.1226282260938953}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48},null,null,"Total adjustment to AA6 opening asset base","$m real 2024",null,{"$f":"G45+G46","v":-2.3732557645525238}]
[{"$f":"ROW()","v":49}]
["Nominal cross check of total adjustment to RAB",null,null,null,null,null,null,null,{"$f":"I$19","v":2020},{"$f":"J$19","v":2021},2022,2023,2024,2025]
[{"$f":"ROW()","v":51},null,"2019 Difference Account"]
[{"$f":"ROW()","v":52},null,null,"Opening Value (start period)","$m nominal",null,null,null,null,{"$f":"I58","v":-2.3732557645525238},{"$f":"J58","v":-2.4562792170667334},-2.6486506314289264,-2.7559736310204652,-2.8227973854831219]
[{"$f":"ROW()","v":53},null,null,"Inflation on Opening Value (start period)","$m nominal",null,null,null,null,{"$f":"J52*J27","v":-8.3023452514209339E-2},{"$f":"K52*K27","v":-0.19237141436219293},{"$f":"L52*L27","v":-0.10732299959153871},{"$f":"M52*M27","v":-6.6823754462656634E-2},{"$f":"N52*N27","v":-5.814962614095201E-2}]
[{"$f":"ROW()","v":54},null,null,"Opening Value (end period)","$m nominal",null,null,null,null,{"$f":"SUM(J52:J53)","v":-2.4562792170667334},-2.6486506314289264,-2.7559736310204652,-2.8227973854831219,-2.8809470116240741]
[{"$f":"ROW()","v":55},null,null,"Capex","$m nominal"]
[{"$f":"ROW()","v":56},null,null,"Depreciation","$m nominal"]
[{"$f":"ROW()","v":57},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$m nominal"]
[{"$f":"ROW()","v":58},null,null,"Closing Value","$m nominal",null,null,null,{"$f":"G48","v":-2.3732557645525238},{"$f":"SUM(J54:J57)","v":-2.4562792170667334},-2.6486506314289264,-2.7559736310204652,-2.8227973854831219,-2.8809470116240741]
[{"$f":"ROW()","v":59}]
["Nominal cross check of cost of service",null,null,null,null,null,null,null,{"$f":"I$19","v":2020},{"$f":"J$19","v":2021},2022,2023,2024,2025]
[{"$f":"ROW()","v":61},null,"Cost of Service",null,null,"PV"]
[{"$f":"ROW()","v":62},null,null,"Return on Asset","$m nominal",{"$f":"SUMPRODUCT($J$31:$N$31,J62:N62)","v":-0.67416120477714447},null,null,null,{"$f":"J52*J30","v":-0.14113151517875627},{"$f":"K52*K30","v":-0.25272608406442187},{"$f":"L52*L30","v":-0.16890940588790143},{"$f":"M52*M30","v":-0.12938157709407755},{"$f":"N52*N30","v":-0.12127554714157512}]
[{"$f":"ROW()","v":63},null,null,"less Inflationary Gain in Return on Asset","$m nominal",{"$f":"SUMPRODUCT($J$31:$N$31,J63:N63)","v":0.42353366631851563},null,null,null,{"$f":"-J53","v":8.3023452514209339E-2},{"$f":"-K53","v":0.19237141436219293},0.10732299959153871,6.6823754462656634E-2,5.814962614095201E-2]
[{"$f":"ROW()","v":64},null,null,"Net Cost of Service Adjustment","$m nominal",-0.25062753845862884,null,null,null,{"$f":"SUM(J62:J63)","v":-5.8108062664546933E-2},{"$f":"SUM(K62:K63)","v":-6.0354669702228941E-2},-6.1586406296362722E-2,-6.2557822631420915E-2,-6.3125921000623114E-2]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66},null,"Cost of Service",null,null,"PV",null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":67},null,null,"Return on Asset difference","$m nominal",{"$f":"SUM(J67:N67)","v":-0.67416120477714447},null,null,null,{"$f":"J62*J$31","v":-0.13320986176553179},{"$f":"K62*K$31","v":-0.21628695196491166},-0.13588940105888545,-9.9421420325119372E-2,-8.9353569662696225E-2]
[{"$f":"ROW()","v":68},null,null,"less Inflationary Gain in Return on Asset","$m nominal",{"$f":"SUM(J68:N68)","v":0.42353366631851563},null,null,null,{"$f":"J63*J$31","v":7.8363380558247903E-2},0.16463447772558243,8.6342486717501513E-2,5.1349757278839614E-2,4.2843564038344134E-2]
[{"$f":"ROW()","v":69},null,null,"Net Cost of Service Adjustment","$m nominal",-0.2506275384586289,null,null,null,{"$f":"SUM(J67:J68)","v":-5.4846481207283887E-2},{"$f":"SUM(K67:K68)","v":-5.1652474239329227E-2},-4.9546914341383932E-2,-4.8071663046279758E-2,-4.6510005624352091E-2]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71}]
["Credit Foncier Check"]
[{"$f":"ROW()","v":73},null,"Net Cash Flow",null,null,"PV"]
[{"$f":"ROW()","v":74},null,null,"RAB Difference at start of period","$m nominal",{"$f":"SUMPRODUCT($J$31:$N$31,J74:N74)+I74","v":2.3732557645525238},null,null,{"$f":"-I58","v":2.3732557645525238}]
[{"$f":"ROW()","v":75},null,null,"Additional revenue requirement over period","$m nominal",{"$f":"SUMPRODUCT($J$31:$N$31,J75:N75)+I75","v":-0.25062753845862884},null,null,null,{"$f":"J64","v":-5.8108062664546933E-2},{"$f":"K64","v":-6.0354669702228941E-2},-6.1586406296362722E-2,-6.2557822631420915E-2,-6.3125921000623114E-2]
[{"$f":"ROW()","v":76},null,null,"RAB Difference at end of period","$m nominal",-2.1226282260938958,null,null,null,null,null,null,null,{"$f":"N58","v":-2.8809470116240741}]
[{"$f":"ROW()","v":77},null,null,"Net Cash Flow (should be 0)","$m nominal",{"$f":"SUM(F74:F76)","v":0}]

{"sheet":"Asset","index":11,"n_rows":3701,"n_cols":79,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Asset"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<------ Asset_NoReclass     ","DBP Principled Approach","     DBP Proposed Approach ---->",null,null,null,"     ERA Simplified Depreciation ---->"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"},"AA7",{"$f":"AN5","v":"AA7"},{"$f":"AO5","v":"AA7"},"AA7","AA7","AA8",{"$f":"AS5","v":"AA8"},{"$f":"AT5","v":"AA8"},"AA8","AA8","AA9",{"$f":"AX5","v":"AA9"},{"$f":"AY5","v":"AA9"},"AA9","AA9","AA10",{"$f":"BC5","v":"AA10"},{"$f":"BD5","v":"AA10"},"AA10","AA10","AA11",{"$f":"BH5","v":"AA11"},{"$f":"BI5","v":"AA11"},"AA11","AA11","AA12",{"$f":"BM5","v":"AA12"},{"$f":"BN5","v":"AA12"},"AA12","AA12","AA13",{"$f":"BR5","v":"AA13"},{"$f":"BS5","v":"AA13"},"AA13","AA13","AA14",{"$f":"BW5","v":"AA14"},{"$f":"BX5","v":"AA14"},"AA14","AA14"]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030},{"$f":"AM6+1","v":2031},{"$f":"AN6+1","v":2032},2033,2034,2035,{"$f":"AR6+1","v":2036},{"$f":"AS6+1","v":2037},2038,2039,2040,{"$f":"AW6+1","v":2041},{"$f":"AX6+1","v":2042},2043,2044,2045,{"$f":"BB6+1","v":2046},{"$f":"BC6+1","v":2047},2048,2049,2050,{"$f":"BG6+1","v":2051},{"$f":"BH6+1","v":2052},2053,2054,2055,{"$f":"BL6+1","v":2056},{"$f":"BM6+1","v":2057},2058,2059,2060,{"$f":"BQ6+1","v":2061},{"$f":"BR6+1","v":2062},2063,2064,2065,{"$f":"BV6+1","v":2066},{"$f":"BW6+1","v":2067},2068,2069,2070]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365},{"$f":"IF(INT(AI6/4)=AI6/4,366,365)","v":365},{"$f":"IF(INT(AJ6/4)=AJ6/4,366,365)","v":365},366,365,365,{"$f":"IF(INT(AN6/4)=AN6/4,366,365)","v":365},{"$f":"IF(INT(AO6/4)=AO6/4,366,365)","v":366},365,365,365,{"$f":"IF(INT(AS6/4)=AS6/4,366,365)","v":366},{"$f":"IF(INT(AT6/4)=AT6/4,366,365)","v":365},365,365,366,{"$f":"IF(INT(AX6/4)=AX6/4,366,365)","v":365},{"$f":"IF(INT(AY6/4)=AY6/4,366,365)","v":365},365,366,365,{"$f":"IF(INT(BC6/4)=BC6/4,366,365)","v":365},{"$f":"IF(INT(BD6/4)=BD6/4,366,365)","v":365},366,365,365,{"$f":"IF(INT(BH6/4)=BH6/4,366,365)","v":365},{"$f":"IF(INT(BI6/4)=BI6/4,366,365)","v":366},365,365,365,{"$f":"IF(INT(BM6/4)=BM6/4,366,365)","v":366},{"$f":"IF(INT(BN6/4)=BN6/4,366,365)","v":365},365,365,366,{"$f":"IF(INT(BR6/4)=BR6/4,366,365)","v":365},{"$f":"IF(INT(BS6/4)=BS6/4,366,365)","v":365},365,366,365]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31},{"$f":"AM8+1","v":32},33,34,35,36,{"$f":"AR8+1","v":37},{"$f":"AS8+1","v":38},39,40,41,{"$f":"AW8+1","v":42},{"$f":"AX8+1","v":43},44,45,46,{"$f":"BB8+1","v":47},{"$f":"BC8+1","v":48},49,50,51,{"$f":"BG8+1","v":52},{"$f":"BH8+1","v":53},54,55,56,{"$f":"BL8+1","v":57},{"$f":"BM8+1","v":58},59,60,61,{"$f":"BQ8+1","v":62},{"$f":"BR8+1","v":63},64,65,66,{"$f":"BV8+1","v":67},{"$f":"BW8+1","v":68},69,70,71]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$26& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H26","v":0.4952415912118987},{"$f":"Inputs!I26","v":0.52397438296633614},{"$f":"Inputs!J26","v":0.54033611160427963},{"$f":"Inputs!K26","v":0.55669784024222313},{"$f":"Inputs!L26","v":0.56986703646300696},{"$f":"Inputs!M26","v":0.58463249889237046},{"$f":"Inputs!N26","v":0.60099422753031384},{"$f":"Inputs!O26","v":0.62054848858541711},{"$f":"Inputs!P26","v":0.63890554998408533},{"$f":"Inputs!Q26","v":0.66245047656063805},{"$f":"Inputs!R26","v":0.67641780588571176},{"$f":"Inputs!S26","v":0.69437580073223515},{"$f":"Inputs!T26","v":0.71592539454806303},{"$f":"Inputs!U26","v":0.73170731707317072},{"$f":"Inputs!V26","v":0.75179340028694397},{"$f":"Inputs!W26","v":0.76470588235294112},{"$f":"Inputs!X26","v":0.77761836441893828},{"$f":"Inputs!Y26","v":0.78909612625538017},{"$f":"Inputs!Z26","v":0.80416068866571011},{"$f":"Inputs!AA26","v":0.81850789096126253},{"$f":"Inputs!AB26","v":0.83357245337159258},{"$f":"Inputs!AC26","v":0.84074605451936868},{"$f":"Inputs!AD26","v":0.87015781922525104},{"$f":"Inputs!AE26","v":0.93830703012912486},{"$f":"Inputs!AF26","v":0.97632711621233847},{"$f":"Inputs!AG26","v":1},{"$f":"Inputs!AH26","v":1.0206},{"$f":"Inputs!AI26","v":1.0416243599999999},{"$f":"Inputs!AJ26","v":1.0630818218159999},{"$f":"Inputs!AK26","v":1.0849813073454093},{"$f":"Inputs!AL26","v":1.1073319222767248},{"$f":"Inputs!AM26","v":1.1301429598756252},{"$f":"Inputs!AN26","v":0},{"$f":"Inputs!AO26","v":0},{"$f":"Inputs!AP26","v":0},{"$f":"Inputs!AQ26","v":0},{"$f":"Inputs!AR26","v":0},{"$f":"Inputs!AS26","v":0},{"$f":"Inputs!AT26","v":0},{"$f":"Inputs!AU26","v":0},{"$f":"Inputs!AV26","v":0},{"$f":"Inputs!AW26","v":0},{"$f":"Inputs!AX26","v":0},{"$f":"Inputs!AY26","v":0},{"$f":"Inputs!AZ26","v":0},{"$f":"Inputs!BA26","v":0},{"$f":"Inputs!BB26","v":0},{"$f":"Inputs!BC26","v":0},{"$f":"Inputs!BD26","v":0},{"$f":"Inputs!BE26","v":0},{"$f":"Inputs!BF26","v":0},{"$f":"Inputs!BG26","v":0},{"$f":"Inputs!BH26","v":0},{"$f":"Inputs!BI26","v":0},{"$f":"Inputs!BJ26","v":0},{"$f":"Inputs!BK26","v":0},{"$f":"Inputs!BL26","v":0},{"$f":"Inputs!BM26","v":0},{"$f":"Inputs!BN26","v":0},{"$f":"Inputs!BO26","v":0},{"$f":"Inputs!BP26","v":0},{"$f":"Inputs!BQ26","v":0},{"$f":"Inputs!BR26","v":0},{"$f":"Inputs!BS26","v":0},{"$f":"Inputs!BT26","v":0},{"$f":"Inputs!BU26","v":0},{"$f":"Inputs!BV26","v":0},{"$f":"Inputs!BW26","v":0},{"$f":"Inputs!BX26","v":0},{"$f":"Inputs!BY26","v":0},{"$f":"Inputs!BZ26","v":0},{"$f":"Inputs!CA26","v":0}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$26&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,{"$f":"Inputs!H27","v":2.0192165152222254},{"$f":"Inputs!I27","v":1.9084902478223771},{"$f":"Inputs!J27","v":1.8506999227406065},{"$f":"Inputs!K27","v":1.7963065916779792},{"$f":"Inputs!L27","v":1.7547953048955047},{"$f":"Inputs!M27","v":1.7104762425875639},{"$f":"Inputs!N27","v":1.6639094922913558},{"$f":"Inputs!O27","v":1.6114776176146504},{"$f":"Inputs!P27","v":1.5651765742603259},{"$f":"Inputs!Q27","v":1.5095468044522782},{"$f":"Inputs!R27","v":1.4783762214694878},{"$f":"Inputs!S27","v":1.440142353672863},{"$f":"Inputs!T27","v":1.3967935871743489},{"$f":"Inputs!U27","v":1.3666666666666667},{"$f":"Inputs!V27","v":1.3301526717557253},{"$f":"Inputs!W27","v":1.3076923076923077},{"$f":"Inputs!X27","v":1.2859778597785978},{"$f":"Inputs!Y27","v":1.2672727272727273},{"$f":"Inputs!Z27","v":1.2435325602140948},{"$f":"Inputs!AA27","v":1.2217353198948291},{"$f":"Inputs!AB27","v":1.199655765920826},{"$f":"Inputs!AC27","v":1.189419795221843},{"$f":"Inputs!AD27","v":1.1492168178070898},{"$f":"Inputs!AE27","v":1.0657492354740061},{"$f":"Inputs!AF27","v":1.024246877296106},{"$f":"Inputs!AG27","v":1},{"$f":"Inputs!AH27","v":0.97981579463060953},{"$f":"Inputs!AI27","v":0.96003899140761273},{"$f":"Inputs!AJ27","v":0.94066136724241889},{"$f":"Inputs!AK27","v":0.92167486502294638},{"$f":"Inputs!AL27","v":0.9030715902635178},{"$f":"Inputs!AM27","v":0.88484380782237704},{"$f":"Inputs!AN27","v":0},{"$f":"Inputs!AO27","v":0},{"$f":"Inputs!AP27","v":0},{"$f":"Inputs!AQ27","v":0},{"$f":"Inputs!AR27","v":0},{"$f":"Inputs!AS27","v":0},{"$f":"Inputs!AT27","v":0},{"$f":"Inputs!AU27","v":0},{"$f":"Inputs!AV27","v":0},{"$f":"Inputs!AW27","v":0},{"$f":"Inputs!AX27","v":0},{"$f":"Inputs!AY27","v":0},{"$f":"Inputs!AZ27","v":0},{"$f":"Inputs!BA27","v":0},{"$f":"Inputs!BB27","v":0},{"$f":"Inputs!BC27","v":0},{"$f":"Inputs!BD27","v":0},{"$f":"Inputs!BE27","v":0},{"$f":"Inputs!BF27","v":0},{"$f":"Inputs!BG27","v":0},{"$f":"Inputs!BH27","v":0},{"$f":"Inputs!BI27","v":0},{"$f":"Inputs!BJ27","v":0},{"$f":"Inputs!BK27","v":0},{"$f":"Inputs!BL27","v":0},{"$f":"Inputs!BM27","v":0},{"$f":"Inputs!BN27","v":0},{"$f":"Inputs!BO27","v":0},{"$f":"Inputs!BP27","v":0},{"$f":"Inputs!BQ27","v":0},{"$f":"Inputs!BR27","v":0},{"$f":"Inputs!BS27","v":0},{"$f":"Inputs!BT27","v":0},{"$f":"Inputs!BU27","v":0},{"$f":"Inputs!BV27","v":0},{"$f":"Inputs!BW27","v":0},{"$f":"Inputs!BX27","v":0},{"$f":"Inputs!BY27","v":0},{"$f":"Inputs!BZ27","v":0},{"$f":"Inputs!CA27","v":0}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2024]"}]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,null,null,{"$f":"I27+I34","v":3129.7855985944493},3063.1898255776346,2992.5673207495629,2917.5108605963642,2840.8666177491905,2768.1868143109591,2769.3706956014712,3312.4953160235709,3240.2562786131484,4093.9696074959529,3993.0677468249432,4823.4294756663239,4895.1495924027295,4803.836180938335,4697.0735479895711,4576.5900493902573,4470.2986581161058,4365.9114769981743,4265.1502504853761,4161.7625091076261,4070.5880753181873,3994.3834168159601,3824.5283529821563,3732.6350167695259,3647.241941888753,3547.437563348778,3444.4810184527869,3337.8646441697883,3242.982180028398,3138.9942896834773,3027.5118430612965,2898.588451798807,{"$f":"AO27+AO34","v":2746.1769513682966},2597.9422690770834,2453.7783279534383,2313.4530725925779,2178.4950998218478,2053.6541578308643,1939.8377253998015,1828.235679872635,1724.2384994341976,1622.3179823076823,1527.6470381693766,1434.3242518886398,1341.5869286393556,1249.3625347258087,1157.5183617827931,1066.0907362559687,974.888443906269,884.01898188977725,793.54507071031242,703.368852864887,613.59554445065135,524.08321637879158,434.81553129248709,369.24561175101422,327.24114893789607,285.36328439144455,243.84264501595948,202.64148648818733,161.84363286388768,121.43465455748795,81.395974262802653,41.512244056082338,{"$f":"BU27+BU34","v":40.293085113695973},39.166636217084132,38.048341362505909,36.932739783751281,35.817607061009831,34.702474338268381,33.587341615526931]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,null,null,{"$f":"I28+I35","v":9.6560030527748903},6.0469990619337342,2.2548180525612085,1.3581266338963638,5.7757743820219005,86.806813177533485,619.20719703293423,8.1795264106410936,947.11601487174516,1.8949317401862844,891.25572963140621,204.32484921759936,42.050819847828897,27.632862734205997,16.104561594116308,28.884698751660519,21.999573886999087,28.81955072524573,27.078998629561124,31.69377626790757,35.105202256194545,44.995106550283744,44.916420887511862,53.601896402767402,39.522348554192675,37.926708945393791,54.72658093725795,68.355131937480976,60.040943482881097,50.405197192808991,35.565781994956183,0,{"$f":"AO28+AO35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU28+BU35","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":18},null,"Redundant or Disposed",null,null,null,null,null,{"$f":"I29+I36","v":0},0,0,0,0,-10.029678788838602,0,-5.0440070566702321E-2,-3.811346199469981E-2,-0.12169909446469535,-1.594892638442983E-2,-6.1750146625346556,-0.5074146548104348,-1.0108246087615684,-2.8517200720965712,-1.0026324110327582,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ29+AJ36","v":0},0,{"$f":"AL29+AL36","v":0},0,0,{"$f":"AO29+AO36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU29+BU36","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":19},null,"Out of Service Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH37","v":-81.064696293941125},null,null,null,null,{"$f":"AM37","v":-21.793825154146976},null,null,null,null,{"$f":"AR37","v":-1.3065915678192512}]
[{"$f":"ROW()","v":20},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.064696293941125]
[{"$f":"ROW()","v":21},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM39","v":21.793825154146976}]
[{"$f":"ROW()","v":22},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR40","v":1.3065915678192512}]
[{"$f":"ROW()","v":23},null,"Depreciation",null,null,null,null,null,{"$f":"I30+I41","v":-76.251776069589667},-76.669503890005444,-77.311278205760246,-78.002369481070147,-78.45557782025341,-75.593253098182885,-76.082576610834508,-80.368123750497048,-93.364572526946063,-102.67509331673126,-105.11195538057049,-126.42971781866005,-132.85681665741274,-133.38467107420956,-133.73634012133499,{"$f":"X30+X41","v":-134.17345761477839},{"$f":"Y30+Y41","v":-126.3867550049315},-129.58077723804394,-130.46674000731099,-122.86821005734649,-111.05923321996333,-214.85017038408733,-136.80975710014195,-138.99497128354054,-139.32672709416755,-140.88325384138506,-161.34295522025633,-163.23759607887141,-164.02883382780189,-161.88764381499001,-164.48917325744571,-152.41150043051019,-148.23468229121309,-144.16394112364503,-140.32525536086047,-134.9579727707299,-124.84094199098379,-113.81643243106268,-111.60204552716635,-103.99718043843734,-101.92051712651515,-94.670944138305941,-93.322786280736921,-92.737323249284117,-92.224393913546905,-91.844172943015607,-91.427625526824599,-91.202292349699732,-90.869462016491724,-90.473911179464963,-90.176217845425398,-89.773308414235643,-89.512328071859898,-89.267685086304425,-65.569919541472871,-42.004462813118181,-41.877864546451512,-41.520639375485089,-41.20115852777213,-40.797853624299648,-40.408978306399725,-40.0386802946853,-39.883730206720308,-1.2191589423863651,-1.1264488966118438,-1.1182948545782212,-1.115601578754625,-1.1151327227414498,-1.1151327227414498,-1.1151327227414498,-1.1151327227414498]
[{"$f":"ROW()","v":24},null,"Asset roll forward adjustment",null,null,null,null,null,{"$f":"I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.25062753845862873,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU125","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,"Closing Value",null,null,null,null,{"$f":"H31+H43","v":3129.7855985944493},3063.1898255776346,2992.5673207495629,2917.5108605963642,2840.8666177491905,2768.1868143109591,2769.3706956014712,3312.4953160235709,3240.2562786131484,4093.9696074959529,3993.0677468249432,4823.4294756663239,4895.1495924027295,4803.836180938335,4697.0735479895711,4576.5900493902573,4470.2986581161058,4365.9114769981743,4265.1502504853761,4161.7625091076261,4070.5880753181873,3994.3834168159601,3824.5283529821563,3732.6350167695259,3647.241941888753,3547.437563348778,3444.4810184527869,3337.8646441697883,3242.982180028398,3138.9942896834773,3027.5118430612965,2898.588451798807,2746.1769513682966,2597.9422690770834,2453.7783279534383,2313.4530725925779,2178.4950998218478,2053.6541578308643,1939.8377253998015,1828.235679872635,1724.2384994341976,1622.3179823076823,1527.6470381693766,1434.3242518886398,1341.5869286393556,1249.3625347258087,1157.5183617827931,1066.0907362559687,974.888443906269,884.01898188977725,793.54507071031242,703.368852864887,613.59554445065135,524.08321637879158,434.81553129248709,369.24561175101422,327.24114893789607,285.36328439144455,243.84264501595948,202.64148648818733,161.84363286388768,121.43465455748795,81.395974262802653,41.512244056082338,{"$f":"BT31+BT43","v":40.293085113695973},39.166636217084132,38.048341362505909,36.932739783751281,35.817607061009831,34.702474338268381,33.587341615526931,32.472208892785481]
[{"$f":"ROW()","v":26},"BEP Asset Account"]
[{"$f":"ROW()","v":27},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T162","v":0},{"$f":"U162","v":27.15824901350582},{"$f":"V162","v":26.681788504496947},26.205327995488073,25.728867486479199,25.252406977470326,24.775946468461452,24.299485959452578,23.823025450443705,23.346564941434831,22.870104432425958,22.325578136415817,21.781051840405677,21.236525544395537,20.691999248385393,20.147472952375253,19.602946656365113,19.058420360354972,18.513894064344832,17.969367768334688,17.424841472324545,16.880315176314404,16.335788880304261,15.791262584294119,15.246736288283977,14.702209992273835,14.157683696263692,13.61315740025355,13.068631104243408,12.524104808233266,11.979578512223124,11.435052216212982,10.89052592020284,10.345999624192698,9.8014733281825563,9.2569470321724143,8.7124207361622723,8.1678944401521303,7.6233681441419883,7.0788418481318462,6.5343155521217042,5.9897892561115622,5.4452629601014202,4.9007366640912782,4.3562103680811362,3.8116840720709941,3.2671577760608521,2.7226314800507101,2.1781051840405681,1.6335788880304261,1.089052592020284,0.54452629601014202,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":28},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T163","v":27.15824901350582},{"$f":"U163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},null,"Redundant or Disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.47646050900887404,-0.47646050900887404,-0.47646050900887404,-0.47646050900887404,-0.47646050900887404,-0.4764605090088741,-0.4764605090088741,-0.4764605090088741,-0.4764605090088741,-0.5445262960101418,-0.54452629601014191,-0.54452629601014191,-0.54452629601014202,-0.54452629601014191,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014213,-0.54452629601014202,-0.54452629601014202,-0.54452629601014213,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":31},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T27:T30)","v":27.15824901350582},{"$f":"SUM(U27:U30)","v":26.681788504496947},{"$f":"SUM(V27:V30)","v":26.205327995488073},{"$f":"SUM(W27:W30)","v":25.728867486479199},{"$f":"SUM(X27:X30)","v":25.252406977470326},{"$f":"SUM(Y27:Y30)","v":24.775946468461452},24.299485959452578,23.823025450443705,23.346564941434831,22.870104432425958,22.325578136415817,21.781051840405677,21.236525544395537,20.691999248385393,20.147472952375253,19.602946656365113,19.058420360354972,18.513894064344832,17.969367768334688,17.424841472324545,16.880315176314404,16.335788880304261,15.791262584294119,15.246736288283977,14.702209992273835,14.157683696263692,13.61315740025355,13.068631104243408,12.524104808233266,11.979578512223124,11.435052216212982,10.89052592020284,10.345999624192698,9.8014733281825563,9.2569470321724143,8.7124207361622723,8.1678944401521303,7.6233681441419883,7.0788418481318462,6.5343155521217042,5.9897892561115622,5.4452629601014202,4.9007366640912782,4.3562103680811362,3.8116840720709941,3.2671577760608521,2.7226314800507101,2.1781051840405681,1.6335788880304261,1.089052592020284,0.54452629601014202,0,0,0,0,0,0,0,0,0]
["DBNGP  Assets"]
[{"$f":"ROW()","v":33},"DBNGP Asset"]
[{"$f":"ROW()","v":34},null,"Opening Value",null,null,null,null,null,{"$f":"H43","v":3129.7855985944493},{"$f":"I43","v":3063.1898255776346},2992.5673207495629,2917.5108605963642,2840.8666177491905,2768.1868143109591,2769.3706956014712,3312.4953160235709,3240.2562786131484,4093.9696074959529,3993.0677468249432,4823.4294756663239,4867.9913433892234,4777.1543924338384,4670.8682199940831,4550.8611819037778,4445.0462511386359,4341.1355305297129,4240.8507645259233,4137.9394836571828,4047.2415103767526,3971.513312383534,3802.2027748457404,3710.8539649291201,3626.0054163443574,3526.7455641003926,3424.3335455004117,3318.2616975134233,3223.9237596680432,3120.4803956191327,3009.5424752929616,2881.1636103264823,2729.2966361919821,2581.6064801967791,2437.9870653691441,2298.2063363042939,2163.7928898295741,2039.4964741346005,1926.2245679995478,1815.1670487683916,1711.7143946259644,1610.3384037954593,1516.2119859531635,1423.4337259684369,1331.2409290151629,1239.5610613976262,1148.2614147506208,1057.3783155198064,966.72054946611684,876.39561374563527,786.46622886218051,696.83453731276529,607.60575519453982,518.63795341869013,429.91479462839584,364.8894013829331,323.42946486582508,282.0961266153837,241.12001353590875,200.46338130414676,160.21005397585725,120.34560196546767,80.851447966792506,41.512244056082338,40.293085113695973,{"$f":"BU43","v":39.166636217084132},38.048341362505909,36.932739783751281,35.817607061009831,34.702474338268381,33.587341615526931]
[{"$f":"ROW()","v":35},null,"Capex",null,null,null,null,null,{"$f":"I80","v":9.6560030527748903},{"$f":"J80","v":6.0469990619337342},2.2548180525612085,1.3581266338963638,5.7757743820219005,86.806813177533485,619.20719703293423,8.1795264106410936,947.11601487174516,1.8949317401862844,891.25572963140621,177.16660020409356,42.050819847828897,27.632862734205997,16.104561594116308,28.884698751660519,21.999573886999087,28.81955072524573,27.078998629561124,31.69377626790757,35.105202256194545,44.995106550283744,44.916420887511862,53.601896402767402,39.522348554192675,37.926708945393791,54.72658093725795,68.355131937480976,60.040943482881097,50.405197192808991,35.565781994956183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV80","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":36},null,"Redundant or Disposed",null,null,null,null,null,{"$f":"I95","v":0},{"$f":"J95","v":0},0,0,0,-10.029678788838602,0,-5.0440070566702321E-2,-3.811346199469981E-2,-0.12169909446469535,-1.594892638442983E-2,-6.1750146625346556,-0.5074146548104348,-1.0108246087615684,-2.8517200720965712,-1.0026324110327582,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ95","v":0},0,0,{"$f":"AM95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV95","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":37},null,"Out of Service Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH155","v":-81.064696293941125},null,null,null,null,{"$f":"AM155","v":-21.793825154146976},null,null,null,null,{"$f":"AR155","v":-1.3065915678192512}]
[{"$f":"ROW()","v":38},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH135","v":81.064696293941125}]
[{"$f":"ROW()","v":39},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM136","v":21.793825154146976}]
[{"$f":"ROW()","v":40},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR137","v":1.3065915678192512}]
[{"$f":"ROW()","v":41},null,"Depreciation",null,null,null,null,null,{"$f":"I110","v":-76.251776069589667},{"$f":"J110","v":-76.669503890005444},-77.311278205760246,-78.002369481070147,-78.45557782025341,-75.593253098182885,-76.082576610834508,-80.368123750497048,-93.364572526946063,-102.67509331673126,-105.11195538057049,-126.42971781866005,-132.38035614840385,-132.90821056520068,-133.2598796123261,-133.6969971057695,-125.91029449592263,-129.10431672903505,-129.9902794983021,-122.39174954833761,-110.58277271095446,-214.3056440880772,-136.26523080413182,-138.4504449875304,-138.78220079815742,-140.33872754537492,-160.7984289242462,-162.69306978286127,-163.48430753179176,-161.34311751897988,-163.94464696143558,-151.86697413450005,-147.69015599520296,-143.6194148276349,-139.78072906485033,-134.41344647471976,-124.29641569497365,-113.27190613505253,-111.05751923115621,-103.45265414242719,-101.375990830505,-94.126417842295794,-92.778259984726773,-92.19279695327397,-91.679867617536758,-91.29964664700546,-90.883099230814452,-90.657766053689585,-90.324935720481577,-89.929384883454816,-89.631691549415251,-89.228782118225496,-88.96780177584975,-88.723158790294278,-65.025393245462723,-41.459936517108041,-41.333338250441372,-40.976113079474949,-40.656632231761989,-40.253327328289508,-39.864452010389584,-39.494153998675159,-39.339203910710168,-1.2191589423863651,-1.1264488966118438,{"$f":"BV110","v":-1.1182948545782212},-1.115601578754625,-1.1151327227414498,-1.1151327227414498,-1.1151327227414498,-1.1151327227414498]
[{"$f":"ROW()","v":42},null,"Asset roll forward adjustment",null,null,null,null,null,{"$f":"I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.25062753845862873,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU125","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,"Closing Value",null,null,null,null,{"$f":"H140","v":3129.7855985944493},{"$f":"SUM(I34:I42)","v":3063.1898255776346},2992.5673207495629,2917.5108605963642,2840.8666177491905,2768.1868143109591,2769.3706956014712,3312.4953160235709,{"$f":"SUM(P34:P42)","v":3240.2562786131484},{"$f":"SUM(Q34:Q42)","v":4093.9696074959529},3993.0677468249432,{"$f":"SUM(S34:S42)-S46","v":4823.4294756663239},4867.9913433892234,4777.1543924338384,4670.8682199940831,4550.8611819037778,4445.0462511386359,{"$f":"SUM(Y34:Y42)-Y46","v":4341.1355305297129},4240.8507645259233,4137.9394836571828,4047.2415103767526,3971.513312383534,{"$f":"SUM(AD34:AD42)-AD46","v":3802.2027748457404},{"$f":"SUM(AE34:AE42)","v":3710.8539649291201},3626.0054163443574,3526.7455641003926,3424.3335455004117,3318.2616975134233,3223.9237596680432,3120.4803956191327,3009.5424752929616,2881.1636103264823,2729.2966361919821,2581.6064801967791,2437.9870653691441,2298.2063363042939,2163.7928898295741,2039.4964741346005,1926.2245679995478,1815.1670487683916,1711.7143946259644,1610.3384037954593,1516.2119859531635,1423.4337259684369,1331.2409290151629,1239.5610613976262,1148.2614147506208,1057.3783155198064,966.72054946611684,876.39561374563527,786.46622886218051,696.83453731276529,607.60575519453982,518.63795341869013,429.91479462839584,{"$f":"SUM(BK34:BK42)","v":364.8894013829331},323.42946486582508,282.0961266153837,241.12001353590875,200.46338130414676,160.21005397585725,120.34560196546767,80.851447966792506,41.512244056082338,40.293085113695973,39.166636217084132,38.048341362505909,36.932739783751281,35.817607061009831,34.702474338268381,33.587341615526931,32.472208892785481]
[{"$f":"ROW()","v":44},null,null,null,null,null,"Check",{"$f":"IF(ROUND(H43-Inputs!H122,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I43-Inputs!I122,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J43-Inputs!J122,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K43-Inputs!K122,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L43-Inputs!L122,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M43-Inputs!M122,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N43-N244-N352,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AT43-AT244-AT352,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(BZ43-BZ244-BZ352,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK"]
[{"$f":"ROW()","v":45},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":46},null,"Over Depreciation or Out of Service Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S155","v":-44.233903516928542},null,null,null,null,null,{"$f":"Y155","v":0}]
[{"$f":"ROW()","v":47},null,"Rolled Forward Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S46*(1+WACC!M34)","v":-46.786559078716003}]
[{"$f":"ROW()","v":48}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2024]"}]
["Asset Accounts",null,null,null,"DBP Principled Approach in 2020 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":51},"Opening Value",null,null,{"$f":"Inputs!$E$24/Inputs!$AB$24","v":1.1996557659208262},{"$f":"\"= Dec19 to \"&TEXT(Inputs!$E$23,\"MmmYY\") &\" inflation factor\"","v":"= Dec19 to Dec24 inflation factor"}]
[{"$f":"ROW()","v":52},null,"Pipeline",null,2694.2906069767282,null,null,null,{"$f":"H127","v":2550.5666301147503},2506.4159226568549,2459.6598307799586,2412.9548170328339,2366.1304281358903,2320.3582693171502,2285.8722697788098,2609.3548257653229,2564.0439924655643,3255.7510873104711,3195.7395758625289,3858.192520920782,3849.1234855441039,3795.1635834151298,3727.4031444947614,3654.0791257036449,3583.3165222563912,3508.4432815993291,3433.5024995146105,3358.6200933479977,{"$f":"AC186+AC264","v":3232.2212617259561},{"$f":"AC127","v":3158.2666059186986},3073.5938944068307,2991.3829369070158,2907.799677534088,2823.14840044222,2738.4756889303526,2653.8985699798191,2569.3167339333563,2484.7300200334762,2400.2395372975398,2315.6394772375847,2230.8446562138324,2146.0498351900801,2061.2550141663278,1976.4601931425755,1891.6653721188231,1806.8705510950708,1722.0757300713185,1637.2809090475662,1552.4860880238139,1467.6912670000615,1382.8964459763092,1298.1016249525569,1213.3068039288046,1128.5119829050523,1043.7171618812999,958.92234085754774,874.12751983379553,789.33269881004333,704.53787778629112,619.74305676253891,534.94823573878671,450.1534147150345,365.35859369128229,303.96346652179386,265.96803320656926,227.97259989134466,189.97716657612006,151.98173326089545,113.98629994567084,75.99086663044622,37.995433315221604,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12]
[{"$f":"ROW()","v":53},null,"Compression",null,379.68199149927682,null,null,null,{"$f":"H128","v":427.27364690935167},400.64499414934085,380.21694978539455,357.18990955354752,333.51224585334518,310.22667407393959,350.92762363448281,577.05321760530205,551.78223542371256,711.06183820329522,676.5860109183285,826.31113973738388,824.33377135871581,789.23925698878224,749.85904150654437,706.98842751441282,665.4069383610157,621.5618561691299,579.73356776992409,534.98366791679575,455.49685606870599,432.80841253110788,411.64625640593772,391.25284366706921,371.7551341341233,348.63453442437748,325.04447789742352,306.9012637312037,287.64576428574907,269.04892794322296,248.16171905863087,226.61676069292741,200.87094604789473,175.20025092001282,149.52955579213091,123.85886066424901,98.201241259174978,75.229923987225661,61.114372476396248,46.998820965566836,38.311230795146585,29.623640624726335,26.055546474839897,23.481493498205964,21.177067029347356,19.085946849561001,17.068407578383656,15.132182127146654,13.274136113966135,11.593343383048788,10.013024955525266,8.5074315038531747,7.0786314692981662,5.7410607333936312,4.5463458003630448,3.5266425052524664,2.559441625410571,1.6347111455686756,0.93257633235914639,0.42338086536190134,0.13551149288163383,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14]
[{"$f":"ROW()","v":54},null,"Metering",null,42.43423415668483,null,null,null,{"$f":"H129","v":35.03977888418197},35.208875658381807,35.285602600418457,35.004625677107313,34.022868205468612,35.952231947734589,34.933248755077642,33.875673562134835,32.775996943870851,31.671057514766755,30.678740431403909,36.850679710524808,36.175630087708605,37.524427509171765,37.600701707858924,35.692697807734334,39.054927181331514,43.570343290231719,46.518660786325221,53.304315757840591,50.906473678501428,59.322699896317076,46.403742080433666,47.443252078886282,49.100747439689819,50.47697838411176,50.996617554377217,52.665729801139662,53.957572458566382,56.251863215767827,57.614666657017466,58.768227698631108,55.77028004614484,52.832325249337885,49.894370452530929,46.956415655723973,44.157248641052696,41.35808162638142,38.558914611710144,35.759747597038867,32.960580582367591,30.161413567696314,27.631608028760173,25.103588796115034,22.575569563469895,20.056293488500106,17.559803537513844,15.120739788638135,12.828829778830828,10.692496819968351,8.8512403947388112,7.2329523276974124,5.9407802747286755,4.8183592654852054,3.797725438923254,2.9001516650090462,2.1158383499170283,1.4156529014916772,0.85009695740038693,0.41108251480976848,0.13624256042900201,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14]
[{"$f":"ROW()","v":55},null,"Other Depreciable",null,45.977041198471504,null,null,null,{"$f":"H130","v":96.232300531874287},100.2467909587661,96.731695429500334,91.688266178584115,86.527833400194879,80.976396817843167,80.448823450392354,75.215996143627393,71.84997405554536,73.544853201358364,67.14500818953745,78.004372526569284,130.06290723133151,124.99554482050996,124.32195422441025,122.67145878181198,125.96293518961521,124.53867298732003,125.6432947959932,122.783952398393,58.677802385272344,61.099765881812807,54.037008332646209,51.966716138702679,47.733513195147275,45.334361595755411,18.575867939671515,16.722188745658922,15.313632977283959,13.766851832687912,12.531900762287371,8.0246808498901938,6.2853175266446204,4.8480869846324746,3.7203123691938895,2.6657012109694795,1.8425369841236034,1.1981490572777278,0.68904729868313053,0.34479814118353191,0.10823861187753928,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15]
[{"$f":"ROW()","v":56},null,"Computers and Motor Vehicles",null,28.165035632971634,null,null,null,{"$f":"H131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.190297049981818,7.2496267886463954,10.873715744913266,30.821456018881232,34.958525974839077,31.827279707252025,32.231365045692009,43.632260224606526,42.106192642901078,37.400412646538037,41.542536068913407,38.300240551172372,31.772966335450878,32.786025514699737,28.268737450302282,17.439149077915459,10.062048500719978,4.9386485909622193,1.3586977846649222,{"$f":"AR131","v":2.7533531010703882E-14},2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14]
[{"$f":"ROW()","v":57},null,"Cathodic/Corrosion Protection",null,54.943681798073882,null,null,null,{"$f":"H132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0594790293070453,2.9506741925503546,8.8688566789294061,65.913581634477623,69.279003113891847,68.920604328619916,69.642528815907724,70.956585268660135,68.959112726662624,{"$f":"AH132","v":55.358945833188749},55.163375140181856,55.452403195045932,55.539076782176075,55.422254835048506,39.690191362525674,34.958970702395064,30.298381977551593,25.763872930257676,21.623909382055697,16.766516121418004,13.49952197329053,10.566812189021613,8.0872554284183398,6.104069470909705,4.3810958148048922,2.8603876920334126,1.6920099472874628,0.83946872621897461,0.27780739414010969,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14]
[{"$f":"ROW()","v":58},null,"SCADA , ECI And Comms",null,102.87460747189471,null,null,null,{"$f":"H133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6253126346713636,14.370417499638357,17.8871232255838,122.85058486973652,{"$f":"AC133","v":125.68906966315174},82.887634677285604,91.380868402215995,98.428732420957701,109.17847796708509,{"$f":"AH133","v":74.197123178261137},80.641922283358696,85.022159509675504,88.345146322312289,91.599828151095224,86.750833022809175,71.794368603122237,57.054357438190372,43.69585116926573,32.164872603359051,22.807451314244929,14.962030325130808,8.8157826027080457,4.2659161594209873,1.2888930331655311,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15]
[{"$f":"ROW()","v":59},null,"Building",null,5.0273156768361513,null,null,null,{"$f":"H134","v":0},0,0,0,0,0,0,0,0,0,0,0,4.2475664840806644,6.2369054094363676,7.4378028183181826,7.183114820029104,7.0623916558166746,6.8238420133403963,6.559577421833815,6.2953128303272337,6.031048238820655,5.7667836473140737,6.2021211389239177,7.1483165227399983,6.684849197577714,7.3497610078902991,{"$f":"AH134","v":10.211076466108565},11.58304355222695,34.686012139632894,51.72330811030146,57.20828853427016,57.142064894868412,55.888953092278093,54.635841289687775,53.382729487097457,52.129617684507139,50.87650588191682,49.623394079326502,48.370282276736184,47.117170474145865,45.864058671555547,44.610946868965229,43.357835066374911,42.104723263784592,40.851611461194274,39.598499658603956,38.345387856013637,37.092276053423319,35.839164250833001,34.586052448242683,33.332940645652364,32.079828843062046,30.826717040471728,29.573605237881409,28.320493435291091,27.067381632700773,25.814269830110455,24.561158027520136,23.308046224929818,22.0549344223395,20.801822619749181,19.548710817158863,18.295599014568545,17.108603874181604,15.962691760010276,14.84419046068375,13.725895606105528,12.610294027350903,11.495161304609454,10.380028581868004,9.264895859126554]
[{"$f":"ROW()","v":60},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"H135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH135","v":81.064696293941125},64.8517570351529,48.638817776364675,32.42587851757645,16.212939258788225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":61},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL136","v":0},21.793825154146976,17.43506012331758,13.076295092488184,8.7175300616587883,4.3587650308293933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":62},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3065915678192512,1.0452732542554011,0.78395494069155092,0.52263662712770076,0.2613183135638506,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":63},null,"Non-Depreciable",null,20.274520781156717,null,null,null,{"$f":"H138","v":20.673242154291053},20.673242154291053,20.673242154291053,20.673242154291053,20.673242154291053,20.673242154291053,17.188729982707926,16.995602947182959,19.80407972445418,21.94077126606021,22.918411423143439,24.070762771061812,24.047982683280512,23.994674290805403,24.24557524218616,24.246357276139864,24.2425364944609,24.32244575639627,24.32244575639627,24.32244575639627,{"$f":"AC197+AC275","v":24.322445756396274},{"$f":"AC138","v":24.322445756396274},24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,{"$f":"BI138","v":24.322445756396274},24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274]
[{"$f":"ROW()","v":64},null,"Cost of Raising Equity",null,-1.4699815641041715E-15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8782395305829474E-16,-1.1756479061165897E-15,{"$f":"AC198+AC276","v":-1.7634718591748839E-15},-2.3512958122331786E-15,2.3617880114096534,4.0826915944897051,5.5914711731057567,7.2352991529873609,8.6861930041477446,9.9688654193667023,11.267977084794143,12.553910769758431,13.442869467182055,14.146366206394159,13.686489002034968,13.226611797675776,12.766734593316585,12.306857388957393,11.846980184598202,11.38710298023901,10.927225775879819,10.467348571520628,10.007471367161436,9.5475941628022447,9.0877169584430533,8.6278397540838618,8.1679625497246704,7.708085345365479,7.2482081410062875,6.7883309366470961,6.3284537322879046,5.8685765279287132,5.4086993235695218,4.9488221192103303,4.4889449148511389,4.0290677104919475,3.5691905061327565,3.1093133017735655,2.6494360974143745,2.1895588930551835,1.7296816886959925,1.2698044843368015,0.8277316007232608,0.48357876145918433,0.2379698805989621,8.1194425500350748E-2,7.9475972853123855E-3,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15]
[{"$f":"ROW()","v":65},null,"Total",null,null,null,null,null,{"$f":"SUM(I52:I64)","v":3129.7855985944493},{"$f":"SUM(J52:J64)","v":3063.1898255776346},2992.5673207495629,2917.5108605963642,2840.86661774919,2768.1868143109587,2769.3706956014707,3312.49531602357,3240.2562786131475,4093.969607495952,3993.0677468249423,4823.4294756663221,4867.9913433892207,4777.1543924338348,4670.8682199940804,4550.8611819037733,4445.0462511386322,4341.1355305297075,4240.8507645259178,4137.9394836571764,4047.2415103767476,3971.5133123835294,3802.2027748457353,3710.853964929116,3626.0054163443519,3526.7455641003871,3424.3335455004062,3318.2616975134183,3223.9237596680373,3120.4803956191263,3009.5424752929553,2881.1636103264759,2729.2966361919762,2581.6064801967732,2437.9870653691373,2298.2063363042876,2163.7928898295681,2039.4964741345941,1926.2245679995415,1815.1670487683853,1711.7143946259582,1610.3384037954527,1516.211985953157,1423.4337259684301,1331.2409290151561,1239.5610613976194,1148.2614147506133,1057.3783155197991,966.72054946610979,876.39561374562811,786.46622886217335,696.83453731275813,607.60575519453278,518.63795341868297,429.91479462838873,364.88940138292605,323.42946486581798,282.09612661537665,241.12001353590168,200.46338130413972,160.21005397585017,120.34560196546062,80.851447966785457,41.512244056075282,40.293085113688917,{"$f":"SUM(BV52:BV64)","v":39.166636217077077},38.048341362498853,36.932739783744232,35.817607061002782,34.702474338261332,33.587341615519883]
[{"$f":"ROW()","v":66},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I65-I199-I277,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AO65-AO199-AO277,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(BU65-BU199-BU277,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":67},null,"Pipeline",null,null,null,null,null,{"$f":"I279","v":2.6486802506319562},{"$f":"J279","v":5.5699590224762667E-2},0.11485458605727582,3.7096372745490972E-5,1.0625940247539445,12.368843392302056,370.44734959233955,1.7942983904718868,745.02437933535566,0,705.61200356251777,64.412739246480484,19.961719725209299,6.2403907632670688,0.76229362794040945,3.3343043048339487,0,0,0.10413261092681855,1.0654315307659203E-2,0.1046210916211604,0,2.4617540120527979,1.0894521389399996,2.1434419999999996E-2,0,0.18694819684054828,0.18742410637939938,0.18790122742974402,0.28965889806263234,0.18885911640922803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV279","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":68},null,"Compression",null,null,null,null,null,-3.809354280263463,{"$f":"J280","v":2.4558690442881921},0.14965957109470551,-0.20144678083595755,0.31381734738933148,68.580230710986442,247.68716193374991,0.21242338559021851,191.45140421435073,0,159.50638424261598,42.724693771957568,11.337967035129099,7.3866115669013412,3.9988350262620513,5.7555537327675266,3.055747288917273,5.7418363620662358,3.4779371221538118,2.2958620814954815,2.4650391742662112,3.1758460709788769,4.1455605337972017,5.137415025120001,1.6330694299999993,1.2741120000000001,6.6778699989709827,5.7881803863685262,6.6397828355093296,4.5707363879603484,4.0653447864476719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,"Metering",null,null,null,null,null,1.0910708969463683,{"$f":"J281","v":0.99870106478318543},0.64301641595061099,-5.5744915861723428E-2,2.8573955145581813,0,0,0,0,0.11262234574125242,6.848649830517104,0.4883320314041017,2.5280047576861171,1.2694595565948674,1.5675272082292218,4.708357849464945,4.1963997950590892,4.3995150574261581,8.3058836274820305,6.4820541559047831,9.8206935680716736,4.6939217233385007,2.8918723080620632,3.5577304623000008,3.3324905400000002,2.5238360000000002,4.038885130021824,3.7962450450201568,4.9252346462955572,4.1579218185536027,4.0872768128693897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},null,"Other Depreciable",null,null,null,null,null,9.7256061854600286,{"$f":"J282","v":2.536729362637594},1.347287479458616,1.6152812342212992,1.541967495320443,5.8577390742449831,1.2658125423697297,3.36432785730777,8.5035397804327228,0.80466923736180351,18.329467683361838,65.316048757952018,6.0637795335457119,11.029328088643654,9.7638996779730451,14.944866751798873,2.8474526545170447,5.9825695388784554,2.1320681004070985,3.2107660591465135,4.7706428932252596,2.8603491277196538,2.6857490909928448,0.52804938852000005,1.8114155400000007,1.787763,1.3528616825127846,1.648526010949986,1.0768962819360597,1.2832091742844585,1.0823861187754682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.190297049981818,3.059329738664577,3.6240889562668697,3.0245548154541728,5.2338002971843007,17.31175158523731,7.1418753617305706,18.227457848820002,5.1472618599999995,9.1994319999999981,17.262438975956723,11.26850333718861,7.7172455173023069,11.106265108162015,6.7934889233244746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0594790293070453,1.8911951632433093,5.9181824863790515,8.8374278307527945,4.6026143437713305,4.7713463884598193,6.1252242575234863,6.9464855475,3.8737209399999988,3.0339830000000001,5.284955670382943,4.7375478551619263,4.363198334844351,4.2578090690811443,4.1671109121018297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR284","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":73},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6253126346713636,7.7451048649669927,3.5167057259454424,7.8324570098461663,8.1077908880546072,9.2467870716812168,16.523777994193491,16.666820751420001,20.927251670000004,15.120002999999999,{"$f":"AI285","v":16.991732666913585},15.963812791357039,15.728433170316022,16.881300930899226,12.888930331655331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":74},null,"Building",null,null,null,null,null,0,{"$f":"J286","v":0},0,0,0,0,0,0,0,0,0,4.2475664840806644,2.2126571887337754,1.4561718074183105,1.122401975787737E-2,0.14543689447418959,2.4885434545454548E-2,0,0,0,0,0.57331657145871384,1.1578510198077518,-0.16883556407999997,0.98097903000000031,3.3387870000000004,{"$f":"AI286","v":1.4071369654664923},23.377987687353638,17.77987482436334,6.5831567741507344,1.1636158462633082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":75},null,"Out of Service Asset in AA5",null,null,null,null,null,0,{"$f":"J287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":77},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":78},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I290","v":0},0,0,0,0,0,-0.19312703552496632,2.8084767772712191,2.1366915416060319,0.97764015708322838,0.95922431239340755,-2.2780087781297826E-2,-5.3308392475107894E-2,0.25090095138075763,7.8203395370551973E-4,-3.8207816789660033E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"AI290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR290","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD291","v":2.3617880114096534},1.782756309351657,1.6173208042273979,1.7947251241926745,1.6487929453937962,1.5237516501920665,1.5869047177016951,1.6223766448843799,1.2751390316548221,1.1287691471094881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,"Total",null,null,null,null,null,{"$f":"SUM(I67:I79)","v":9.6560030527748903},6.0469990619337342,2.2548180525612085,1.3581266338963638,5.7757743820219005,86.806813177533485,619.20719703293423,8.1795264106410936,947.11601487174516,1.8949317401862844,891.25572963140621,177.16660020409356,42.050819847828897,27.632862734205997,16.104561594116308,28.884698751660519,21.999573886999087,28.81955072524573,27.078998629561124,31.69377626790757,35.105202256194545,44.995106550283744,44.916420887511862,53.601896402767402,39.522348554192675,37.926708945393791,54.72658093725795,68.355131937480976,60.040943482881097,50.405197192808991,35.565781994956183,0,{"$f":"SUM(AO67:AO79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU67:BU79)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":81},"Redundant or Disposed",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I80-Inputs!I838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J80-Inputs!J838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K80-Inputs!K838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L80-Inputs!L838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M80-Inputs!M838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N80-Inputs!N838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O80-Inputs!O838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P80-Inputs!P838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q80-Inputs!Q838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R80-Inputs!R838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S80-Inputs!S838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T80-Inputs!T838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U80-Inputs!U838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V80-Inputs!V838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W80-Inputs!W838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X80-Inputs!X838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y80-Inputs!Y838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z80-Inputs!Z838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA80-Inputs!AA838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB80-Inputs!AB838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC80-Inputs!AC838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD80-Inputs!AD838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE80-Inputs!AE838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF80-Inputs!AF838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG80-Inputs!AG838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH80-Inputs!AH838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI80-Inputs!AI838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ80-Inputs!AJ838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK80-Inputs!AK838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL80-Inputs!AL838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM80-Inputs!AM838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AN80-Inputs!AN838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AO80-Inputs!AO838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AP80-Inputs!AP838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AQ80-Inputs!AQ838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AR80-Inputs!AR838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AS80-Inputs!AS838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AT80-Inputs!AT838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AU80-Inputs!AU838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AV80-Inputs!AV838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AW80-Inputs!AW838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AX80-Inputs!AX838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AY80-Inputs!AY838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AZ80-Inputs!AZ838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BA80-Inputs!BA838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BB80-Inputs!BB838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BC80-Inputs!BC838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BD80-Inputs!BD838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BE80-Inputs!BE838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BF80-Inputs!BF838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BG80-Inputs!BG838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BH80-Inputs!BH838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BI80-Inputs!BI838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BJ80-Inputs!BJ838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BK80-Inputs!BK838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BL80-Inputs!BL838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BM80-Inputs!BM838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BN80-Inputs!BN838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BO80-Inputs!BO838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BP80-Inputs!BP838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BQ80-Inputs!BQ838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BR80-Inputs!BR838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BS80-Inputs!BS838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BT80-Inputs!BT838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BU80-Inputs!BU838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BV80-Inputs!BV838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BW80-Inputs!BW838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BX80-Inputs!BX838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BY80-Inputs!BY838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BZ80-Inputs!BZ838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(CA80-Inputs!CA838,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":82},null,"Pipeline",null,null,null,null,null,{"$f":"I201+I294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO201+AO294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU201+BU294","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,"Compression",null,null,null,null,null,{"$f":"I202+I295","v":0},0,0,0,0,-6.4298656593644772,0,0,0,0,0,-0.10719887686967731,0,-1.9208893771402349E-2,-2.3325126034543467E-2,-0.35688974542377921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO202+AO295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU202+BU295","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,"Metering",null,null,null,null,null,{"$f":"I203+I296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2058741914660791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO203+AO296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU203+BU296","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,"Other Depreciable",null,null,null,null,null,{"$f":"I204+I297","v":0},0,0,0,0,-0.11530095789099626,0,-5.0440070566702321E-2,-3.811346199469981E-2,-0.12169909446469535,-1.594892638442983E-2,-6.0678157856649779,-0.5074146548104348,-0.99161571499016599,-0.62252075459594858,-0.64574266560897897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO204+AO297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT204+BT297","v":0},{"$f":"BU204+BU297","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I205+I298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO205+AO298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT205+BT298","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I206+I299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO206+AO299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT206+BT299","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I207+I300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO207+AO300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT207+BT300","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,"Building",null,null,null,null,null,{"$f":"I208+I301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO208+AO301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT208+BT301","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":91},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":92},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":93},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I212+I305","v":0},0,0,0,0,-3.4845121715831278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO212+AO305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU212+BU305","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I213+I306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO213+AO306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU213+BU306","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,"Total",null,null,null,null,null,{"$f":"SUM(I82:I94)","v":0},{"$f":"SUM(J82:J94)","v":0},0,0,0,-10.029678788838602,0,-5.0440070566702321E-2,-3.811346199469981E-2,-0.12169909446469535,-1.594892638442983E-2,-6.1750146625346556,-0.5074146548104348,-1.0108246087615684,-2.8517200720965712,-1.0026324110327582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV82:BV94)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":96},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I95-I214-I307,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AO95-AO214-AO307,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(BU95-BU214-BU307,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":97},null,"Pipeline",null,null,null,null,null,{"$f":"I216+I309","v":-46.799387708527526},-46.811791467121033,-46.819868333181923,-46.824425993316282,-46.83475284349413,-46.854842930642384,-46.964793605826365,-47.105131690230287,-53.317284490448813,-60.011511447942382,-62.053642796775939,-73.481774623158969,-73.921621854183414,-74.00082968363543,-74.086312419056995,-74.096907752087589,-74.873240657062098,-74.940782084718478,-74.98653877753938,-75.016653892536709,-74.0388659966559,-84.672711511867661,-84.672711511867661,-84.672711511867647,-84.672711511867647,-84.672711511867647,-84.764067147373993,-84.769260152841781,-84.774615127309772,-84.78014163399888,-84.788919176364431,-84.794821023752206,{"$f":"AO216+AO309","v":-84.794821023752206},-84.794821023752206,-84.794821023752206,-84.794821023752206,-84.79482102375222,-84.79482102375222,-84.794821023752235,-84.79482102375222,-84.79482102375222,-84.79482102375222,-84.794821023752235,-84.79482102375222,-84.79482102375222,-84.79482102375222,-84.79482102375222,-84.794821023752235,-84.794821023752235,-84.794821023752235,-84.794821023752235,-84.794821023752235,-84.794821023752235,-84.794821023752235,-61.395127169488426,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,0,{"$f":"BU216+BU309","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,"Compression",null,null,null,null,null,{"$f":"I217+I310","v":-22.819298479747395},-22.883913408234505,-23.17669980294173,-23.476216919366358,-23.599389126794915,-21.449415491078742,-21.561567962930649,-25.483405567179684,-32.171801434768142,-34.475827284966769,-34.499218734744879,-44.594863273755962,-46.432481405062617,-46.747618155367832,-46.846123892359053,-46.980153140740882,-46.90082948080304,-47.570124761272034,-48.227836975282159,-40.465985321927732,-25.09718397946747,-24.338002196149052,-24.538973272665693,-24.63512455806589,-24.753669139745782,-24.864168526953964,-24.821084165190801,-25.043679831823166,-25.236619178035451,-25.457945272552429,-25.610303152151108,-25.745814645032695,{"$f":"AO217+AO310","v":-25.670695127881906},-25.670695127881903,-25.670695127881903,-25.657619405074016,-22.971317271949317,-14.115551510829411,-14.115551510829411,-8.6875901704202487,-8.6875901704202487,-3.5680941498864369,-2.574052976633932,-2.3044264688586082,-2.0911201797863561,-2.0175392711773457,-1.9362254512370016,-1.8580460131805203,-1.6807927309173467,-1.5803184275235218,-1.5055934516720915,-1.4288000345550085,-1.3375707359045348,-1.1947149330305864,-1.0197032951105787,-0.96720087984189529,-0.92473047984189527,-0.7021348132095292,-0.50919546699724505,-0.2878693724802675,-0.13551149288158915,0,0,0,{"$f":"BU217+BU310","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,"Metering",null,null,null,null,null,{"$f":"I218+I311","v":-0.92197412274653678},-0.92197412274653678,-0.92399333926175897,-0.92601255577698127,-0.92803177229220346,-1.0189831926569455,-1.0575751929428094,-1.099676618263985,-1.1049394291040968,-1.1049394291040968,-1.1049394291040968,-1.1633816542202993,-1.1792073362229589,-1.1931853579077081,-1.2696569168877367,-1.3461284758677659,0.31901631384111806,-1.4511975613326547,-1.5202286559666591,-1.5420989988465692,-1.3896411257295349,-17.612879539221915,-1.8523623096094475,-1.9002351014964654,-1.9562595955780586,-2.0041968297345489,-2.3697728832593796,-2.5044023875934402,-2.6309438890941124,-2.7951183773039645,-2.9337157712557511,-2.9979476524862703,{"$f":"AO218+AO311","v":-2.9379547968069586},-2.9379547968069581,-2.9379547968069581,-2.799167014671275,-2.799167014671275,-2.7991670146712746,-2.7991670146712746,-2.7991670146712746,-2.7991670146712755,-2.5298055389361411,-2.5280192326451392,-2.5280192326451392,-2.5192760749697887,-2.4964899509862621,-2.439063748875709,-2.2919100098073066,-2.136332958862476,-1.8412564252295396,-1.6182880670413988,-1.2921720529687373,-1.1224210092434701,-1.0206338265619515,-0.8975737739142079,-0.78431331509201785,-0.70018544842535113,-0.56555594409129029,-0.43901444259061845,-0.27483995438076647,-0.13624256042897959,0,0,0,{"$f":"BU218+BU311","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,"Other Depreciable",null,null,null,null,null,{"$f":"I219+I312","v":-5.711115758568206},-6.0518248919033697,-6.3907167303748329,-6.7757140126105373,-7.093404077672167,-6.2700114838048053,-6.4986398491346966,-6.6799098748230925,-6.770547172625017,-7.0828151547180154,-7.4541544199455849,-7.18969826752482,-10.623727289556797,-10.71130296975322,-10.791874365975374,-11.007647678386641,-4.2717148568122347,-4.8779477302052827,-4.9914104980073022,-5.1027467435200293,-2.2972778331174259,-9.9231066768862473,-4.7560412849363747,-4.761252332075407,-4.2105671393918627,-3.8259363871679333,-3.2065408765253767,-3.0570817793249505,-2.6236774265321037,-2.5181602446850002,-2.3254045561987944,-1.7393633232455732,{"$f":"AO219+AO312","v":-1.4372305420121458},-1.127774615438585,-1.0546111582244098,-0.82316422684587565,-0.64438792684587565,-0.50910175859459728,-0.34424915749959861,-0.23655952930599264,-0.10823861187754683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT219+BT312","v":0},{"$f":"BU219+BU312","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I220+I313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0018992968548044,-20.442997852824362,-6.7377900232905876,-6.8265626699054858,-6.6733294417054498,-7.2009524873200963,-13.120315553581351,-14.510798854929646,-14.244519733023804,-10.093205928913157,-11.31077698772193,-10.829588372386825,{"$f":"AO220+AO313","v":-7.3771005771954821},-5.1233999097577589,-3.5799508062972971,-1.3586977846648947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT220+BT313","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I221+I314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1756664121645324,-5.1297451737317488,-5.403299770235674,-5.6324290947475948,-5.8711934819975111,-6.1019422023440066,-5.480526363389834,-4.4485198002978521,-4.2765247477142054,-4.3746310162087099,-4.5759726711713125,-4.7312206601306066,{"$f":"AO221+AO314","v":-4.6605887248434703},-4.5345090472939162,-4.1399635482019796,-3.5508016928184603,-3.2669941481274738,-2.9327097842689174,-2.4795567606032733,-1.9831859575086348,-1.722973656104813,-1.5207081227714796,-1.1683777447459498,-0.85254122106848818,-0.56166133207886493,-0.2778073941401219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT221+BT314","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I222+I315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.3179734754582224,-52.048222057547342,-8.0305442692631068,-9.6189567326783028,-10.177506123872611,-10.993448963971598,-10.546933561816015,-11.583575565040237,-12.405446357679242,-13.626619102116299,-14.531503494221603,-14.956464419686935,{"$f":"AO222+AO315","v":-14.740011164931865},-13.358506268924643,-11.530978565906679,-9.3574212891141197,-7.8454209891141202,-6.1462477224227623,-4.5498664432870584,-2.9770231262554563,-1.2888930331655337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT222+BT315","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,"Building",null,null,null,null,null,{"$f":"I223+I316","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.22331826337807212,-0.25527439853649547,-0.26591201804695641,-0.26616005868661907,-0.26343507702173247,-0.26426459150658094,-0.26426459150658094,-0.26426459150658094,-0.26426459150658105,-0.13797907984887028,-0.21165563599167098,-0.29463176108228373,-0.31606721968741514,-0.47747154178173279,-3.516987934810685E-2,-0.27501909994769935,-0.74257885369477217,-1.098176350182039,-1.2298394856650536,-1.2531118025903198,{"$f":"AO223+AO316","v":-1.2531118025903198},-1.2531118025903198,-1.2531118025903198,-1.2531118025903198,-1.2531118025903198,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903203,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.1869951403869416,{"$f":"BT223+BT316","v":-1.1459121141713267},-1.1185012993265262,-1.1182948545782212,-1.115601578754625,-1.1151327227414498,-1.1151327227414498,-1.1151327227414498,-1.1151327227414498]
[{"$f":"ROW()","v":105},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"I224+I317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16.212939258788225,-16.212939258788225,-16.212939258788225,-16.212939258788225,-16.212939258788225,0,{"$f":"AO224+AO317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT224+BT317","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y225+Y318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.358765030829395,-4.358765030829395,-4.358765030829395,-4.358765030829395,-4.358765030829395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT225+BT318","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.26131831356385021,-0.26131831356385021,-0.26131831356385021,-0.26131831356385016,-0.26131831356385016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT226+BT319","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I227+I320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y227+Y320","v":7.990926193537172E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT227+BT320","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I228+I321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y228+Y321","v":0},-5.8782395305829474E-16,-5.8782395305829484E-16,-5.8782395305829484E-16,-5.8782395305829474E-16,2.3512958122331786E-15,-6.1852726271605915E-2,-0.10854122561134633,-0.1508971443110706,-0.19789909423341226,-0.24107923497310935,-0.28779305227425228,-0.33644295992009127,-0.38618033423119852,-0.4252724078973838,-0.45987720435919116,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.44207288361354069,-0.34415283926407647,-0.24560888086022223,-0.15677545509861135,{"$f":"BT228+BT321","v":-7.3246828215038362E-2},-7.9475972853176244E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},null,"Total",null,null,null,null,null,{"$f":"SUM(I97:I109)","v":-76.251776069589667},{"$f":"SUM(J97:J109)","v":-76.669503890005444},-77.311278205760246,-78.002369481070147,-78.45557782025341,-75.593253098182885,-76.082576610834508,-80.368123750497048,-93.364572526946063,-102.67509331673126,-105.11195538057049,-126.42971781866005,-132.38035614840385,-132.90821056520068,-133.2598796123261,-133.6969971057695,-125.91029449592263,-129.10431672903505,-129.9902794983021,-122.39174954833761,-110.58277271095446,-214.3056440880772,-136.26523080413182,-138.4504449875304,-138.78220079815742,-140.33872754537492,-160.7984289242462,-162.69306978286127,-163.48430753179176,-161.34311751897988,-163.94464696143558,-151.86697413450005,-147.69015599520296,-143.6194148276349,-139.78072906485033,-134.41344647471976,-124.29641569497365,-113.27190613505253,-111.05751923115621,-103.45265414242719,-101.375990830505,-94.126417842295794,-92.778259984726773,-92.19279695327397,-91.679867617536758,-91.29964664700546,-90.883099230814452,-90.657766053689585,-90.324935720481577,-89.929384883454816,-89.631691549415251,-89.228782118225496,-88.96780177584975,-88.723158790294278,-65.025393245462723,-41.459936517108041,-41.333338250441372,-40.976113079474949,-40.656632231761989,-40.253327328289508,-39.864452010389584,-39.494153998675159,-39.339203910710168,-1.2191589423863651,-1.1264488966118438,{"$f":"SUM(BV97:BV109)","v":-1.1182948545782212},-1.115601578754625,-1.1151327227414498,-1.1151327227414498,-1.1151327227414498,-1.1151327227414498]
[{"$f":"ROW()","v":111},"Asset roll forward adjustment",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I322+Inputs!I$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J322+Inputs!J$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K322+Inputs!K$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L322+Inputs!L$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M322+Inputs!M$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N322+Inputs!N$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O322+Inputs!O$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P322+Inputs!P$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q322+Inputs!Q$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R322+Inputs!R$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S322+Inputs!S$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T322+Inputs!T$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U322+Inputs!U$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V322+Inputs!V$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W322+Inputs!W$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X322+Inputs!X$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y322+Inputs!Y$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z322+Inputs!Z$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA322+Inputs!AA$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB322+Inputs!AB$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC322+Inputs!AC$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD322-(AD445+AD552+AD659+AD766+AD873+AD980+AD1087+AD1194+AD1301+AD1408+AD1515+AD1622+AD1729+AD1836+AD1943+AD2050+AD2157+AD2264+AD2371+AD2478+AD2585+AD2707+AD2814+AD2921+AD3028+AD3135),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE322-(AE445+AE552+AE659+AE766+AE873+AE980+AE1087+AE1194+AE1301+AE1408+AE1515+AE1622+AE1729+AE1836+AE1943+AE2050+AE2157+AE2264+AE2371+AE2478+AE2585+AE2707+AE2814+AE2921+AE3028+AE3135),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK",{"$f":"IF(ROUND(AI322-(AI445+AI552+AI659+AI766+AI873+AI980+AI1087+AI1194+AI1301+AI1408+AI1515+AI1622+AI1729+AI1836+AI1943+AI2050+AI2157+AI2264+AI2371+AI2478+AI2585+AI2707+AI2814+AI2921+AI3028+AI3135+AI3242+AI3349+AI3456+AI3563+AI3670),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":112},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC324","v":-2.0410902222457807E-2}]
[{"$f":"ROW()","v":113},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC325","v":-5.6298732396905034E-2}]
[{"$f":"ROW()","v":114},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.482622452649456E-2]
[{"$f":"ROW()","v":115},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.1401563567366616E-2]
[{"$f":"ROW()","v":116},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.4831044371651976E-2]
[{"$f":"ROW()","v":117},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.1526452192580294E-2]
[{"$f":"ROW()","v":118},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8667380818827551E-2]
[{"$f":"ROW()","v":119},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":120},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":121},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":122},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":123},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":124},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":125},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC112:AC124)","v":-0.25062753845862873}]
[{"$f":"ROW()","v":126},"Closing Value"]
[{"$f":"ROW()","v":127},null,"Pipeline",null,null,null,null,{"$f":"H231","v":2550.5666301147503},{"$f":"I52+I67+I82+I97","v":2506.4159226568549},2459.6598307799586,2412.9548170328339,2366.1304281358903,2320.3582693171502,2285.8722697788098,2609.3548257653229,2564.0439924655643,3255.7510873104711,3195.7395758625289,{"$f":"S52+S67+S82+S97-S142","v":3858.192520920782},{"$f":"T52+T67+T82+T97","v":3849.1234855441039},3795.1635834151298,3727.4031444947614,3654.0791257036449,3583.3165222563912,{"$f":"MAX(Y52+Y67+Y82+Y97,0)","v":3508.4432815993291},{"$f":"Z52+Z67+Z82+Z97","v":3433.5024995146105},3358.6200933479977,3283.6140937707687,{"$f":"AC52+AC67+AC82+AC112+AC97","v":3158.2666059186986},{"$f":"AD52+AD67+AD82+AD97","v":3073.5938944068307},2991.3829369070158,2907.799677534088,2823.14840044222,{"$f":"AH52+AH67+AH82+AH97+AH142","v":2738.4756889303526},{"$f":"AI52+AI67+AI82+AI97","v":2653.8985699798191},2569.3167339333563,2484.7300200334762,2400.2395372975398,{"$f":"AM52+AM67+AM82+AM97+AM142","v":2315.6394772375847},{"$f":"AN52+AN67+AN82+AN97","v":2230.8446562138324},2146.0498351900801,2061.2550141663278,1976.4601931425755,{"$f":"AR52+AR67+AR82+AR97+AR142","v":1891.6653721188231},{"$f":"AS52+AS67+AS82+AS97","v":1806.8705510950708},1722.0757300713185,1637.2809090475662,1552.4860880238139,1467.6912670000615,1382.8964459763092,1298.1016249525569,1213.3068039288046,1128.5119829050523,1043.7171618812999,958.92234085754774,874.12751983379553,789.33269881004333,704.53787778629112,619.74305676253891,534.94823573878671,450.1534147150345,365.35859369128229,303.96346652179386,265.96803320656926,227.97259989134466,189.97716657612006,151.98173326089545,113.98629994567084,75.99086663044622,37.995433315221604,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12]
[{"$f":"ROW()","v":128},null,"Compression",null,null,null,null,{"$f":"H232","v":427.27364690935167},{"$f":"I53+I68+I83+I98","v":400.64499414934085},380.21694978539455,357.18990955354752,333.51224585334518,310.22667407393959,350.92762363448281,577.05321760530205,551.78223542371256,711.06183820329522,676.5860109183285,826.31113973738388,824.33377135871581,789.23925698878224,749.85904150654437,706.98842751441282,665.4069383610157,621.5618561691299,579.73356776992409,534.98366791679575,496.81354467636345,432.80841253110788,411.64625640593772,391.25284366706921,371.7551341341233,348.63453442437748,325.04447789742352,306.9012637312037,287.64576428574907,269.04892794322296,248.16171905863087,226.61676069292741,200.87094604789473,175.20025092001282,149.52955579213091,123.85886066424901,98.201241259174978,{"$f":"AS53+AS68+AS83+AS98","v":75.229923987225661},61.114372476396248,46.998820965566836,38.311230795146585,29.623640624726335,26.055546474839897,23.481493498205964,21.177067029347356,19.085946849561001,17.068407578383656,15.132182127146654,13.274136113966135,11.593343383048788,10.013024955525266,8.5074315038531747,7.0786314692981662,5.7410607333936312,4.5463458003630448,3.5266425052524664,2.559441625410571,1.6347111455686756,0.93257633235914639,0.42338086536190134,0.13551149288163383,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14]
[{"$f":"ROW()","v":129},null,"Metering",null,null,null,null,{"$f":"H233","v":35.03977888418197},{"$f":"I54+I69+I84+I99","v":35.208875658381807},35.285602600418457,35.004625677107313,34.022868205468612,35.952231947734589,34.933248755077642,33.875673562134835,32.775996943870851,31.671057514766755,30.678740431403909,36.850679710524808,36.175630087708605,37.524427509171765,37.600701707858924,35.692697807734334,39.054927181331514,43.570343290231719,46.518660786325221,53.304315757840591,58.244270914898806,59.322699896317076,46.403742080433666,47.443252078886282,49.100747439689819,50.47697838411176,50.996617554377217,52.665729801139662,53.957572458566382,56.251863215767827,57.614666657017466,58.768227698631108,55.77028004614484,52.832325249337885,49.894370452530929,46.956415655723973,44.157248641052696,{"$f":"AS54+AS69+AS84+AS99","v":41.35808162638142},38.558914611710144,35.759747597038867,32.960580582367591,30.161413567696314,27.631608028760173,25.103588796115034,22.575569563469895,20.056293488500106,17.559803537513844,15.120739788638135,12.828829778830828,10.692496819968351,8.8512403947388112,7.2329523276974124,5.9407802747286755,4.8183592654852054,3.797725438923254,2.9001516650090462,2.1158383499170283,1.4156529014916772,0.85009695740038693,0.41108251480976848,0.13624256042900201,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14,2.2426505097428162E-14]
[{"$f":"ROW()","v":130},null,"Other Depreciable",null,null,null,null,{"$f":"H234","v":96.232300531874287},{"$f":"I55+I70+I85+I100","v":100.2467909587661},96.731695429500334,91.688266178584115,86.527833400194879,80.976396817843167,80.448823450392354,75.215996143627393,71.84997405554536,73.544853201358364,67.14500818953745,78.004372526569284,130.06290723133151,124.99554482050996,124.32195422441025,122.67145878181198,125.96293518961521,124.53867298732003,125.6432947959932,122.783952398393,120.89197171401948,61.099765881812807,54.037008332646209,51.966716138702679,47.733513195147275,45.334361595755411,18.575867939671515,16.722188745658922,15.313632977283959,13.766851832687912,12.531900762287371,8.0246808498901938,6.2853175266446204,4.8480869846324746,3.7203123691938895,2.6657012109694795,1.8425369841236034,{"$f":"AS55+AS70+AS85+AS100","v":1.1981490572777278},0.68904729868313053,0.34479814118353191,0.10823861187753928,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15]
[{"$f":"ROW()","v":131},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I56+I71+I86+I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.190297049981818,7.2496267886463954,10.873715744913266,13.89827056036744,34.958525974839077,31.827279707252025,32.231365045692009,43.632260224606526,42.106192642901078,37.400412646538037,41.542536068913407,38.300240551172372,31.772966335450878,32.786025514699737,28.268737450302282,17.439149077915459,10.062048500719978,4.9386485909622193,1.3586977846649222,2.7533531010703882E-14,{"$f":"AS56+AS71+AS86+AS101","v":2.7533531010703882E-14},2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14]
[{"$f":"ROW()","v":132},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I57+I72+I87+I102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0594790293070453,2.9506741925503546,8.8688566789294061,17.706284509682199,69.279003113891847,68.920604328619916,69.642528815907724,70.956585268660135,68.959112726662624,55.358945833188749,55.163375140181856,55.452403195045932,55.539076782176075,55.422254835048506,39.690191362525674,34.958970702395064,30.298381977551593,25.763872930257676,21.623909382055697,16.766516121418004,{"$f":"AS57+AS72+AS87+AS102","v":13.49952197329053},10.566812189021613,8.0872554284183398,6.104069470909705,4.3810958148048922,2.8603876920334126,1.6920099472874628,0.83946872621897461,0.27780739414010969,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14]
[{"$f":"ROW()","v":133},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I58+I73+I88+I103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6253126346713636,14.370417499638357,17.8871232255838,25.719580235429966,125.68906966315174,82.887634677285604,91.380868402215995,98.428732420957701,109.17847796708509,74.197123178261137,80.641922283358696,85.022159509675504,88.345146322312289,91.599828151095224,86.750833022809175,71.794368603122237,57.054357438190372,43.69585116926573,32.164872603359051,22.807451314244929,{"$f":"AS58+AS73+AS88+AS103","v":14.962030325130808},8.8157826027080457,4.2659161594209873,1.2888930331655311,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15]
[{"$f":"ROW()","v":134},null,"Building",null,null,null,null,null,{"$f":"I59+I74+I89+I104","v":0},0,0,0,0,0,0,0,0,0,0,4.2475664840806644,6.2369054094363676,7.4378028183181826,7.183114820029104,7.0623916558166746,6.8238420133403963,6.559577421833815,6.2953128303272337,6.0310482388206523,5.7667836473140737,6.2021211389239177,7.1483165227399983,6.684849197577714,7.3497610078902991,10.211076466108565,11.58304355222695,34.686012139632894,51.72330811030146,57.20828853427016,57.142064894868412,55.888953092278093,54.635841289687775,53.382729487097457,52.129617684507139,50.87650588191682,{"$f":"AS59+AS74+AS89+AS104","v":49.623394079326502},48.370282276736184,47.117170474145865,45.864058671555547,44.610946868965229,43.357835066374911,42.104723263784592,40.851611461194274,39.598499658603956,38.345387856013637,37.092276053423319,35.839164250833001,34.586052448242683,33.332940645652364,32.079828843062046,30.826717040471728,29.573605237881409,28.320493435291091,27.067381632700773,25.814269830110455,24.561158027520136,23.308046224929818,22.0549344223395,20.801822619749181,19.548710817158863,18.295599014568545,17.108603874181604,15.962691760010276,14.84419046068375,13.725895606105528,12.610294027350903,11.495161304609454,10.380028581868004,9.264895859126554,8.1497631363851042]
[{"$f":"ROW()","v":135},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"I60+I75+I90+I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AH155","v":81.064696293941125},64.8517570351529,48.638817776364675,32.42587851757645,16.212939258788225,{"$f":"AM60+AM75+AM90+AM105","v":0},0,0,0,0,{"$f":"AR60+AR75+AR90+AR105","v":0},{"$f":"AS60+AS75+AS90+AS105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":136},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM155","v":21.793825154146976},17.43506012331758,13.076295092488184,8.7175300616587883,4.3587650308293933,{"$f":"AR61+AR76+AR91+AR106","v":0},{"$f":"AS61+AS76+AS91+AS106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR155","v":1.3065915678192512},{"$f":"AS62+AS77+AS92+AS107","v":1.0452732542554011},0.78395494069155092,0.52263662712770076,0.2613183135638506,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":138},null,"Non-Depreciable",null,null,null,null,{"$f":"H242","v":20.673242154291053},{"$f":"I63+I78+I93+I108","v":20.673242154291053},20.673242154291053,20.673242154291053,20.673242154291053,20.673242154291053,17.188729982707926,16.995602947182959,19.80407972445418,21.94077126606021,22.918411423143439,{"$f":"S63+S78+S93+S108-S153","v":24.070762771061812},{"$f":"T63+T78+T93+T108","v":24.047982683280512},23.994674290805403,24.24557524218616,24.246357276139864,24.2425364944609,{"$f":"MAX(Y63+Y78+Y93+Y108,0)","v":24.32244575639627},{"$f":"Z63+Z78+Z93+Z108","v":24.32244575639627},24.32244575639627,24.32244575639627,{"$f":"AC63+AC78+AC93+AC123+AC108","v":24.322445756396274},{"$f":"AD63+AD78+AD93+AD108","v":24.322445756396274},24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,{"$f":"AS63+AS78+AS93+AS108","v":24.322445756396274},24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274,24.322445756396274]
[{"$f":"ROW()","v":139},null,"Cost of Raising Equity",null,null,null,null,0,{"$f":"I64+I79+I94+I109","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S64+S79+S94+S109-S154","v":0},0,0,0,0,0,{"$f":"MAX(Y64+Y79+Y94+Y109,0)","v":0},-5.8782395305829474E-16,-1.1756479061165897E-15,-1.7634718591748845E-15,{"$f":"AC64+AC79+AC94+AC124+AC109","v":-2.3512958122331786E-15},{"$f":"AD64+AD79+AD94+AD109","v":2.3617880114096534},4.0826915944897051,5.5914711731057567,7.2352991529873609,8.6861930041477446,9.9688654193667023,11.267977084794143,12.553910769758431,13.442869467182055,14.146366206394159,13.686489002034968,13.226611797675776,12.766734593316585,12.306857388957393,11.846980184598202,{"$f":"AS64+AS79+AS94+AS109","v":11.38710298023901},10.927225775879819,10.467348571520628,10.007471367161436,9.5475941628022447,9.0877169584430533,8.6278397540838618,8.1679625497246704,7.708085345365479,7.2482081410062875,6.7883309366470961,6.3284537322879046,5.8685765279287132,5.4086993235695218,4.9488221192103303,4.4889449148511389,4.0290677104919475,3.5691905061327565,3.1093133017735655,2.6494360974143745,2.1895588930551835,1.7296816886959925,1.2698044843368015,0.8277316007232608,0.48357876145918433,0.2379698805989621,8.1194425500350748E-2,7.9475972853123855E-3,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15]
[{"$f":"ROW()","v":140},null,"Total",null,null,null,null,{"$f":"SUM(H127:H139)","v":3129.7855985944493},3063.1898255776346,2992.5673207495629,2917.5108605963642,2840.86661774919,2768.1868143109587,2769.3706956014707,3312.49531602357,3240.2562786131475,4093.969607495952,3993.0677468249423,4823.4294756663221,4867.9913433892207,4777.1543924338348,4670.8682199940804,4550.8611819037733,4445.0462511386322,4341.1355305297075,4240.8507645259178,4137.9394836571764,4047.2415103767466,3971.5133123835294,3802.2027748457353,3710.853964929116,3626.0054163443519,3526.7455641003871,3424.3335455004062,3318.2616975134183,3223.9237596680373,3120.4803956191263,3009.5424752929553,2881.1636103264759,{"$f":"SUM(AN127:AN139)","v":2729.2966361919762},2581.6064801967732,2437.9870653691373,2298.2063363042876,2163.7928898295681,2039.4964741345941,1926.2245679995415,1815.1670487683853,1711.7143946259582,1610.3384037954527,1516.211985953157,1423.4337259684301,1331.2409290151561,1239.5610613976194,1148.2614147506133,1057.3783155197991,966.72054946610979,876.39561374562811,786.46622886217335,696.83453731275813,607.60575519453278,518.63795341868297,429.91479462838873,364.88940138292605,323.42946486581798,282.09612661537665,241.12001353590168,200.46338130413972,160.21005397585017,120.34560196546062,80.851447966785457,41.512244056075282,{"$f":"SUM(BT127:BT139)","v":40.293085113688917},39.166636217077077,38.048341362498853,36.932739783744232,35.817607061002782,34.702474338261332,33.587341615519883,32.472208892778433]
[{"$f":"ROW()","v":141},"Over Depreciation or Out of Service Assets",null,null,null,null,"Check",{"$f":"IF(ROUND(H140-Inputs!H122,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I140-Inputs!I122,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J140-Inputs!J122,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K140-Inputs!K122,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L140-Inputs!L122,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M140-Inputs!M122,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N140-N244-N352,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(BZ140-BZ244-BZ352,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK"]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S246+S354","v":-18.894584292511446},null,null,null,null,null,{"$f":"Y246+Y354","v":0},null,null,null,null,null,null,null,null,{"$f":"AH246+AH354","v":0},null,null,null,null,{"$f":"AM246+AM354","v":0},null,null,null,null,{"$f":"AR246+AR354","v":0}]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.717963311184235,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,-1.8762769116165146E-14]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.42822887770789697,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,-1.3877787807814457E-16,null,null,null,null,-2.2204460492503131E-16]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-24.720320268915959,null,null,null,null,-3.2642014749738499,null,null,null,null,-5.134781488891349E-16]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-6.7042595090429487,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-10.532207691129875,null,null,null,null,-15.323201713453349,null,null,null,null,-1.3065915678192317]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-39.107908824852352,null,null,null,null,-3.2064219657197754,null,null,null,null,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":150},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":151},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":152},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":153},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S257+S365","v":-0.19312703552496632},null,null,null,null,null,{"$f":"Y257+Y365","v":0}]
[{"$f":"ROW()","v":154},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S258+S366","v":0},null,null,null,null,null,{"$f":"Y258+Y366","v":0}]
[{"$f":"ROW()","v":155},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S142:S154)","v":-44.233903516928542},null,null,null,null,null,{"$f":"SUM(Y142:Y154)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AH142:AH154)","v":-81.064696293941125},null,null,null,null,{"$f":"SUM(AM142:AM154)","v":-21.793825154146976},null,null,null,null,{"$f":"SUM(AR142:AR154)","v":-1.3065915678192512}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},"Economic end date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$89","v":2063},{"$f":"AD157","v":2063},{"$f":"AE157","v":2063},2063,2063,{"$f":"AH157","v":2063},{"$f":"AI157","v":2063},2063,2063,2063,{"$f":"AM157","v":2063},{"$f":"AN157","v":2063},2063,2063,2063,{"$f":"AR157","v":2063},{"$f":"AS157","v":2063},2063,2063,2063,{"$f":"AW157","v":2063},{"$f":"AX157","v":2063},2063,2063,2063,{"$f":"BB157","v":2063},{"$f":"BC157","v":2063},2063,2063,2063,{"$f":"BG157","v":2063},{"$f":"BH157","v":2063},2063,2063,2063,{"$f":"BL157","v":2063},{"$f":"BM157","v":2063},2063,2063,2063,{"$f":"BQ157","v":2063},{"$f":"BR157","v":2063},2063,2063,2063,{"$f":"BV157","v":2063},{"$f":"BW157","v":2063},2063,2063,2063]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2024]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":160},"BEP Asset Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$157=\"\",\"\",Asset!AD$157-AD$6)","v":42},{"$f":"IF(AE157=\"\",\"\",AD160-1)","v":41},{"$f":"IF(AF157=\"\",\"\",AE160-1)","v":40},39,38,{"$f":"IF(AI157=\"\",\"\",AH160-1)","v":37},{"$f":"IF(AJ157=\"\",\"\",AI160-1)","v":36},35,34,33,{"$f":"IF(AN157=\"\",\"\",AM160-1)","v":32},{"$f":"IF(AO157=\"\",\"\",AN160-1)","v":31},30,29,28,{"$f":"IF(AS157=\"\",\"\",AR160-1)","v":27},{"$f":"IF(AT157=\"\",\"\",AS160-1)","v":26},25,24,23,{"$f":"IF(AX157=\"\",\"\",AW160-1)","v":22},{"$f":"IF(AY157=\"\",\"\",AX160-1)","v":21},20,19,18,{"$f":"IF(BC157=\"\",\"\",BB160-1)","v":17},{"$f":"IF(BD157=\"\",\"\",BC160-1)","v":16},15,14,13,{"$f":"IF(BH157=\"\",\"\",BG160-1)","v":12},{"$f":"IF(BI157=\"\",\"\",BH160-1)","v":11},10,9,8,{"$f":"IF(BM157=\"\",\"\",BL160-1)","v":7},{"$f":"IF(BN157=\"\",\"\",BM160-1)","v":6},5,4,3,{"$f":"IF(BR157=\"\",\"\",BQ160-1)","v":2},{"$f":"IF(BS157=\"\",\"\",BR160-1)","v":1},0,-1,-2,{"$f":"IF(BW157=\"\",\"\",BV160-1)","v":-3},{"$f":"IF(BX157=\"\",\"\",BW160-1)","v":-4},-5,-6,-7]
[{"$f":"ROW()","v":161},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BEP!$D$24","v":57},{"$f":"U161-1","v":56},55,54,53,52,51,50,49,{"$f":"IF(AD$160=\"\",AC161-1,MIN(AC161-1,AD$160))","v":42},{"$f":"AD161-1","v":41},40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,-1,-2,-3,-4,-5,-6,-7]
[{"$f":"ROW()","v":162},null,"Opening Value (Starting 01/12/2010)",null,19.461053416031042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S166","v":0},{"$f":"T166","v":27.15824901350582},{"$f":"U166","v":26.681788504496947},{"$f":"V166","v":26.205327995488073},{"$f":"W166","v":25.728867486479199},{"$f":"X166","v":25.252406977470326},24.775946468461452,24.299485959452578,23.823025450443705,{"$f":"AB166","v":23.346564941434831},22.870104432425958,22.325578136415817,21.781051840405677,21.236525544395537,20.691999248385393,20.147472952375253,19.602946656365113,19.058420360354972,18.513894064344832,17.969367768334688,17.424841472324545,16.880315176314404,16.335788880304261,15.791262584294119,15.246736288283977,14.702209992273835,14.157683696263692,13.61315740025355,13.068631104243408,12.524104808233266,11.979578512223124,11.435052216212982,10.89052592020284,10.345999624192698,9.8014733281825563,9.2569470321724143,8.7124207361622723,8.1678944401521303,7.6233681441419883,7.0788418481318462,6.5343155521217042,5.9897892561115622,5.4452629601014202,4.9007366640912782,4.3562103680811362,3.8116840720709941,3.2671577760608521,2.7226314800507101,2.1781051840405681,1.6335788880304261,1.089052592020284,0.54452629601014202,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$546","v":27.15824901350582}]
[{"$f":"ROW()","v":164},null,"Redundant or Disposed",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U554","v":0},{"$f":"Inputs!V554","v":0},{"$f":"Inputs!W554","v":0},{"$f":"Inputs!X554","v":0},{"$f":"Inputs!Y554","v":0},{"$f":"Inputs!Z554","v":0},{"$f":"Inputs!AA554","v":0},{"$f":"Inputs!AB554","v":0},{"$f":"Inputs!AC554","v":0},{"$f":"Inputs!AD554","v":0},{"$f":"Inputs!AE554","v":0},{"$f":"Inputs!AF554","v":0},{"$f":"Inputs!AG554","v":0},{"$f":"Inputs!AH554","v":0},{"$f":"Inputs!AI554","v":0},{"$f":"Inputs!AJ554","v":0},{"$f":"Inputs!AK554","v":0},{"$f":"Inputs!AL554","v":0},{"$f":"Inputs!AM554","v":0},{"$f":"Inputs!AN554","v":0},{"$f":"Inputs!AO554","v":0},{"$f":"Inputs!AP554","v":0},{"$f":"Inputs!AQ554","v":0},{"$f":"Inputs!AR554","v":0},{"$f":"Inputs!AS554","v":0},{"$f":"Inputs!AT554","v":0},{"$f":"Inputs!AU554","v":0},{"$f":"Inputs!AV554","v":0},{"$f":"Inputs!AW554","v":0},{"$f":"Inputs!AX554","v":0},{"$f":"Inputs!AY554","v":0},{"$f":"Inputs!AZ554","v":0},{"$f":"Inputs!BA554","v":0},{"$f":"Inputs!BB554","v":0},{"$f":"Inputs!BC554","v":0},{"$f":"Inputs!BD554","v":0},{"$f":"Inputs!BE554","v":0},{"$f":"Inputs!BF554","v":0},{"$f":"Inputs!BG554","v":0},{"$f":"Inputs!BH554","v":0},{"$f":"Inputs!BI554","v":0},{"$f":"Inputs!BJ554","v":0},{"$f":"Inputs!BK554","v":0},{"$f":"Inputs!BL554","v":0},{"$f":"Inputs!BM554","v":0},{"$f":"Inputs!BN554","v":0},{"$f":"Inputs!BO554","v":0},{"$f":"Inputs!BP554","v":0},{"$f":"Inputs!BQ554","v":0},{"$f":"Inputs!BR554","v":0},{"$f":"Inputs!BS554","v":0},{"$f":"Inputs!BT554","v":0},{"$f":"Inputs!BU554","v":0},{"$f":"Inputs!BV554","v":0},{"$f":"Inputs!BW554","v":0},{"$f":"Inputs!BX554","v":0},{"$f":"Inputs!BY554","v":0},{"$f":"Inputs!BZ554","v":0},{"$f":"Inputs!CA554","v":0}]
[{"$f":"ROW()","v":165},null,"Depreciation",null,-0.39716435542920492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T550","v":0},{"$f":"Inputs!U550","v":-0.47646050900887404},{"$f":"Inputs!V550","v":-0.47646050900887404},{"$f":"Inputs!W550","v":-0.47646050900887404},{"$f":"Inputs!X550","v":-0.47646050900887404},{"$f":"-Y162/Y161","v":-0.47646050900887404},-0.4764605090088741,-0.4764605090088741,-0.4764605090088741,{"$f":"-IF(AC161<=0,AC162,AC162/AC161)","v":-0.4764605090088741},{"$f":"-IF(AD161<=0,AD162,AD162/AD161)","v":-0.5445262960101418},-0.54452629601014191,-0.54452629601014191,-0.54452629601014202,-0.54452629601014191,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014213,-0.54452629601014202,-0.54452629601014202,-0.54452629601014213,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,-0.54452629601014202,{"$f":"-IF(BT161<=0,BT162,BT162/BT161)","v":0},{"$f":"-IF(BU161<=0,BU162,BU162/BU161)","v":0},0,0,0,{"$f":"-IF(BY161<=0,BY162,BY162/BY161)","v":0},{"$f":"-IF(BZ161<=0,BZ162,BZ162/BZ161)","v":0},0]
[{"$f":"ROW()","v":166},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T162:T165)","v":27.15824901350582},{"$f":"SUM(U162:U165)","v":26.681788504496947},{"$f":"SUM(V162:V165)","v":26.205327995488073},{"$f":"SUM(W162:W165)","v":25.728867486479199},{"$f":"SUM(X162:X165)","v":25.252406977470326},{"$f":"SUM(Y162:Y165)","v":24.775946468461452},24.299485959452578,23.823025450443705,23.346564941434831,22.870104432425958,22.325578136415817,21.781051840405677,21.236525544395537,20.691999248385393,20.147472952375253,19.602946656365113,19.058420360354972,18.513894064344832,17.969367768334688,17.424841472324545,16.880315176314404,16.335788880304261,15.791262584294119,15.246736288283977,14.702209992273835,14.157683696263692,13.61315740025355,13.068631104243408,12.524104808233266,11.979578512223124,11.435052216212982,10.89052592020284,10.345999624192698,9.8014733281825563,9.2569470321724143,8.7124207361622723,8.1678944401521303,7.6233681441419883,7.0788418481318462,6.5343155521217042,5.9897892561115622,5.4452629601014202,4.9007366640912782,4.3562103680811362,3.8116840720709941,3.2671577760608521,2.7226314800507101,2.1781051840405681,1.6335788880304261,1.089052592020284,0.54452629601014202,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":167}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2024]"}]
["Opening Capital Base Accounts",null,null,null,{"$f":"E$50","v":"DBP Principled Approach in 2020 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":170},"Life",null,null,null,null,null,null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$157=\"\",\"\",Asset!AD$157-AD$6)","v":42}]
[{"$f":"ROW()","v":171},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!D40","v":54.5},{"$f":"MAX(I171-1,0)","v":53.5},{"$f":"MAX(J171-1,0)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,{"$f":"IF(AD$160=\"\",AC171-1,MIN(AC171-1,AD$160))","v":33.5},{"$f":"MAX(AD171-1,0)","v":32.5},31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,{"$f":"MAX(AT171-1,0)","v":16.5},15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,{"$f":"MAX(BJ171-1,0)","v":0.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BZ171-1,0)","v":0}]
[{"$f":"ROW()","v":172},null,"Compression",null,null,null,null,null,{"$f":"Inputs!D41","v":19.600731411113347},{"$f":"MAX(I172-1,0)","v":18.600731411113347},17.600731411113347,16.600731411113347,15.600731411113347,14.600731411113347,13.600731411113347,12.600731411113347,11.600731411113347,10.600731411113347,9.6007314111133475,8.6007314111133475,7.6007314111133475,6.6007314111133475,5.6007314111133475,4.6007314111133475,3.6007314111133475,2.6007314111133475,1.6007314111133475,0.60073141111334749,0,{"$f":"MAX(AC172-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":173},null,"Metering",null,null,null,null,null,{"$f":"Inputs!D42","v":38.502251946708448},37.502251946708448,36.502251946708448,35.502251946708448,34.502251946708448,33.502251946708448,32.502251946708448,31.502251946708448,30.502251946708448,29.502251946708448,28.502251946708448,27.502251946708448,26.502251946708448,25.502251946708448,24.502251946708448,23.502251946708448,22.502251946708448,21.502251946708448,20.502251946708448,19.502251946708448,18.502251946708448,{"$f":"MAX(0,1)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":174},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!D43","v":16.850000000000001},15.850000000000001,14.850000000000001,13.850000000000001,12.850000000000001,11.850000000000001,10.850000000000001,9.8500000000000014,8.8500000000000014,7.8500000000000014,6.8500000000000014,5.8500000000000014,4.8500000000000014,3.8500000000000014,2.8500000000000014,1.8500000000000014,0.85000000000000142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":175},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":176},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!D45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!D46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":178},null,"Building",null,null,null,null,null,{"$f":"Inputs!D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":179},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"Inputs!D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":180},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":181},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":182},null,"Non-Depreciable"]
[{"$f":"ROW()","v":183},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":184}]
[{"$f":"ROW()","v":185},"Opening Value"]
[{"$f":"ROW()","v":186},null,"Pipeline",null,1345.868474782756,null,null,null,{"$f":"H231","v":2550.5666301147503},2503.767242406223,2456.9678546976957,2410.1684669891683,2363.369079280641,2316.5696915721137,2269.7703038635864,2222.9709161550591,2176.1715284465317,2129.3721407380044,2082.5727530294771,2035.7733653209496,1988.973977612422,1942.1745899038945,1895.3752021953669,1848.5758144868394,1801.7764267783118,1754.9770390697843,1708.1776513612567,1661.3782636527292,{"$f":"$E186*$E$51","v":1614.5788759442014},{"$f":"AC231","v":1567.7794882356739},1520.9801005271463,1474.1807128186188,1427.3813251100912,1380.5819374015637,1333.7825496930361,1286.9831619845086,1240.183774275981,1193.3843865674535,1146.5849988589259,1099.7856111503984,1052.9862234418708,1006.1868357333433,959.38744802481574,912.58806031628819,865.78867260776065,818.9892848992331,772.18989719070555,725.39050948217789,678.59112177365023,631.79173406512268,584.99234635659514,538.19295864806747,491.39357093953987,444.59418323101227,397.79479552248466,350.99540781395706,304.19602010542945,257.39663239690185,210.59724468837425,163.79785697984664,116.99846927131904,70.19908156279142,23.399693854263809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,"Compression",null,0,null,null,null,{"$f":"H232","v":427.27364690935167},404.45434842960429,381.63504994985692,358.81575147010955,335.99645299036217,313.1771545106148,285.29787336017159,263.84845786909284,242.39904237801409,220.94962688693533,199.50021139585658,178.05079590477783,157.34762270154826,136.6458024267387,115.94398215192913,95.242161877119571,74.540341602310008,53.838897064612034,33.137452526914061,12.436007989216087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":188},null,"Metering",null,13.985694815797851,null,null,null,{"$f":"H233","v":35.03977888418197},34.117804761435437,33.195830638688903,32.27385651594237,31.351882393195833,30.429908270449296,29.521613857319885,28.613319444190473,27.705025031061062,26.796730617931651,25.88843620480224,24.980141791672828,24.071847378543413,23.163552965413999,22.255258552284584,21.313552182946825,20.40525776981741,19.498448183908291,18.591638597999172,17.684829012090052,16.778019426180901,15.87120984027178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":189},null,"Other Depreciable",null,0,null,null,null,{"$f":"H234","v":96.232300531874287},90.521184773306075,84.810069014737863,79.098953256169651,73.387837497601438,67.676721739033226,61.850305022574027,56.139189264005822,50.377633434870916,44.628404214308013,38.795589361275113,33.068524676322475,24.992487839911146,19.305440557959393,13.606332490843307,7.9535932299334888,2.3008539690236693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":190},null,"Computers and Motor Vehicles",null,0,null,null,null,{"$f":"H235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":191},null,"Cathodic/Corrosion Protection",null,0,null,null,null,{"$f":"H236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":192},null,"SCADA , ECI And Comms",null,0,null,null,null,{"$f":"H237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC237","v":0},0,0,0,0,{"$f":"AH237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":193},null,"Building",null,0,null,null,null,{"$f":"H238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":194},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"H239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X240","v":0},{"$f":"Y240","v":0},{"$f":"Z240","v":0},{"$f":"AA240","v":0},0,0,0,0,0,0,{"$f":"AH240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":197},null,"Non-Depreciable",null,14.328051822027694,null,null,null,{"$f":"H242","v":20.673242154291053},20.673242154291053,20.673242154291053,20.673242154291053,20.673242154291053,20.673242154291053,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707923,{"$f":"AC242","v":17.188729982707923},17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,{"$f":"BI242","v":17.188729982707923},17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923]
[{"$f":"ROW()","v":198},null,"Cost of Raising Equity",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},null,"Total",null,{"$f":"SUM(E186:E198)","v":1374.1822214205815},null,null,null,{"$f":"SUM(I186:I198)","v":3129.7855985944493},3053.5338225248597,2977.2820464552701,2901.0302703856814,2824.7784943160918,2748.5267182465022,2663.6288260863603,2588.7606127150561,2513.8419592731861,2438.9356324398873,2363.9457199741191,2289.0615576764308,2212.5746655151324,2138.4781158367146,2064.3695053731317,1990.2738517595469,1916.2116101021707,1845.5031143010124,1777.0954724688779,1708.687830636743,{"$f":"SUM(AC186:AC198)","v":1648.5456253530901},1600.8394280586535,1538.1688305098542,1491.3694428013266,1444.5700550927991,1397.7706673842715,1350.971279675744,1304.1718919672164,1257.3725042586889,1210.5731165501613,1163.7737288416338,1116.9743411331062,1070.1749534245787,1023.3755657160513,976.57617800752371,929.77679029899616,882.97740259046861,836.17801488194107,789.37862717341352,742.57923946488586,695.7798517563582,648.98046404783065,602.1810763393031,555.38168863077544,508.58230092224778,461.78291321372018,414.98352550519257,368.18413779666497,321.38475008813737,274.58536237960976,227.78597467108216,180.98658696255455,134.18719925402695,87.387811545499346,40.588423836971728,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,{"$f":"SUM(BU186:BU198)","v":17.188729982707923},17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923]
[{"$f":"ROW()","v":200},"Redundant or Disposed"]
[{"$f":"ROW()","v":201},null,"Pipeline",null,0,null,null,null,{"$f":"-Inputs!I324","v":0},{"$f":"-Inputs!J324","v":0},{"$f":"-Inputs!K324","v":0},{"$f":"-Inputs!L324","v":0},{"$f":"-Inputs!M324","v":0},{"$f":"-Inputs!N324","v":0},{"$f":"-Inputs!O324","v":0},{"$f":"-Inputs!P324","v":0},{"$f":"-Inputs!Q324","v":0},{"$f":"-Inputs!R324","v":0},{"$f":"-Inputs!S324","v":0},{"$f":"-Inputs!T324","v":0},{"$f":"-Inputs!U324","v":0},{"$f":"-Inputs!V324","v":0},{"$f":"-Inputs!W324","v":0},{"$f":"-Inputs!X324","v":0},{"$f":"-Inputs!Y324","v":0},{"$f":"-Inputs!Z324","v":0},{"$f":"-Inputs!AA324","v":0},{"$f":"-Inputs!AB324","v":0},{"$f":"$E201*$E$51","v":0},{"$f":"-Inputs!AD324","v":0},{"$f":"-Inputs!AE324","v":0},{"$f":"-Inputs!AF324","v":0},{"$f":"-Inputs!AG324","v":0},{"$f":"-Inputs!AH324","v":0},{"$f":"-Inputs!AI324","v":0},{"$f":"-Inputs!AJ324","v":0},{"$f":"-Inputs!AK324","v":0},{"$f":"-Inputs!AL324","v":0},{"$f":"-Inputs!AM324","v":0},{"$f":"-Inputs!AN324","v":0},{"$f":"-Inputs!AO324","v":0},{"$f":"-Inputs!AP324","v":0},{"$f":"-Inputs!AQ324","v":0},{"$f":"-Inputs!AR324","v":0},{"$f":"-Inputs!AS324","v":0},{"$f":"-Inputs!AT324","v":0},{"$f":"-Inputs!AU324","v":0},{"$f":"-Inputs!AV324","v":0},{"$f":"-Inputs!AW324","v":0},{"$f":"-Inputs!AX324","v":0},{"$f":"-Inputs!AY324","v":0},{"$f":"-Inputs!AZ324","v":0},{"$f":"-Inputs!BA324","v":0},{"$f":"-Inputs!BB324","v":0},{"$f":"-Inputs!BC324","v":0},{"$f":"-Inputs!BD324","v":0},{"$f":"-Inputs!BE324","v":0},{"$f":"-Inputs!BF324","v":0},{"$f":"-Inputs!BG324","v":0},{"$f":"-Inputs!BH324","v":0},{"$f":"-Inputs!BI324","v":0},{"$f":"-Inputs!BJ324","v":0},{"$f":"-Inputs!BK324","v":0},{"$f":"-Inputs!BL324","v":0},{"$f":"-Inputs!BM324","v":0},{"$f":"-Inputs!BN324","v":0},{"$f":"-Inputs!BO324","v":0},{"$f":"-Inputs!BP324","v":0},{"$f":"-Inputs!BQ324","v":0},{"$f":"-Inputs!BR324","v":0},{"$f":"-Inputs!BS324","v":0},{"$f":"-Inputs!BT324","v":0},{"$f":"-Inputs!BU324","v":0},{"$f":"-Inputs!BV324","v":0},{"$f":"-Inputs!BW324","v":0},{"$f":"-Inputs!BX324","v":0},{"$f":"-Inputs!BY324","v":0},{"$f":"-Inputs!BZ324","v":0},{"$f":"-Inputs!CA324","v":0}]
[{"$f":"ROW()","v":202},null,"Compression",null,0,null,null,null,{"$f":"-Inputs!I325","v":0},{"$f":"-Inputs!J325","v":0},{"$f":"-Inputs!K325","v":0},{"$f":"-Inputs!L325","v":0},{"$f":"-Inputs!M325","v":0},{"$f":"-Inputs!N325","v":-6.4298656593644772},{"$f":"-Inputs!O325","v":0},{"$f":"-Inputs!P325","v":0},{"$f":"-Inputs!Q325","v":0},{"$f":"-Inputs!R325","v":0},{"$f":"-Inputs!S325","v":0},{"$f":"-Inputs!T325","v":-1.3529284200062754E-3},{"$f":"-Inputs!U325","v":0},{"$f":"-Inputs!V325","v":0},{"$f":"-Inputs!W325","v":0},{"$f":"-Inputs!X325","v":0},{"$f":"-Inputs!Y325","v":0},{"$f":"-Inputs!Z325","v":0},{"$f":"-Inputs!AA325","v":0},{"$f":"-Inputs!AB325","v":0},0,{"$f":"-Inputs!AD325","v":0},{"$f":"-Inputs!AE325","v":0},{"$f":"-Inputs!AF325","v":0},{"$f":"-Inputs!AG325","v":0},{"$f":"-Inputs!AH325","v":0},{"$f":"-Inputs!AI325","v":0},{"$f":"-Inputs!AJ325","v":0},{"$f":"-Inputs!AK325","v":0},{"$f":"-Inputs!AL325","v":0},{"$f":"-Inputs!AM325","v":0},{"$f":"-Inputs!AN325","v":0},{"$f":"-Inputs!AO325","v":0},{"$f":"-Inputs!AP325","v":0},{"$f":"-Inputs!AQ325","v":0},{"$f":"-Inputs!AR325","v":0},{"$f":"-Inputs!AS325","v":0},{"$f":"-Inputs!AT325","v":0},{"$f":"-Inputs!AU325","v":0},{"$f":"-Inputs!AV325","v":0},{"$f":"-Inputs!AW325","v":0},{"$f":"-Inputs!AX325","v":0},{"$f":"-Inputs!AY325","v":0},{"$f":"-Inputs!AZ325","v":0},{"$f":"-Inputs!BA325","v":0},{"$f":"-Inputs!BB325","v":0},{"$f":"-Inputs!BC325","v":0},{"$f":"-Inputs!BD325","v":0},{"$f":"-Inputs!BE325","v":0},{"$f":"-Inputs!BF325","v":0},{"$f":"-Inputs!BG325","v":0},{"$f":"-Inputs!BH325","v":0},{"$f":"-Inputs!BI325","v":0},{"$f":"-Inputs!BJ325","v":0},{"$f":"-Inputs!BK325","v":0},{"$f":"-Inputs!BL325","v":0},{"$f":"-Inputs!BM325","v":0},{"$f":"-Inputs!BN325","v":0},{"$f":"-Inputs!BO325","v":0},{"$f":"-Inputs!BP325","v":0},{"$f":"-Inputs!BQ325","v":0},{"$f":"-Inputs!BR325","v":0},{"$f":"-Inputs!BS325","v":0},{"$f":"-Inputs!BT325","v":0},{"$f":"-Inputs!BU325","v":0},{"$f":"-Inputs!BV325","v":0},{"$f":"-Inputs!BW325","v":0},{"$f":"-Inputs!BX325","v":0},{"$f":"-Inputs!BY325","v":0},{"$f":"-Inputs!BZ325","v":0},{"$f":"-Inputs!CA325","v":0}]
[{"$f":"ROW()","v":203},null,"Metering",null,0,null,null,null,{"$f":"-Inputs!I326","v":0},{"$f":"-Inputs!J326","v":0},{"$f":"-Inputs!K326","v":0},{"$f":"-Inputs!L326","v":0},{"$f":"-Inputs!M326","v":0},{"$f":"-Inputs!N326","v":0},{"$f":"-Inputs!O326","v":0},{"$f":"-Inputs!P326","v":0},{"$f":"-Inputs!Q326","v":0},{"$f":"-Inputs!R326","v":0},{"$f":"-Inputs!S326","v":0},{"$f":"-Inputs!T326","v":0},{"$f":"-Inputs!U326","v":0},{"$f":"-Inputs!V326","v":0},{"$f":"-Inputs!W326","v":-3.3411956208342648E-2},{"$f":"-Inputs!X326","v":0},{"$f":"-Inputs!Y326","v":0},{"$f":"-Inputs!Z326","v":0},{"$f":"-Inputs!AA326","v":0},{"$f":"-Inputs!AB326","v":0},0,{"$f":"-Inputs!AD326","v":0},{"$f":"-Inputs!AE326","v":0},{"$f":"-Inputs!AF326","v":0},{"$f":"-Inputs!AG326","v":0},{"$f":"-Inputs!AH326","v":0},{"$f":"-Inputs!AI326","v":0},{"$f":"-Inputs!AJ326","v":0},{"$f":"-Inputs!AK326","v":0},{"$f":"-Inputs!AL326","v":0},{"$f":"-Inputs!AM326","v":0},{"$f":"-Inputs!AN326","v":0},{"$f":"-Inputs!AO326","v":0},{"$f":"-Inputs!AP326","v":0},{"$f":"-Inputs!AQ326","v":0},{"$f":"-Inputs!AR326","v":0},{"$f":"-Inputs!AS326","v":0},{"$f":"-Inputs!AT326","v":0},{"$f":"-Inputs!AU326","v":0},{"$f":"-Inputs!AV326","v":0},{"$f":"-Inputs!AW326","v":0},{"$f":"-Inputs!AX326","v":0},{"$f":"-Inputs!AY326","v":0},{"$f":"-Inputs!AZ326","v":0},{"$f":"-Inputs!BA326","v":0},{"$f":"-Inputs!BB326","v":0},{"$f":"-Inputs!BC326","v":0},{"$f":"-Inputs!BD326","v":0},{"$f":"-Inputs!BE326","v":0},{"$f":"-Inputs!BF326","v":0},{"$f":"-Inputs!BG326","v":0},{"$f":"-Inputs!BH326","v":0},{"$f":"-Inputs!BI326","v":0},{"$f":"-Inputs!BJ326","v":0},{"$f":"-Inputs!BK326","v":0},{"$f":"-Inputs!BL326","v":0},{"$f":"-Inputs!BM326","v":0},{"$f":"-Inputs!BN326","v":0},{"$f":"-Inputs!BO326","v":0},{"$f":"-Inputs!BP326","v":0},{"$f":"-Inputs!BQ326","v":0},{"$f":"-Inputs!BR326","v":0},{"$f":"-Inputs!BS326","v":0},{"$f":"-Inputs!BT326","v":0},{"$f":"-Inputs!BU326","v":0},{"$f":"-Inputs!BV326","v":0},{"$f":"-Inputs!BW326","v":0},{"$f":"-Inputs!BX326","v":0},{"$f":"-Inputs!BY326","v":0},{"$f":"-Inputs!BZ326","v":0},{"$f":"-Inputs!CA326","v":0}]
[{"$f":"ROW()","v":204},null,"Other Depreciable",null,0,null,null,null,{"$f":"-Inputs!I327","v":0},{"$f":"-Inputs!J327","v":0},{"$f":"-Inputs!K327","v":0},{"$f":"-Inputs!L327","v":0},{"$f":"-Inputs!M327","v":0},{"$f":"-Inputs!N327","v":-0.11530095789099626},{"$f":"-Inputs!O327","v":0},{"$f":"-Inputs!P327","v":-5.0440070566702321E-2},{"$f":"-Inputs!Q327","v":-3.811346199469981E-2},{"$f":"-Inputs!R327","v":-0.12169909446469535},{"$f":"-Inputs!S327","v":-1.594892638442983E-2},{"$f":"-Inputs!T327","v":-2.4232975755015125},{"$f":"-Inputs!U327","v":-3.4308021041932403E-2},{"$f":"-Inputs!V327","v":-4.636880620626653E-2},{"$f":"-Inputs!W327","v":0},{"$f":"-Inputs!X327","v":0},{"$f":"-Inputs!Y327","v":0},{"$f":"-Inputs!Z327","v":0},{"$f":"-Inputs!AA327","v":0},{"$f":"-Inputs!AB327","v":0},0,{"$f":"-Inputs!AD327","v":0},{"$f":"-Inputs!AE327","v":0},{"$f":"-Inputs!AF327","v":0},{"$f":"-Inputs!AG327","v":0},{"$f":"-Inputs!AH327","v":0},{"$f":"-Inputs!AI327","v":0},{"$f":"-Inputs!AJ327","v":0},{"$f":"-Inputs!AK327","v":0},{"$f":"-Inputs!AL327","v":0},{"$f":"-Inputs!AM327","v":0},{"$f":"-Inputs!AN327","v":0},{"$f":"-Inputs!AO327","v":0},{"$f":"-Inputs!AP327","v":0},{"$f":"-Inputs!AQ327","v":0},{"$f":"-Inputs!AR327","v":0},{"$f":"-Inputs!AS327","v":0},{"$f":"-Inputs!AT327","v":0},{"$f":"-Inputs!AU327","v":0},{"$f":"-Inputs!AV327","v":0},{"$f":"-Inputs!AW327","v":0},{"$f":"-Inputs!AX327","v":0},{"$f":"-Inputs!AY327","v":0},{"$f":"-Inputs!AZ327","v":0},{"$f":"-Inputs!BA327","v":0},{"$f":"-Inputs!BB327","v":0},{"$f":"-Inputs!BC327","v":0},{"$f":"-Inputs!BD327","v":0},{"$f":"-Inputs!BE327","v":0},{"$f":"-Inputs!BF327","v":0},{"$f":"-Inputs!BG327","v":0},{"$f":"-Inputs!BH327","v":0},{"$f":"-Inputs!BI327","v":0},{"$f":"-Inputs!BJ327","v":0},{"$f":"-Inputs!BK327","v":0},{"$f":"-Inputs!BL327","v":0},{"$f":"-Inputs!BM327","v":0},{"$f":"-Inputs!BN327","v":0},{"$f":"-Inputs!BO327","v":0},{"$f":"-Inputs!BP327","v":0},{"$f":"-Inputs!BQ327","v":0},{"$f":"-Inputs!BR327","v":0},{"$f":"-Inputs!BS327","v":0},{"$f":"-Inputs!BT327","v":0},{"$f":"-Inputs!BU327","v":0},{"$f":"-Inputs!BV327","v":0},{"$f":"-Inputs!BW327","v":0},{"$f":"-Inputs!BX327","v":0},{"$f":"-Inputs!BY327","v":0},{"$f":"-Inputs!BZ327","v":0},{"$f":"-Inputs!CA327","v":0}]
[{"$f":"ROW()","v":205},null,"Computers and Motor Vehicles",null,0,null,null,null,{"$f":"-Inputs!I328","v":0},{"$f":"-Inputs!J328","v":0},{"$f":"-Inputs!K328","v":0},{"$f":"-Inputs!L328","v":0},{"$f":"-Inputs!M328","v":0},{"$f":"-Inputs!N328","v":0},{"$f":"-Inputs!O328","v":0},{"$f":"-Inputs!P328","v":0},{"$f":"-Inputs!Q328","v":0},{"$f":"-Inputs!R328","v":0},{"$f":"-Inputs!S328","v":0},{"$f":"-Inputs!T328","v":0},{"$f":"-Inputs!U328","v":0},{"$f":"-Inputs!V328","v":0},{"$f":"-Inputs!W328","v":0},{"$f":"-Inputs!X328","v":0},{"$f":"-Inputs!Y328","v":0},{"$f":"-Inputs!Z328","v":0},{"$f":"-Inputs!AA328","v":0},{"$f":"-Inputs!AB328","v":0},0,{"$f":"-Inputs!AD328","v":0},{"$f":"-Inputs!AE328","v":0},{"$f":"-Inputs!AF328","v":0},{"$f":"-Inputs!AG328","v":0},{"$f":"-Inputs!AH328","v":0},{"$f":"-Inputs!AI328","v":0},{"$f":"-Inputs!AJ328","v":0},{"$f":"-Inputs!AK328","v":0},{"$f":"-Inputs!AL328","v":0},{"$f":"-Inputs!AM328","v":0},{"$f":"-Inputs!AN328","v":0},{"$f":"-Inputs!AO328","v":0},{"$f":"-Inputs!AP328","v":0},{"$f":"-Inputs!AQ328","v":0},{"$f":"-Inputs!AR328","v":0},{"$f":"-Inputs!AS328","v":0},{"$f":"-Inputs!AT328","v":0},{"$f":"-Inputs!AU328","v":0},{"$f":"-Inputs!AV328","v":0},{"$f":"-Inputs!AW328","v":0},{"$f":"-Inputs!AX328","v":0},{"$f":"-Inputs!AY328","v":0},{"$f":"-Inputs!AZ328","v":0},{"$f":"-Inputs!BA328","v":0},{"$f":"-Inputs!BB328","v":0},{"$f":"-Inputs!BC328","v":0},{"$f":"-Inputs!BD328","v":0},{"$f":"-Inputs!BE328","v":0},{"$f":"-Inputs!BF328","v":0},{"$f":"-Inputs!BG328","v":0},{"$f":"-Inputs!BH328","v":0},{"$f":"-Inputs!BI328","v":0},{"$f":"-Inputs!BJ328","v":0},{"$f":"-Inputs!BK328","v":0},{"$f":"-Inputs!BL328","v":0},{"$f":"-Inputs!BM328","v":0},{"$f":"-Inputs!BN328","v":0},{"$f":"-Inputs!BO328","v":0},{"$f":"-Inputs!BP328","v":0},{"$f":"-Inputs!BQ328","v":0},{"$f":"-Inputs!BR328","v":0},{"$f":"-Inputs!BS328","v":0},{"$f":"-Inputs!BT328","v":0},{"$f":"-Inputs!BU328","v":0},{"$f":"-Inputs!BV328","v":0},{"$f":"-Inputs!BW328","v":0},{"$f":"-Inputs!BX328","v":0},{"$f":"-Inputs!BY328","v":0},{"$f":"-Inputs!BZ328","v":0},{"$f":"-Inputs!CA328","v":0}]
[{"$f":"ROW()","v":206},null,"Cathodic/Corrosion Protection",null,0,null,null,null,{"$f":"-Inputs!I329","v":0},{"$f":"-Inputs!J329","v":0},{"$f":"-Inputs!K329","v":0},{"$f":"-Inputs!L329","v":0},{"$f":"-Inputs!M329","v":0},{"$f":"-Inputs!N329","v":0},{"$f":"-Inputs!O329","v":0},{"$f":"-Inputs!P329","v":0},{"$f":"-Inputs!Q329","v":0},{"$f":"-Inputs!R329","v":0},{"$f":"-Inputs!S329","v":0},{"$f":"-Inputs!T329","v":0},{"$f":"-Inputs!U329","v":0},{"$f":"-Inputs!V329","v":0},{"$f":"-Inputs!W329","v":0},{"$f":"-Inputs!X329","v":0},{"$f":"-Inputs!Y329","v":0},{"$f":"-Inputs!Z329","v":0},{"$f":"-Inputs!AA329","v":0},{"$f":"-Inputs!AB329","v":0},0,{"$f":"-Inputs!AD329","v":0},{"$f":"-Inputs!AE329","v":0},{"$f":"-Inputs!AF329","v":0},{"$f":"-Inputs!AG329","v":0},{"$f":"-Inputs!AH329","v":0},{"$f":"-Inputs!AI329","v":0},{"$f":"-Inputs!AJ329","v":0},{"$f":"-Inputs!AK329","v":0},{"$f":"-Inputs!AL329","v":0},{"$f":"-Inputs!AM329","v":0},{"$f":"-Inputs!AN329","v":0},{"$f":"-Inputs!AO329","v":0},{"$f":"-Inputs!AP329","v":0},{"$f":"-Inputs!AQ329","v":0},{"$f":"-Inputs!AR329","v":0},{"$f":"-Inputs!AS329","v":0},{"$f":"-Inputs!AT329","v":0},{"$f":"-Inputs!AU329","v":0},{"$f":"-Inputs!AV329","v":0},{"$f":"-Inputs!AW329","v":0},{"$f":"-Inputs!AX329","v":0},{"$f":"-Inputs!AY329","v":0},{"$f":"-Inputs!AZ329","v":0},{"$f":"-Inputs!BA329","v":0},{"$f":"-Inputs!BB329","v":0},{"$f":"-Inputs!BC329","v":0},{"$f":"-Inputs!BD329","v":0},{"$f":"-Inputs!BE329","v":0},{"$f":"-Inputs!BF329","v":0},{"$f":"-Inputs!BG329","v":0},{"$f":"-Inputs!BH329","v":0},{"$f":"-Inputs!BI329","v":0},{"$f":"-Inputs!BJ329","v":0},{"$f":"-Inputs!BK329","v":0},{"$f":"-Inputs!BL329","v":0},{"$f":"-Inputs!BM329","v":0},{"$f":"-Inputs!BN329","v":0},{"$f":"-Inputs!BO329","v":0},{"$f":"-Inputs!BP329","v":0},{"$f":"-Inputs!BQ329","v":0},{"$f":"-Inputs!BR329","v":0},{"$f":"-Inputs!BS329","v":0},{"$f":"-Inputs!BT329","v":0},{"$f":"-Inputs!BU329","v":0},{"$f":"-Inputs!BV329","v":0},{"$f":"-Inputs!BW329","v":0},{"$f":"-Inputs!BX329","v":0},{"$f":"-Inputs!BY329","v":0},{"$f":"-Inputs!BZ329","v":0},{"$f":"-Inputs!CA329","v":0}]
[{"$f":"ROW()","v":207},null,"SCADA , ECI And Comms",null,0,null,null,null,{"$f":"-Inputs!I330","v":0},{"$f":"-Inputs!J330","v":0},{"$f":"-Inputs!K330","v":0},{"$f":"-Inputs!L330","v":0},{"$f":"-Inputs!M330","v":0},{"$f":"-Inputs!N330","v":0},{"$f":"-Inputs!O330","v":0},{"$f":"-Inputs!P330","v":0},{"$f":"-Inputs!Q330","v":0},{"$f":"-Inputs!R330","v":0},{"$f":"-Inputs!S330","v":0},{"$f":"-Inputs!T330","v":0},{"$f":"-Inputs!U330","v":0},{"$f":"-Inputs!V330","v":0},{"$f":"-Inputs!W330","v":0},{"$f":"-Inputs!X330","v":0},{"$f":"-Inputs!Y330","v":0},{"$f":"-Inputs!Z330","v":0},{"$f":"-Inputs!AA330","v":0},{"$f":"-Inputs!AB330","v":0},0,{"$f":"-Inputs!AD330","v":0},{"$f":"-Inputs!AE330","v":0},{"$f":"-Inputs!AF330","v":0},{"$f":"-Inputs!AG330","v":0},{"$f":"-Inputs!AH330","v":0},{"$f":"-Inputs!AI330","v":0},{"$f":"-Inputs!AJ330","v":0},{"$f":"-Inputs!AK330","v":0},{"$f":"-Inputs!AL330","v":0},{"$f":"-Inputs!AM330","v":0},{"$f":"-Inputs!AN330","v":0},{"$f":"-Inputs!AO330","v":0},{"$f":"-Inputs!AP330","v":0},{"$f":"-Inputs!AQ330","v":0},{"$f":"-Inputs!AR330","v":0},{"$f":"-Inputs!AS330","v":0},{"$f":"-Inputs!AT330","v":0},{"$f":"-Inputs!AU330","v":0},{"$f":"-Inputs!AV330","v":0},{"$f":"-Inputs!AW330","v":0},{"$f":"-Inputs!AX330","v":0},{"$f":"-Inputs!AY330","v":0},{"$f":"-Inputs!AZ330","v":0},{"$f":"-Inputs!BA330","v":0},{"$f":"-Inputs!BB330","v":0},{"$f":"-Inputs!BC330","v":0},{"$f":"-Inputs!BD330","v":0},{"$f":"-Inputs!BE330","v":0},{"$f":"-Inputs!BF330","v":0},{"$f":"-Inputs!BG330","v":0},{"$f":"-Inputs!BH330","v":0},{"$f":"-Inputs!BI330","v":0},{"$f":"-Inputs!BJ330","v":0},{"$f":"-Inputs!BK330","v":0},{"$f":"-Inputs!BL330","v":0},{"$f":"-Inputs!BM330","v":0},{"$f":"-Inputs!BN330","v":0},{"$f":"-Inputs!BO330","v":0},{"$f":"-Inputs!BP330","v":0},{"$f":"-Inputs!BQ330","v":0},{"$f":"-Inputs!BR330","v":0},{"$f":"-Inputs!BS330","v":0},{"$f":"-Inputs!BT330","v":0},{"$f":"-Inputs!BU330","v":0},{"$f":"-Inputs!BV330","v":0},{"$f":"-Inputs!BW330","v":0},{"$f":"-Inputs!BX330","v":0},{"$f":"-Inputs!BY330","v":0},{"$f":"-Inputs!BZ330","v":0},{"$f":"-Inputs!CA330","v":0}]
[{"$f":"ROW()","v":208},null,"Building",null,0,null,null,null,{"$f":"-Inputs!I331","v":0},{"$f":"-Inputs!J331","v":0},{"$f":"-Inputs!K331","v":0},{"$f":"-Inputs!L331","v":0},{"$f":"-Inputs!M331","v":0},{"$f":"-Inputs!N331","v":0},{"$f":"-Inputs!O331","v":0},{"$f":"-Inputs!P331","v":0},{"$f":"-Inputs!Q331","v":0},{"$f":"-Inputs!R331","v":0},{"$f":"-Inputs!S331","v":0},{"$f":"-Inputs!T331","v":0},{"$f":"-Inputs!U331","v":0},{"$f":"-Inputs!V331","v":0},{"$f":"-Inputs!W331","v":0},{"$f":"-Inputs!X331","v":0},{"$f":"-Inputs!Y331","v":0},{"$f":"-Inputs!Z331","v":0},{"$f":"-Inputs!AA331","v":0},{"$f":"-Inputs!AB331","v":0},0,{"$f":"-Inputs!AD331","v":0},{"$f":"-Inputs!AE331","v":0},{"$f":"-Inputs!AF331","v":0},{"$f":"-Inputs!AG331","v":0},{"$f":"-Inputs!AH331","v":0},{"$f":"-Inputs!AI331","v":0},{"$f":"-Inputs!AJ331","v":0},{"$f":"-Inputs!AK331","v":0},{"$f":"-Inputs!AL331","v":0},{"$f":"-Inputs!AM331","v":0},{"$f":"-Inputs!AN331","v":0},{"$f":"-Inputs!AO331","v":0},{"$f":"-Inputs!AP331","v":0},{"$f":"-Inputs!AQ331","v":0},{"$f":"-Inputs!AR331","v":0},{"$f":"-Inputs!AS331","v":0},{"$f":"-Inputs!AT331","v":0},{"$f":"-Inputs!AU331","v":0},{"$f":"-Inputs!AV331","v":0},{"$f":"-Inputs!AW331","v":0},{"$f":"-Inputs!AX331","v":0},{"$f":"-Inputs!AY331","v":0},{"$f":"-Inputs!AZ331","v":0},{"$f":"-Inputs!BA331","v":0},{"$f":"-Inputs!BB331","v":0},{"$f":"-Inputs!BC331","v":0},{"$f":"-Inputs!BD331","v":0},{"$f":"-Inputs!BE331","v":0},{"$f":"-Inputs!BF331","v":0},{"$f":"-Inputs!BG331","v":0},{"$f":"-Inputs!BH331","v":0},{"$f":"-Inputs!BI331","v":0},{"$f":"-Inputs!BJ331","v":0},{"$f":"-Inputs!BK331","v":0},{"$f":"-Inputs!BL331","v":0},{"$f":"-Inputs!BM331","v":0},{"$f":"-Inputs!BN331","v":0},{"$f":"-Inputs!BO331","v":0},{"$f":"-Inputs!BP331","v":0},{"$f":"-Inputs!BQ331","v":0},{"$f":"-Inputs!BR331","v":0},{"$f":"-Inputs!BS331","v":0},{"$f":"-Inputs!BT331","v":0},{"$f":"-Inputs!BU331","v":0},{"$f":"-Inputs!BV331","v":0},{"$f":"-Inputs!BW331","v":0},{"$f":"-Inputs!BX331","v":0},{"$f":"-Inputs!BY331","v":0},{"$f":"-Inputs!BZ331","v":0},{"$f":"-Inputs!CA331","v":0}]
[{"$f":"ROW()","v":209},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":210},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":211},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":212},null,"Non-Depreciable",null,0,null,null,null,{"$f":"-Inputs!I335","v":0},{"$f":"-Inputs!J335","v":0},{"$f":"-Inputs!K335","v":0},{"$f":"-Inputs!L335","v":0},{"$f":"-Inputs!M335","v":0},{"$f":"-Inputs!N335","v":-3.4845121715831278},{"$f":"-Inputs!O335","v":0},{"$f":"-Inputs!P335","v":0},{"$f":"-Inputs!Q335","v":0},{"$f":"-Inputs!R335","v":0},{"$f":"-Inputs!S335","v":0},{"$f":"-Inputs!T335","v":0},{"$f":"-Inputs!U335","v":0},{"$f":"-Inputs!V335","v":0},{"$f":"-Inputs!W335","v":0},{"$f":"-Inputs!X335","v":0},{"$f":"-Inputs!Y335","v":0},{"$f":"-Inputs!Z335","v":0},{"$f":"-Inputs!AA335","v":0},{"$f":"-Inputs!AB335","v":0},0,{"$f":"-Inputs!AD335","v":0},{"$f":"-Inputs!AE335","v":0},{"$f":"-Inputs!AF335","v":0},{"$f":"-Inputs!AG335","v":0},{"$f":"-Inputs!AH335","v":0},{"$f":"-Inputs!AI335","v":0},{"$f":"-Inputs!AJ335","v":0},{"$f":"-Inputs!AK335","v":0},{"$f":"-Inputs!AL335","v":0},{"$f":"-Inputs!AM335","v":0},{"$f":"-Inputs!AN335","v":0},{"$f":"-Inputs!AO335","v":0},{"$f":"-Inputs!AP335","v":0},{"$f":"-Inputs!AQ335","v":0},{"$f":"-Inputs!AR335","v":0},{"$f":"-Inputs!AS335","v":0},{"$f":"-Inputs!AT335","v":0},{"$f":"-Inputs!AU335","v":0},{"$f":"-Inputs!AV335","v":0},{"$f":"-Inputs!AW335","v":0},{"$f":"-Inputs!AX335","v":0},{"$f":"-Inputs!AY335","v":0},{"$f":"-Inputs!AZ335","v":0},{"$f":"-Inputs!BA335","v":0},{"$f":"-Inputs!BB335","v":0},{"$f":"-Inputs!BC335","v":0},{"$f":"-Inputs!BD335","v":0},{"$f":"-Inputs!BE335","v":0},{"$f":"-Inputs!BF335","v":0},{"$f":"-Inputs!BG335","v":0},{"$f":"-Inputs!BH335","v":0},{"$f":"-Inputs!BI335","v":0},{"$f":"-Inputs!BJ335","v":0},{"$f":"-Inputs!BK335","v":0},{"$f":"-Inputs!BL335","v":0},{"$f":"-Inputs!BM335","v":0},{"$f":"-Inputs!BN335","v":0},{"$f":"-Inputs!BO335","v":0},{"$f":"-Inputs!BP335","v":0},{"$f":"-Inputs!BQ335","v":0},{"$f":"-Inputs!BR335","v":0},{"$f":"-Inputs!BS335","v":0},{"$f":"-Inputs!BT335","v":0},{"$f":"-Inputs!BU335","v":0},{"$f":"-Inputs!BV335","v":0},{"$f":"-Inputs!BW335","v":0},{"$f":"-Inputs!BX335","v":0},{"$f":"-Inputs!BY335","v":0},{"$f":"-Inputs!BZ335","v":0},{"$f":"-Inputs!CA335","v":0}]
[{"$f":"ROW()","v":213},null,"Cost of Raising Equity",null,0,null,null,null,{"$f":"-Inputs!I336","v":0},{"$f":"-Inputs!J336","v":0},{"$f":"-Inputs!K336","v":0},{"$f":"-Inputs!L336","v":0},{"$f":"-Inputs!M336","v":0},{"$f":"-Inputs!N336","v":0},{"$f":"-Inputs!O336","v":0},{"$f":"-Inputs!P336","v":0},{"$f":"-Inputs!Q336","v":0},{"$f":"-Inputs!R336","v":0},{"$f":"-Inputs!S336","v":0},{"$f":"-Inputs!T336","v":0},{"$f":"-Inputs!U336","v":0},{"$f":"-Inputs!V336","v":0},{"$f":"-Inputs!W336","v":0},{"$f":"-Inputs!X336","v":0},{"$f":"-Inputs!Y336","v":0},{"$f":"-Inputs!Z336","v":0},{"$f":"-Inputs!AA336","v":0},{"$f":"-Inputs!AB336","v":0},0,{"$f":"-Inputs!AD336","v":0},{"$f":"-Inputs!AE336","v":0},{"$f":"-Inputs!AF336","v":0},{"$f":"-Inputs!AG336","v":0},{"$f":"-Inputs!AH336","v":0},{"$f":"-Inputs!AI336","v":0},{"$f":"-Inputs!AJ336","v":0},{"$f":"-Inputs!AK336","v":0},{"$f":"-Inputs!AL336","v":0},{"$f":"-Inputs!AM336","v":0},{"$f":"-Inputs!AN336","v":0},{"$f":"-Inputs!AO336","v":0},{"$f":"-Inputs!AP336","v":0},{"$f":"-Inputs!AQ336","v":0},{"$f":"-Inputs!AR336","v":0},{"$f":"-Inputs!AS336","v":0},{"$f":"-Inputs!AT336","v":0},{"$f":"-Inputs!AU336","v":0},{"$f":"-Inputs!AV336","v":0},{"$f":"-Inputs!AW336","v":0},{"$f":"-Inputs!AX336","v":0},{"$f":"-Inputs!AY336","v":0},{"$f":"-Inputs!AZ336","v":0},{"$f":"-Inputs!BA336","v":0},{"$f":"-Inputs!BB336","v":0},{"$f":"-Inputs!BC336","v":0},{"$f":"-Inputs!BD336","v":0},{"$f":"-Inputs!BE336","v":0},{"$f":"-Inputs!BF336","v":0},{"$f":"-Inputs!BG336","v":0},{"$f":"-Inputs!BH336","v":0},{"$f":"-Inputs!BI336","v":0},{"$f":"-Inputs!BJ336","v":0},{"$f":"-Inputs!BK336","v":0},{"$f":"-Inputs!BL336","v":0},{"$f":"-Inputs!BM336","v":0},{"$f":"-Inputs!BN336","v":0},{"$f":"-Inputs!BO336","v":0},{"$f":"-Inputs!BP336","v":0},{"$f":"-Inputs!BQ336","v":0},{"$f":"-Inputs!BR336","v":0},{"$f":"-Inputs!BS336","v":0},{"$f":"-Inputs!BT336","v":0},{"$f":"-Inputs!BU336","v":0},{"$f":"-Inputs!BV336","v":0},{"$f":"-Inputs!BW336","v":0},{"$f":"-Inputs!BX336","v":0},{"$f":"-Inputs!BY336","v":0},{"$f":"-Inputs!BZ336","v":0},{"$f":"-Inputs!CA336","v":0}]
[{"$f":"ROW()","v":214},null,"Total",null,{"$f":"SUM(E201:E213)","v":0},null,null,null,{"$f":"SUM(I201:I213)","v":0},0,0,0,0,-10.029678788838602,0,-5.0440070566702321E-2,-3.811346199469981E-2,-0.12169909446469535,-1.594892638442983E-2,-2.4246505039215189,-3.4308021041932403E-2,-4.636880620626653E-2,-3.3411956208342648E-2,0,0,0,0,0,{"$f":"SUM(AC201:AC213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU201:BU213)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":215},"Depreciation"]
[{"$f":"ROW()","v":216},null,"Pipeline",null,-39.0106804284856,null,null,null,{"$f":"-Inputs!I247","v":-46.799387708527526},{"$f":"-Inputs!J247","v":-46.799387708527526},{"$f":"-Inputs!K247","v":-46.799387708527526},{"$f":"-Inputs!L247","v":-46.799387708527526},{"$f":"-Inputs!M247","v":-46.799387708527526},{"$f":"-Inputs!N247","v":-46.799387708527519},{"$f":"-Inputs!O247","v":-46.799387708527519},{"$f":"-Inputs!P247","v":-46.799387708527519},{"$f":"-Inputs!Q247","v":-46.799387708527519},{"$f":"-Inputs!R247","v":-46.799387708527519},{"$f":"-Inputs!S247","v":-46.799387708527519},{"$f":"-Inputs!T247","v":-46.799387708527497},{"$f":"-Inputs!U247","v":-46.799387708527497},{"$f":"-Inputs!V247","v":-46.799387708527497},{"$f":"-Inputs!W247","v":-46.79938770852749},{"$f":"-Inputs!X247","v":-46.79938770852749},{"$f":"-Inputs!Y247","v":-46.799387708527483},{"$f":"-Inputs!Z247","v":-46.79938770852749},{"$f":"-Inputs!AA247","v":-46.79938770852749},{"$f":"-Inputs!AB247","v":-46.79938770852749},{"$f":"$E216*$E$51","v":-46.799387708527476},{"$f":"-Inputs!AD247","v":-46.799387708527576},{"$f":"-Inputs!AE247","v":-46.799387708527576},{"$f":"-Inputs!AF247","v":-46.799387708527568},{"$f":"-Inputs!AG247","v":-46.799387708527568},{"$f":"-Inputs!AH247","v":-46.799387708527561},{"$f":"IF(AI171<=0,0,-MIN(IF(AI186/AI171>AI186,AI186,AI186/AI171),AI186))","v":-46.799387708527583},-46.799387708527583,-46.799387708527583,-46.79938770852759,-46.79938770852759,-46.79938770852759,-46.79938770852759,-46.799387708527597,-46.799387708527597,-46.799387708527597,-46.799387708527604,-46.799387708527604,-46.799387708527611,-46.799387708527604,-46.799387708527604,-46.799387708527604,-46.799387708527611,-46.799387708527604,-46.799387708527604,-46.799387708527604,-46.799387708527604,-46.799387708527611,-46.799387708527611,-46.799387708527611,-46.799387708527611,-46.799387708527611,-46.799387708527618,-46.799387708527611,-23.399693854263809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":217},null,"Compression",null,0,null,null,null,{"$f":"-Inputs!I248","v":-22.819298479747395},{"$f":"-Inputs!J248","v":-22.819298479747395},{"$f":"-Inputs!K248","v":-22.819298479747395},{"$f":"-Inputs!L248","v":-22.819298479747395},{"$f":"-Inputs!M248","v":-22.819298479747395},{"$f":"-Inputs!N248","v":-21.449415491078742},{"$f":"-Inputs!O248","v":-21.449415491078742},{"$f":"-Inputs!P248","v":-21.449415491078742},{"$f":"-Inputs!Q248","v":-21.449415491078742},{"$f":"-Inputs!R248","v":-21.449415491078742},{"$f":"-Inputs!S248","v":-21.449415491078742},{"$f":"-Inputs!T248","v":-20.70182027480956},{"$f":"-Inputs!U248","v":-20.70182027480956},{"$f":"-Inputs!V248","v":-20.70182027480956},{"$f":"-Inputs!W248","v":-20.70182027480956},{"$f":"-Inputs!X248","v":-20.701820274809563},{"$f":"-Inputs!Y248","v":-20.701444537697974},{"$f":"-Inputs!Z248","v":-20.70144453769797},{"$f":"-Inputs!AA248","v":-20.701444537697974},{"$f":"-Inputs!AB248","v":-12.436007989216133},0,{"$f":"-Inputs!AD248","v":0},{"$f":"-Inputs!AE248","v":0},{"$f":"-Inputs!AF248","v":0},{"$f":"-Inputs!AG248","v":0},{"$f":"-Inputs!AH248","v":0},{"$f":"IF(AI172<=0,0,-MIN(IF(AI187/AI172>AI187,AI187,AI187/AI172),AI187))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":218},null,"Metering",null,-0.75589149126714361,null,null,null,{"$f":"-Inputs!I249","v":-0.92197412274653678},{"$f":"-Inputs!J249","v":-0.92197412274653678},{"$f":"-Inputs!K249","v":-0.92197412274653678},{"$f":"-Inputs!L249","v":-0.92197412274653678},{"$f":"-Inputs!M249","v":-0.92197412274653678},{"$f":"-Inputs!N249","v":-0.90829441312941295},{"$f":"-Inputs!O249","v":-0.90829441312941295},{"$f":"-Inputs!P249","v":-0.90829441312941295},{"$f":"-Inputs!Q249","v":-0.90829441312941295},{"$f":"-Inputs!R249","v":-0.90829441312941295},{"$f":"-Inputs!S249","v":-0.90829441312941295},{"$f":"-Inputs!T249","v":-0.90829441312941328},{"$f":"-Inputs!U249","v":-0.90829441312941328},{"$f":"-Inputs!V249","v":-0.9082944131294135},{"$f":"-Inputs!W249","v":-0.90829441312941328},{"$f":"-Inputs!X249","v":-0.90829441312941328},{"$f":"-Inputs!Y249","v":-0.90680958590912064},{"$f":"-Inputs!Z249","v":-0.90680958590912064},{"$f":"-Inputs!AA249","v":-0.90680958590912064},{"$f":"-Inputs!AB249","v":-0.90680958590912064},-0.90680958590912075,{"$f":"-Inputs!AD249","v":-15.871209840271776},{"$f":"-Inputs!AE249","v":0},{"$f":"-Inputs!AF249","v":0},{"$f":"-Inputs!AG249","v":0},{"$f":"-Inputs!AH249","v":0},{"$f":"IF(AI173<=0,0,-MIN(IF(AI188/AI173>AI188,AI188,AI188/AI173),AI188))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":219},null,"Other Depreciable",null,0,null,null,null,{"$f":"-Inputs!I250","v":-5.711115758568206},{"$f":"-Inputs!J250","v":-5.711115758568206},{"$f":"-Inputs!K250","v":-5.711115758568206},{"$f":"-Inputs!L250","v":-5.711115758568206},{"$f":"-Inputs!M250","v":-5.711115758568206},{"$f":"-Inputs!N250","v":-5.711115758568206},{"$f":"-Inputs!O250","v":-5.711115758568206},{"$f":"-Inputs!P250","v":-5.711115758568206},{"$f":"-Inputs!Q250","v":-5.711115758568206},{"$f":"-Inputs!R250","v":-5.711115758568206},{"$f":"-Inputs!S250","v":-5.711115758568206},{"$f":"-Inputs!T250","v":-5.6527392609098195},{"$f":"-Inputs!U250","v":-5.6527392609098195},{"$f":"-Inputs!V250","v":-5.6527392609098186},{"$f":"-Inputs!W250","v":-5.6527392609098186},{"$f":"-Inputs!X250","v":-5.6527392609098195},{"$f":"-Inputs!Y250","v":-2.3008539690236662},{"$f":"-Inputs!Z250","v":0},{"$f":"-Inputs!AA250","v":0},{"$f":"-Inputs!AB250","v":0},0,{"$f":"-Inputs!AD250","v":0},{"$f":"-Inputs!AE250","v":0},{"$f":"-Inputs!AF250","v":0},{"$f":"-Inputs!AG250","v":0},{"$f":"-Inputs!AH250","v":0},{"$f":"IF(AI174<=0,0,-MIN(IF(AI189/AI174>AI189,AI189,AI189/AI174),AI189))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":220},null,"Computers and Motor Vehicles",null,0,null,null,null,{"$f":"-Inputs!I251","v":0},{"$f":"-Inputs!J251","v":0},{"$f":"-Inputs!K251","v":0},{"$f":"-Inputs!L251","v":0},{"$f":"-Inputs!M251","v":0},{"$f":"-Inputs!N251","v":0},{"$f":"-Inputs!O251","v":0},{"$f":"-Inputs!P251","v":0},{"$f":"-Inputs!Q251","v":0},{"$f":"-Inputs!R251","v":0},{"$f":"-Inputs!S251","v":0},{"$f":"-Inputs!T251","v":0},{"$f":"-Inputs!U251","v":0},{"$f":"-Inputs!V251","v":0},{"$f":"-Inputs!W251","v":0},{"$f":"-Inputs!X251","v":0},{"$f":"-Inputs!Y251","v":0},{"$f":"-Inputs!Z251","v":0},{"$f":"-Inputs!AA251","v":0},{"$f":"-Inputs!AB251","v":0},0,{"$f":"-Inputs!AD251","v":0},{"$f":"-Inputs!AE251","v":0},{"$f":"-Inputs!AF251","v":0},{"$f":"-Inputs!AG251","v":0},{"$f":"-Inputs!AH251","v":0},{"$f":"IF(AI175<=0,0,-MIN(IF(AI190/AI175>AI190,AI190,AI190/AI175),AI190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":221},null,"Cathodic/Corrosion Protection",null,0,null,null,null,{"$f":"-Inputs!I252","v":0},{"$f":"-Inputs!J252","v":0},{"$f":"-Inputs!K252","v":0},{"$f":"-Inputs!L252","v":0},{"$f":"-Inputs!M252","v":0},{"$f":"-Inputs!N252","v":0},{"$f":"-Inputs!O252","v":0},{"$f":"-Inputs!P252","v":0},{"$f":"-Inputs!Q252","v":0},{"$f":"-Inputs!R252","v":0},{"$f":"-Inputs!S252","v":0},{"$f":"-Inputs!T252","v":0},{"$f":"-Inputs!U252","v":0},{"$f":"-Inputs!V252","v":0},{"$f":"-Inputs!W252","v":0},{"$f":"-Inputs!X252","v":0},{"$f":"-Inputs!Y252","v":0},{"$f":"-Inputs!Z252","v":0},{"$f":"-Inputs!AA252","v":0},{"$f":"-Inputs!AB252","v":0},0,{"$f":"-Inputs!AD252","v":0},{"$f":"-Inputs!AE252","v":0},{"$f":"-Inputs!AF252","v":0},{"$f":"-Inputs!AG252","v":0},{"$f":"-Inputs!AH252","v":0},{"$f":"IF(AI176<=0,0,-MIN(IF(AI191/AI176>AI191,AI191,AI191/AI176),AI191))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM176<=0,0,-MIN(IF(BM191/BM176>BM191,BM191,BM191/BM176),BM191))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},null,"SCADA , ECI And Comms",null,0,null,null,null,{"$f":"-Inputs!I253","v":0},{"$f":"-Inputs!J253","v":0},{"$f":"-Inputs!K253","v":0},{"$f":"-Inputs!L253","v":0},{"$f":"-Inputs!M253","v":0},{"$f":"-Inputs!N253","v":0},{"$f":"-Inputs!O253","v":0},{"$f":"-Inputs!P253","v":0},{"$f":"-Inputs!Q253","v":0},{"$f":"-Inputs!R253","v":0},{"$f":"-Inputs!S253","v":0},{"$f":"-Inputs!T253","v":0},{"$f":"-Inputs!U253","v":0},{"$f":"-Inputs!V253","v":0},{"$f":"-Inputs!W253","v":0},{"$f":"-Inputs!X253","v":0},{"$f":"-Inputs!Y253","v":0},{"$f":"-Inputs!Z253","v":0},{"$f":"-Inputs!AA253","v":0},{"$f":"-Inputs!AB253","v":0},0,{"$f":"-Inputs!AD253","v":0},{"$f":"-Inputs!AE253","v":0},{"$f":"-Inputs!AF253","v":0},{"$f":"-Inputs!AG253","v":0},{"$f":"-Inputs!AH253","v":0},{"$f":"IF(AI177<=0,0,-MIN(IF(AI192/AI177>AI192,AI192,AI192/AI177),AI192))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM177<=0,0,-MIN(IF(BM192/BM177>BM192,BM192,BM192/BM177),BM192))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":223},null,"Building",null,0,null,null,null,{"$f":"-Inputs!I254","v":0},{"$f":"-Inputs!J254","v":0},{"$f":"-Inputs!K254","v":0},{"$f":"-Inputs!L254","v":0},{"$f":"-Inputs!M254","v":0},{"$f":"-Inputs!N254","v":0},{"$f":"-Inputs!O254","v":0},{"$f":"-Inputs!P254","v":0},{"$f":"-Inputs!Q254","v":0},{"$f":"-Inputs!R254","v":0},{"$f":"-Inputs!S254","v":0},{"$f":"-Inputs!T254","v":0},{"$f":"-Inputs!U254","v":0},{"$f":"-Inputs!V254","v":0},{"$f":"-Inputs!W254","v":0},{"$f":"-Inputs!X254","v":0},{"$f":"-Inputs!Y254","v":0},{"$f":"-Inputs!Z254","v":0},{"$f":"-Inputs!AA254","v":0},{"$f":"-Inputs!AB254","v":0},0,{"$f":"-Inputs!AD254","v":0},{"$f":"-Inputs!AE254","v":0},{"$f":"-Inputs!AF254","v":0},{"$f":"-Inputs!AG254","v":0},{"$f":"-Inputs!AH254","v":0},{"$f":"IF(AI178<=0,0,-MIN(IF(AI193/AI178>AI193,AI193,AI193/AI178),AI193))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM178<=0,0,-MIN(IF(BM193/BM178>BM193,BM193,BM193/BM178),BM193))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":224},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI179<=0,0,-MIN(IF(AI194/AI179>AI194,AI194,AI194/AI179),AI194))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM179<=0,0,-MIN(IF(BM194/BM179>BM194,BM194,BM194/BM179),BM194))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":225},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":226},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":227},null,"Non-Depreciable",null,0,null,null,null,{"$f":"-Inputs!I258","v":0},{"$f":"-Inputs!J258","v":0},{"$f":"-Inputs!K258","v":0},{"$f":"-Inputs!L258","v":0},{"$f":"-Inputs!M258","v":0},{"$f":"-Inputs!N258","v":0},{"$f":"-Inputs!O258","v":0},{"$f":"-Inputs!P258","v":0},{"$f":"-Inputs!Q258","v":0},{"$f":"-Inputs!R258","v":0},{"$f":"-Inputs!S258","v":0},{"$f":"-Inputs!T258","v":0},{"$f":"-Inputs!U258","v":0},{"$f":"-Inputs!V258","v":0},{"$f":"-Inputs!W258","v":0},{"$f":"-Inputs!X258","v":0},{"$f":"-Inputs!Y258","v":0},{"$f":"-Inputs!Z258","v":0},{"$f":"-Inputs!AA258","v":0},{"$f":"-Inputs!AB258","v":0},0,{"$f":"-Inputs!AD258","v":0},{"$f":"-Inputs!AE258","v":0},{"$f":"-Inputs!AF258","v":0},{"$f":"-Inputs!AG258","v":0},{"$f":"-Inputs!AH258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},null,"Cost of Raising Equity",null,0,null,null,null,{"$f":"-Inputs!I259","v":0},{"$f":"-Inputs!J259","v":0},{"$f":"-Inputs!K259","v":0},{"$f":"-Inputs!L259","v":0},{"$f":"-Inputs!M259","v":0},{"$f":"-Inputs!N259","v":0},{"$f":"-Inputs!O259","v":0},{"$f":"-Inputs!P259","v":0},{"$f":"-Inputs!Q259","v":0},{"$f":"-Inputs!R259","v":0},{"$f":"-Inputs!S259","v":0},{"$f":"-Inputs!T259","v":0},{"$f":"-Inputs!U259","v":0},{"$f":"-Inputs!V259","v":0},{"$f":"-Inputs!W259","v":0},{"$f":"-Inputs!X259","v":0},{"$f":"-Inputs!Y259","v":0},{"$f":"-Inputs!Z259","v":0},{"$f":"-Inputs!AA259","v":0},{"$f":"-Inputs!AB259","v":0},0,{"$f":"-Inputs!AD259","v":0},{"$f":"-Inputs!AE259","v":0},{"$f":"-Inputs!AF259","v":0},{"$f":"-Inputs!AG259","v":0},{"$f":"-Inputs!AH259","v":0},{"$f":"IF(AI183<=0,0,-MIN(IF(AI198/AI183>AI198,AI198,AI198/AI183),AI198))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,"Total",null,{"$f":"SUM(E216:E228)","v":-39.766571919752742},null,null,null,{"$f":"SUM(I216:I228)","v":-76.251776069589667},-76.251776069589667,-76.251776069589667,-76.251776069589667,-76.251776069589667,-74.868213371303881,-74.868213371303881,-74.868213371303881,-74.868213371303881,-74.868213371303881,-74.868213371303881,-74.062241657376291,-74.062241657376291,-74.062241657376291,-74.062241657376291,-74.062241657376291,-70.708495801158236,-68.407641832134573,-68.407641832134573,-60.14220528365275,-47.706197294436599,-62.67059754879935,-46.799387708527576,-46.799387708527568,-46.799387708527568,-46.799387708527561,-46.799387708527583,-46.799387708527583,-46.799387708527583,-46.79938770852759,-46.79938770852759,-46.79938770852759,-46.79938770852759,-46.799387708527597,-46.799387708527597,-46.799387708527597,-46.799387708527604,-46.799387708527604,-46.799387708527611,-46.799387708527604,-46.799387708527604,-46.799387708527604,-46.799387708527611,-46.799387708527604,-46.799387708527604,-46.799387708527604,-46.799387708527604,-46.799387708527611,-46.799387708527611,-46.799387708527611,-46.799387708527611,-46.799387708527611,-46.799387708527618,-46.799387708527611,-23.399693854263809,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU216:BU228)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":230},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I229+Inputs!I260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J229+Inputs!J260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K229+Inputs!K260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L229+Inputs!L260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M229+Inputs!M260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N229+Inputs!N260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O229+Inputs!O260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P229+Inputs!P260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q229+Inputs!Q260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R229+Inputs!R260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S229+Inputs!S260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T229+Inputs!T260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U229+Inputs!U260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V229+Inputs!V260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W229+Inputs!W260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X229+Inputs!X260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y229+Inputs!Y260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z229+Inputs!Z260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA229+Inputs!AA260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB229+Inputs!AB260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC229+Inputs!AC260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD229+Inputs!AD260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE229+Inputs!AE260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF229+Inputs!AF260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG229+Inputs!AG260,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH229+Inputs!AH260,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":231},null,"Pipeline",null,1306.8577943542705,null,null,{"$f":"Inputs!H157","v":2550.5666301147503},{"$f":"I186+I201+I216","v":2503.767242406223},2456.9678546976957,2410.1684669891683,2363.369079280641,2316.5696915721137,2269.7703038635864,2222.9709161550591,2176.1715284465317,2129.3721407380044,2082.5727530294771,{"$f":"(S186+S201+S216-S246)*(S186+S201+S216-S246>0)","v":2035.7733653209496},{"$f":"T186+T201+T216","v":1988.973977612422},1942.1745899038945,1895.3752021953669,1848.5758144868394,1801.7764267783118,1754.9770390697843,1708.1776513612567,1661.3782636527292,1614.5788759442016,1567.7794882356739,1520.9801005271463,1474.1807128186188,1427.3813251100912,1380.5819374015637,1333.7825496930361,1286.9831619845086,1240.183774275981,1193.3843865674535,1146.5849988589259,1099.7856111503984,1052.9862234418708,1006.1868357333433,959.38744802481574,912.58806031628819,865.78867260776065,818.9892848992331,772.18989719070555,725.39050948217789,678.59112177365023,631.79173406512268,584.99234635659514,538.19295864806747,{"$f":"AZ186+AZ201+AZ216","v":491.39357093953987},444.59418323101227,397.79479552248466,350.99540781395706,304.19602010542945,257.39663239690185,210.59724468837425,163.79785697984664,116.99846927131904,70.19908156279142,23.399693854263809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":232},null,"Compression",null,0,null,null,{"$f":"Inputs!H158","v":427.27364690935167},{"$f":"I187+I202+I217","v":404.45434842960429},381.63504994985692,358.81575147010955,335.99645299036217,313.1771545106148,285.29787336017159,263.84845786909284,242.39904237801409,220.94962688693533,199.50021139585658,178.05079590477783,{"$f":"T187+T202+T217","v":157.34762270154826},136.6458024267387,115.94398215192913,95.242161877119571,74.540341602310008,53.838897064612034,33.137452526914061,12.436007989216087,-4.6185277824406512E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ187+AZ202+AZ217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,"Metering",null,13.229803324530707,null,null,{"$f":"Inputs!H159","v":35.03977888418197},{"$f":"I188+I203+I218","v":34.117804761435437},33.195830638688903,32.27385651594237,31.351882393195833,30.429908270449296,29.521613857319885,28.613319444190473,27.705025031061062,26.796730617931651,25.88843620480224,24.980141791672828,{"$f":"T188+T203+T218","v":24.071847378543413},23.163552965413999,22.255258552284584,21.313552182946825,20.40525776981741,19.498448183908291,18.591638597999172,17.684829012090052,16.778019426180933,15.87120984027178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ188+AZ203+AZ218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,"Other Depreciable",null,0,null,null,{"$f":"Inputs!H160","v":96.232300531874287},{"$f":"I189+I204+I219","v":90.521184773306075},84.810069014737863,79.098953256169651,73.387837497601438,67.676721739033226,61.850305022574027,56.139189264005822,50.377633434870916,44.628404214308013,38.795589361275113,33.068524676322475,{"$f":"T189+T204+T219","v":24.992487839911146},19.305440557959393,13.606332490843307,7.9535932299334888,2.3008539690236693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ189+AZ204+AZ219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":235},null,"Computers and Motor Vehicles",null,0,null,null,{"$f":"Inputs!H161","v":0},{"$f":"I190+I205+I220","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T190+T205+T220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ190+AZ205+AZ220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":236},null,"Cathodic/Corrosion Protection",null,0,null,null,{"$f":"Inputs!H162","v":0},{"$f":"I191+I206+I221","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T191+T206+T221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ191+AZ206+AZ221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":237},null,"SCADA , ECI And Comms",null,0,null,null,{"$f":"Inputs!H163","v":0},{"$f":"I192+I207+I222","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T192+T207+T222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ192+AZ207+AZ222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":238},null,"Building",null,0,null,null,{"$f":"Inputs!H164","v":0},{"$f":"I193+I208+I223","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T193+T208+T223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ193+AZ208+AZ223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":239},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG194+AG209+AG224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":240},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG195+AG210+AG225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":241},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":242},null,"Non-Depreciable",null,14.328051822027694,null,null,{"$f":"Inputs!H168","v":20.673242154291053},{"$f":"I197+I212+I227","v":20.673242154291053},20.673242154291053,20.673242154291053,20.673242154291053,20.673242154291053,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,{"$f":"(S197+S212+S227-S257)*(S197+S212+S227-S257>0)","v":17.188729982707926},{"$f":"T197+T212+T227","v":17.188729982707926},17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707926,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,{"$f":"AS197+AS212+AS227","v":17.188729982707923},17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923]
[{"$f":"ROW()","v":243},null,"Cost of Raising Equity",null,0,null,null,{"$f":"Inputs!H169","v":0},{"$f":"I198+I213+I228","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S198+S213+S228-S258)*(S198+S213+S228-S258>0)","v":0},{"$f":"T198+T213+T228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS198+AS213+AS228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,"Total",null,{"$f":"SUM(E231:E243)","v":1334.4156495008287},null,null,{"$f":"SUM(H231:H243)","v":3129.7855985944493},3053.5338225248597,2977.2820464552701,2901.0302703856814,2824.7784943160918,2748.5267182465022,2663.6288260863603,2588.7606127150561,2513.8419592731861,2438.9356324398873,2363.9457199741191,2289.0615576764308,2212.5746655151324,2138.4781158367146,2064.3695053731317,1990.2738517595469,1916.2116101021707,1845.5031143010124,1777.0954724688779,1708.687830636743,1648.5456253530904,{"$f":"SUM(AC231:AC243)","v":1600.8394280586535},1538.1688305098542,1491.3694428013266,1444.5700550927991,1397.7706673842715,1350.971279675744,1304.1718919672164,1257.3725042586889,1210.5731165501613,1163.7737288416338,1116.9743411331062,1070.1749534245787,1023.3755657160513,976.57617800752371,929.77679029899616,882.97740259046861,836.17801488194107,789.37862717341352,742.57923946488586,695.7798517563582,648.98046404783065,602.1810763393031,555.38168863077544,508.58230092224778,461.78291321372018,414.98352550519257,368.18413779666497,321.38475008813737,274.58536237960976,227.78597467108216,180.98658696255455,134.18719925402695,87.387811545499346,40.588423836971728,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,{"$f":"SUM(BT231:BT243)","v":17.188729982707923},17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923,17.188729982707923]
[{"$f":"ROW()","v":245},"Over Depreciation or Out of Service Assets",null,null,null,null,"Check",{"$f":"IF(ROUND(H244-Inputs!H200,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I244-Inputs!I200,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J244-Inputs!J200,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K244-Inputs!K200,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L244-Inputs!L200,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M244-Inputs!M200,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":246},null,"Pipeline",null,null,null,null,{"$f":"H244-Inputs!H200","v":0},{"$f":"I244-Inputs!I200","v":0},{"$f":"J244-Inputs!J200","v":0},{"$f":"K244-Inputs!K200","v":0},{"$f":"L244-Inputs!L200","v":0},{"$f":"M244-Inputs!M200","v":0},null,null,null,null,null,{"$f":"(S186+S201+S216)*(S186+S201+S216<0)","v":0}]
[{"$f":"ROW()","v":247},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S187+S202+S217)*(S187+S202+S217<0)","v":0}]
[{"$f":"ROW()","v":248},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S188+S203+S218)*(S188+S203+S218<0)","v":0}]
[{"$f":"ROW()","v":249},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S189+S204+S219)*(S189+S204+S219<0)","v":0}]
[{"$f":"ROW()","v":250},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":251},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":252},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":253},null,"Building"]
[{"$f":"ROW()","v":254},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":255},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":256},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":257},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S197+S212+S227)*(S197+S212+S227<0)","v":0}]
[{"$f":"ROW()","v":258},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S198+S213+S228)*(S198+S213+S228<0)","v":0}]
[{"$f":"ROW()","v":259},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S246:S257)","v":0}]
[{"$f":"ROW()","v":260}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2024]"}]
["Capex Account",null,null,null,{"$f":"E$50","v":"DBP Principled Approach in 2020 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":263},"Opening Value"]
[{"$f":"ROW()","v":264},null,"Pipeline",null,1348.4221321939735,1620.4111768380496,null,null,{"$f":"I387+I494+I601+I708+I815+I922+I1029+I1136+I1243+I1350+I1457+I1564+I1671+I1778+I1885+I1992","v":0},2.6486802506319562,2.6919760822632108,2.78635004366609,2.76134885525008,3.7885777450374181,16.101965915224607,386.38390961026528,387.87246401903445,1126.3789465724687,1113.1668228330539,{"$f":"S339","v":1822.4191555998348},1860.1495079316837,1852.9889935112371,1832.0279422993963,1805.5033112168071,1781.540095478081,1753.4662425295464,1725.3248481533553,1697.2418296952703,{"$f":"(AC387+AC494+AC601+AC708+AC815+AC922) + (AC1029+AC1136+AC1243+AC1350+AC1457) + (AC1564+AC1671+AC1778+AC1885+AC1992) + (AC2099+AC2206+AC2313+AC2420+AC2527)","v":1617.6423857817547},{"$f":"AC339","v":1590.487117683025},1552.6137938796849,1517.2022240883975,1480.4183524239975,1442.5664630406575,1404.6931392373174,1366.9154079953116,1329.1329596573769,1291.3456334660245,1253.6545384386159,1215.8538660871884,1177.8584327719639,1139.8629994567393,1101.8675661415148,1063.8721328262902,1025.8766995110657,987.88126619584102,949.88583288061636,911.8903995653917,873.89496625016704,835.89953293494239,797.90409961971773,759.90866630449307,721.91323298926841,683.91779967404375,645.92236635881909,607.92693304359443,569.93149972836977,531.93606641314511,493.94063309792051,455.94519978269591,417.94976646747131,379.9543331522467,341.9588998370221,303.9634665217975,265.9680332065729,227.9725998913483,189.97716657612369,151.98173326089909,113.98629994567447,75.990866630449858,37.995433315225242,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13]
[{"$f":"ROW()","v":265},null,"Compression",null,379.68199149927676,456.26731272092002,null,null,{"$f":"I388+I495+I602+I709+I816+I923+I1030+I1137+I1244+I1351+I1458+I1565+I1672+I1779+I1886+I1993","v":0},-3.809354280263463,-1.4181001644623823,-1.6258419165620106,-2.4842071370169316,-2.9504804366751198,65.62975027431132,313.20475973620933,309.38319304569859,490.11221131635989,477.08579952247192,{"$f":"S340","v":648.26034383260594},666.98614865716752,652.59345456204346,633.9150593546151,611.74626563729316,590.86659675870555,567.72295910451771,546.59611524300988,522.5476599275795,455.49685606870599,432.80841253110788,411.64625640593772,391.25284366706921,371.7551341341233,348.63453442437748,325.04447789742352,306.9012637312037,287.64576428574907,269.04892794322296,248.16171905863087,226.61676069292741,200.87094604789473,175.20025092001282,149.52955579213091,123.85886066424901,98.201241259174978,75.229923987225661,61.114372476396248,46.998820965566836,38.311230795146585,29.623640624726335,26.055546474839897,23.481493498205964,21.177067029347356,19.085946849561001,17.068407578383656,15.132182127146654,13.274136113966135,11.593343383048788,10.013024955525266,8.5074315038531747,7.0786314692981662,5.7410607333936312,4.5463458003630448,3.5266425052524664,2.559441625410571,1.6347111455686756,0.93257633235914639,0.42338086536190134,0.13551149288163383,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14]
[{"$f":"ROW()","v":266},null,"Metering",null,28.448539340886978,34.186869239297593,null,null,{"$f":"I389+I496+I603+I710+I817+I924+I1031+I1138+I1245+I1352+I1459+I1566+I1673+I1780+I1887+I1994","v":0},1.0910708969463683,2.0897719617295536,2.7307691611649427,2.6709858122727743,5.5223236772852893,5.4116348977577564,5.2623541179443594,5.0709719128097879,4.8743268968351048,4.7903042266016724,{"$f":"S341","v":11.870537918851991},12.103782709165207,14.360874543757779,15.345443155574353,14.379145624787514,18.649669411514104,24.071895106323431,27.927022188326056,35.61948674575055,34.128454252320523,43.451490056045287,46.403742080433645,47.44325207888626,49.100747439689798,50.476978384111739,50.996617554377195,52.665729801139641,53.957572458566361,56.251863215767806,57.614666657017445,58.768227698631087,55.770280046144819,52.832325249337863,49.894370452530907,46.956415655723951,44.157248641052675,41.358081626381399,38.558914611710122,35.759747597038846,32.960580582367569,30.161413567696293,27.631608028760152,25.103588796115012,22.575569563469873,20.056293488500085,17.559803537513822,15.120739788638113,12.828829778830807,10.69249681996833,8.8512403947387899,7.232952327697391,5.9407802747286542,4.8183592654851841,3.7977254389232327,2.9001516650090249,2.115838349917007,1.4156529014916559,0.85009695740036562,0.41108251480974717,0.1362425604289807,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15]
[{"$f":"ROW()","v":267},null,"Other Depreciable",null,45.97704119847149,55.251029820110844,null,null,{"$f":"I390+I497+I604+I711+I818+I925+I1032+I1139+I1246+I1353+I1460+I1567+I1674+I1781+I1888+I1995","v":0},9.7256061854600286,11.921626414762459,12.589312922414448,13.139995902593416,13.299675078809898,18.598518427818281,19.076806879621522,21.472340620674405,28.916448987050316,28.349418828262316,{"$f":"S342","v":44.93584785024678},105.07041939142032,105.69010426255053,110.71562173356688,114.71786555187842,123.66208122059149,124.53867298731996,125.64329479599314,122.78395239839294,58.677802385272344,61.099765881812807,54.037008332646209,51.966716138702679,47.733513195147275,45.334361595755411,18.575867939671515,16.722188745658922,15.313632977283959,13.766851832687912,12.531900762287371,8.0246808498901938,6.2853175266446204,4.8480869846324746,3.7203123691938895,{"$f":"AQ342","v":2.6657012109694795},1.8425369841236034,1.1981490572777278,0.68904729868313053,0.34479814118353191,0.10823861187753928,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15]
[{"$f":"ROW()","v":268},null,"Computers and Motor Vehicles",null,28.165035632971634,33.846180247317321,null,null,{"$f":"I391+I498+I605+I712+I819+I926+I1033+I1140+I1247+I1354+I1461+I1568+I1675+I1782+I1889+I1996","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S343","v":0},0,0,0,0,0,4.190297049981818,7.2496267886463954,10.873715744913266,30.821456018881232,34.958525974839077,31.827279707252025,32.231365045692009,43.632260224606526,42.106192642901078,37.400412646538037,41.542536068913407,38.300240551172372,31.772966335450878,32.786025514699737,28.268737450302282,17.439149077915459,10.062048500719978,4.9386485909622193,1.3586977846649222,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14]
[{"$f":"ROW()","v":269},null,"Cathodic/Corrosion Protection",null,54.943681798073882,66.026323624169692,null,null,{"$f":"I392+I499+I606+I713+I820+I927+I1034+I1141+I1248+I1355+I1462+I1569+I1676+I1783+I1890+I1997","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S344","v":0},0,0,0,0,0,1.0594790293070453,2.9506741925503546,8.8688566789294061,65.913581634477623,69.279003113891847,68.920604328619916,69.642528815907724,70.956585268660135,68.959112726662624,{"$f":"AH344","v":55.358945833188749},55.163375140181856,55.452403195045932,55.539076782176075,55.422254835048506,39.690191362525674,34.958970702395064,30.298381977551593,25.763872930257676,21.623909382055697,16.766516121418004,13.49952197329053,10.566812189021613,8.0872554284183398,6.104069470909705,4.3810958148048922,2.8603876920334126,1.6920099472874628,0.83946872621897461,0.27780739414010969,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14]
[{"$f":"ROW()","v":270},null,"SCADA , ECI And Comms",null,102.87460747189471,123.62535424203885,null,null,{"$f":"I393+I500+I607+I714+I821+I928+I1035+I1142+I1249+I1356+I1463+I1570+I1677+I1784+I1891+I1998","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S345","v":0},0,0,0,0,0,6.6253126346713636,14.370417499638357,17.8871232255838,122.85058486973652,{"$f":"AC345","v":125.68906966315173},82.887634677285604,91.380868402215995,98.428732420957701,109.17847796708509,{"$f":"AH345","v":74.197123178261137},80.641922283358696,85.022159509675504,88.345146322312289,91.599828151095224,86.750833022809175,71.794368603122237,57.054357438190372,43.69585116926573,32.164872603359051,22.807451314244929,14.962030325130808,8.8157826027080457,4.2659161594209873,1.2888930331655311,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15]
[{"$f":"ROW()","v":271},null,"Building",null,5.0273156768361513,6.0413711090486446,null,null,{"$f":"I394+I501+I608+I715+I822+I929+I1036+I1143+I1250+I1357+I1464+I1571+I1678+I1785+I1892+I1999","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S346","v":0},4.2475664840806644,6.2369054094363676,7.4378028183181826,7.183114820029104,7.0623916558166746,6.8238420133403963,6.559577421833815,6.2953128303272337,6.031048238820655,5.7667836473140737,6.2021211389239177,7.1483165227399983,6.684849197577714,7.3497610078902991,{"$f":"AH346","v":10.211076466108565},11.58304355222695,34.686012139632894,51.72330811030146,57.20828853427016,57.142064894868412,55.888953092278093,54.635841289687775,53.382729487097457,52.129617684507139,50.87650588191682,49.623394079326502,48.370282276736184,47.117170474145865,45.864058671555547,44.610946868965229,43.357835066374911,42.104723263784592,40.851611461194274,39.598499658603956,38.345387856013637,37.092276053423319,35.839164250833001,34.586052448242683,33.332940645652364,32.079828843062046,30.826717040471728,29.573605237881409,28.320493435291091,27.067381632700773,25.814269830110455,24.561158027520136,23.308046224929818,22.0549344223395,20.801822619749181,19.548710817158863,18.295599014568545,17.108603874181604,15.962691760010276,14.84419046068375,13.725895606105528,12.610294027350903,11.495161304609454,10.380028581868004,9.264895859126554]
[{"$f":"ROW()","v":272},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"I395+I502+I609+I716+I823+I930+I1037+I1144+I1251+I1358+I1465+I1572+I1679+I1786+I1893+I2000","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH347","v":81.064696293941125},64.8517570351529,48.638817776364675,32.42587851757645,16.212939258788225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":273},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X348","v":0},{"$f":"Y348","v":0},{"$f":"Z348","v":0},{"$f":"AA348","v":0},0,0,0,0,0,0,{"$f":"AH348","v":0},0,0,0,0,21.793825154146976,17.43506012331758,13.076295092488184,8.7175300616587883,4.3587650308293933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":274},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3065915678192512,1.0452732542554011,0.78395494069155092,0.52263662712770076,0.2613183135638506,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":275},null,"Non-Depreciable",null,5.9464689591290272,7.1459259930829129,null,null,{"$f":"I398+I505+I612+I719+I826+I933+I1040+I1147+I1254+I1361+I1468+I1575+I1682+I1789+I1896+I2003","v":0},0,0,0,0,0,0,-0.19312703552496632,2.615349741746253,4.7520412833522849,5.7296814404355132,{"$f":"S350","v":6.8820327883538877},6.8592527005725898,6.805944308097482,7.0568452594782398,7.0576272934319455,7.0538065117529793,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,{"$f":"AI350","v":7.1337157736883512},7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,{"$f":"BI350","v":7.1337157736883512},7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512]
[{"$f":"ROW()","v":276},null,"Cost of Raising Equity",null,-1.4699815641041715E-15,-1.766490255054361E-15,null,null,{"$f":"I399+I506+I613+I720+I827+I934+I1041+I1148+I1255+I1362+I1469+I1576+I1683+I1790+I1897+I2004","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8782395305829474E-16,-1.1756479061165897E-15,-1.7634718591748839E-15,-2.3512958122331786E-15,2.3617880114096534,4.0826915944897051,5.5914711731057567,7.2352991529873609,8.6861930041477446,9.9688654193667023,11.267977084794143,12.553910769758431,13.442869467182055,14.146366206394159,13.686489002034968,13.226611797675776,12.766734593316585,12.306857388957393,11.846980184598202,11.38710298023901,10.927225775879819,10.467348571520628,10.007471367161436,9.5475941628022447,9.0877169584430533,8.6278397540838618,8.1679625497246704,7.708085345365479,7.2482081410062875,6.7883309366470961,6.3284537322879046,5.8685765279287132,5.4086993235695218,4.9488221192103303,4.4889449148511389,4.0290677104919475,3.5691905061327565,3.1093133017735655,2.6494360974143745,2.1895588930551835,1.7296816886959925,1.2698044843368015,0.8277316007232608,0.48357876145918433,0.2379698805989621,8.1194425500350748E-2,7.9475972853123855E-3,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15]
[{"$f":"ROW()","v":277},null,"Total",null,{"$f":"SUM(E264:E276)","v":1999.4868137715143},2402.8015438340367,null,null,{"$f":"SUM(I264:I276)","v":0},9.6560030527748903,15.28527429429284,16.48059021068347,16.088123433099337,19.660096064457484,105.74186951511196,723.73470330851546,726.41431933996353,1655.0339750560663,1629.1220268508253,2534.3679179898936,2655.4166778740901,2638.676276597123,2606.4987146209492,2560.5873301442271,2528.8346410364616,2495.6324162286969,2463.7552920570415,2429.2516530204352,2398.6958850236574,2370.6738843248768,2264.0339443358816,2219.4845221277897,2181.4353612515542,2128.9748967161172,2073.3622658246636,2014.0898055462028,1966.5512554093502,1909.9072790689675,1845.7687464513242,1764.1892691933722,1659.1216827673998,1558.2309144807248,1461.4108873616176,1368.4295460052947,1280.8154872391024,1203.3184592526563,1136.8459408261315,1072.5878093035028,1015.9345428696032,961.35793974762578,914.03090961385749,868.05203733765836,822.65862809291184,777.77814818390266,733.27788924542494,689.19417772313795,645.33579937797606,601.81025136602193,558.68025419109472,515.84795035020727,473.41855594050935,431.2501418731872,389.32637079142063,347.70067140022172,306.24073488311359,264.90739663267232,223.93128355319737,183.27465132143541,143.0213239931459,103.1568719827563,63.662717984081148,24.32351407337098,{"$f":"SUM(BU264:BU276)","v":23.104355130984619},21.977906234372774,20.859611379794554,19.744009801039926,18.628877078298476,17.513744355557026,16.398611632815577]
[{"$f":"ROW()","v":278},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I277-(I400+I507+I614+I721+I828+I935+I1042+I1149+I1256+I1363+I1470+I1577+I1684+I1791+I1898+I2005+I2112+I2219+I2326+I2433+I2540+I2662+I2769+I2876+I2983+I3090),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI277-(AI400+AI507+AI614+AI721+AI828+AI935+AI1042+AI1149+AI1256+AI1363+AI1470+AI1577+AI1684+AI1791+AI1898+AI2005+AI2112+AI2219+AI2326+AI2433+AI2540+AI2662+AI2769+AI2876+AI2983+AI3090+AI3197+AI3304+AI3411+AI3518+AI3625),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AR277-(AR400+AR507+AR614+AR721+AR828+AR935+AR1042+AR1149+AR1256+AR1363+AR1470+AR1577+AR1684+AR1791+AR1898+AR2005+AR2112+AR2219+AR2326+AR2433+AR2540+AR2662+AR2769+AR2876+AR2983+AR3090+AR3197+AR3304+AR3411+AR3518+AR3625),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AS277-(AS400+AS507+AS614+AS721+AS828+AS935+AS1042+AS1149+AS1256+AS1363+AS1470+AS1577+AS1684+AS1791+AS1898+AS2005+AS2112+AS2219+AS2326+AS2433+AS2540+AS2662+AS2769+AS2876+AS2983+AS3090+AS3197+AS3304+AS3411+AS3518+AS3625),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":279},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I825","v":2.6486802506319562},{"$f":"Inputs!J825","v":5.5699590224762667E-2},{"$f":"Inputs!K825","v":0.11485458605727582},{"$f":"Inputs!L825","v":3.7096372745490972E-5},{"$f":"Inputs!M825","v":1.0625940247539445},{"$f":"Inputs!N825","v":12.368843392302056},{"$f":"Inputs!O825","v":370.44734959233955},{"$f":"Inputs!P825","v":1.7942983904718868},{"$f":"Inputs!Q825","v":745.02437933535566},{"$f":"Inputs!R825","v":0},{"$f":"Inputs!S825","v":705.61200356251777},{"$f":"Inputs!T825","v":64.412739246480484},{"$f":"Inputs!U825","v":19.961719725209299},{"$f":"Inputs!V825","v":6.2403907632670688},{"$f":"Inputs!W825","v":0.76229362794040945},{"$f":"Inputs!X825","v":3.3343043048339487},{"$f":"Inputs!Y825","v":0},{"$f":"Inputs!Z825","v":0},{"$f":"Inputs!AA825","v":0.10413261092681855},{"$f":"Inputs!AB825","v":1.0654315307659203E-2},{"$f":"Inputs!AC825","v":0.1046210916211604},{"$f":"Inputs!AD825","v":0},{"$f":"Inputs!AE825","v":2.4617540120527979},{"$f":"Inputs!AF825","v":1.0894521389399996},{"$f":"Inputs!AG825","v":2.1434419999999996E-2},{"$f":"Inputs!AH825","v":0},{"$f":"Inputs!AI825","v":0.18694819684054828},{"$f":"Inputs!AJ825","v":0.18742410637939938},{"$f":"Inputs!AK825","v":0.18790122742974402},{"$f":"Inputs!AL825","v":0.28965889806263234},{"$f":"Inputs!AM825","v":0.18885911640922803}]
[{"$f":"ROW()","v":280},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I826","v":-3.809354280263463},{"$f":"Inputs!J826","v":2.4558690442881921},{"$f":"Inputs!K826","v":0.14965957109470551},{"$f":"Inputs!L826","v":-0.20144678083595755},{"$f":"Inputs!M826","v":0.31381734738933148},{"$f":"Inputs!N826","v":68.580230710986442},{"$f":"Inputs!O826","v":247.68716193374991},{"$f":"Inputs!P826","v":0.21242338559021851},{"$f":"Inputs!Q826","v":191.45140421435073},{"$f":"Inputs!R826","v":0},{"$f":"Inputs!S826","v":159.50638424261598},{"$f":"Inputs!T826","v":42.724693771957568},{"$f":"Inputs!U826","v":11.337967035129099},{"$f":"Inputs!V826","v":7.3866115669013412},{"$f":"Inputs!W826","v":3.9988350262620513},{"$f":"Inputs!X826","v":5.7555537327675266},{"$f":"Inputs!Y826","v":3.055747288917273},{"$f":"Inputs!Z826","v":5.7418363620662358},{"$f":"Inputs!AA826","v":3.4779371221538118},{"$f":"Inputs!AB826","v":2.2958620814954815},{"$f":"Inputs!AC826","v":2.4650391742662112},{"$f":"Inputs!AD826","v":3.1758460709788769},{"$f":"Inputs!AE826","v":4.1455605337972017},{"$f":"Inputs!AF826","v":5.137415025120001},{"$f":"Inputs!AG826","v":1.6330694299999993},{"$f":"Inputs!AH826","v":1.2741120000000001},{"$f":"Inputs!AI826","v":6.6778699989709827},{"$f":"Inputs!AJ826","v":5.7881803863685262},{"$f":"Inputs!AK826","v":6.6397828355093296},{"$f":"Inputs!AL826","v":4.5707363879603484},{"$f":"Inputs!AM826","v":4.0653447864476719}]
[{"$f":"ROW()","v":281},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I827","v":1.0910708969463683},{"$f":"Inputs!J827","v":0.99870106478318543},{"$f":"Inputs!K827","v":0.64301641595061099},{"$f":"Inputs!L827","v":-5.5744915861723428E-2},{"$f":"Inputs!M827","v":2.8573955145581813},{"$f":"Inputs!N827","v":0},{"$f":"Inputs!O827","v":0},{"$f":"Inputs!P827","v":0},{"$f":"Inputs!Q827","v":0},{"$f":"Inputs!R827","v":0.11262234574125242},{"$f":"Inputs!S827","v":6.848649830517104},{"$f":"Inputs!T827","v":0.4883320314041017},{"$f":"Inputs!U827","v":2.5280047576861171},{"$f":"Inputs!V827","v":1.2694595565948674},{"$f":"Inputs!W827","v":1.5675272082292218},{"$f":"Inputs!X827","v":4.708357849464945},{"$f":"Inputs!Y827","v":4.1963997950590892},{"$f":"Inputs!Z827","v":4.3995150574261581},{"$f":"Inputs!AA827","v":8.3058836274820305},{"$f":"Inputs!AB827","v":6.4820541559047831},{"$f":"Inputs!AC827","v":9.8206935680716736},{"$f":"Inputs!AD827","v":4.6939217233385007},{"$f":"Inputs!AE827","v":2.8918723080620632},{"$f":"Inputs!AF827","v":3.5577304623000008},{"$f":"Inputs!AG827","v":3.3324905400000002},{"$f":"Inputs!AH827","v":2.5238360000000002},{"$f":"Inputs!AI827","v":4.038885130021824},{"$f":"Inputs!AJ827","v":3.7962450450201568},{"$f":"Inputs!AK827","v":4.9252346462955572},{"$f":"Inputs!AL827","v":4.1579218185536027},{"$f":"Inputs!AM827","v":4.0872768128693897}]
[{"$f":"ROW()","v":282},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I828","v":9.7256061854600286},{"$f":"Inputs!J828","v":2.536729362637594},{"$f":"Inputs!K828","v":1.347287479458616},{"$f":"Inputs!L828","v":1.6152812342212992},{"$f":"Inputs!M828","v":1.541967495320443},{"$f":"Inputs!N828","v":5.8577390742449831},{"$f":"Inputs!O828","v":1.2658125423697297},{"$f":"Inputs!P828","v":3.36432785730777},{"$f":"Inputs!Q828","v":8.5035397804327228},{"$f":"Inputs!R828","v":0.80466923736180351},{"$f":"Inputs!S828","v":18.329467683361838},{"$f":"Inputs!T828","v":65.316048757952018},{"$f":"Inputs!U828","v":6.0637795335457119},{"$f":"Inputs!V828","v":11.029328088643654},{"$f":"Inputs!W828","v":9.7638996779730451},{"$f":"Inputs!X828","v":14.944866751798873},{"$f":"Inputs!Y828","v":2.8474526545170447},{"$f":"Inputs!Z828","v":5.9825695388784554},{"$f":"Inputs!AA828","v":2.1320681004070985},{"$f":"Inputs!AB828","v":3.2107660591465135},{"$f":"Inputs!AC828","v":4.7706428932252596},{"$f":"Inputs!AD828","v":2.8603491277196538},{"$f":"Inputs!AE828","v":2.6857490909928448},{"$f":"Inputs!AF828","v":0.52804938852000005},{"$f":"Inputs!AG828","v":1.8114155400000007},{"$f":"Inputs!AH828","v":1.787763},{"$f":"Inputs!AI828","v":1.3528616825127846},{"$f":"Inputs!AJ828","v":1.648526010949986},{"$f":"Inputs!AK828","v":1.0768962819360597},{"$f":"Inputs!AL828","v":1.2832091742844585},{"$f":"Inputs!AM828","v":1.0823861187754682}]
[{"$f":"ROW()","v":283},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I829","v":0},{"$f":"Inputs!J829","v":0},{"$f":"Inputs!K829","v":0},{"$f":"Inputs!L829","v":0},{"$f":"Inputs!M829","v":0},{"$f":"Inputs!N829","v":0},{"$f":"Inputs!O829","v":0},{"$f":"Inputs!P829","v":0},{"$f":"Inputs!Q829","v":0},{"$f":"Inputs!R829","v":0},{"$f":"Inputs!S829","v":0},{"$f":"Inputs!T829","v":0},{"$f":"Inputs!U829","v":0},{"$f":"Inputs!V829","v":0},{"$f":"Inputs!W829","v":0},{"$f":"Inputs!X829","v":0},{"$f":"Inputs!Y829","v":4.190297049981818},{"$f":"Inputs!Z829","v":3.059329738664577},{"$f":"Inputs!AA829","v":3.6240889562668697},{"$f":"Inputs!AB829","v":3.0245548154541728},{"$f":"Inputs!AC829","v":5.2338002971843007},{"$f":"Inputs!AD829","v":17.31175158523731},{"$f":"Inputs!AE829","v":7.1418753617305706},{"$f":"Inputs!AF829","v":18.227457848820002},{"$f":"Inputs!AG829","v":5.1472618599999995},{"$f":"Inputs!AH829","v":9.1994319999999981},{"$f":"Inputs!AI829","v":17.262438975956723},{"$f":"Inputs!AJ829","v":11.26850333718861},{"$f":"Inputs!AK829","v":7.7172455173023069},{"$f":"Inputs!AL829","v":11.106265108162015},{"$f":"Inputs!AM829","v":6.7934889233244746}]
[{"$f":"ROW()","v":284},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I830","v":0},{"$f":"Inputs!J830","v":0},{"$f":"Inputs!K830","v":0},{"$f":"Inputs!L830","v":0},{"$f":"Inputs!M830","v":0},{"$f":"Inputs!N830","v":0},{"$f":"Inputs!O830","v":0},{"$f":"Inputs!P830","v":0},{"$f":"Inputs!Q830","v":0},{"$f":"Inputs!R830","v":0},{"$f":"Inputs!S830","v":0},{"$f":"Inputs!T830","v":0},{"$f":"Inputs!U830","v":0},{"$f":"Inputs!V830","v":0},{"$f":"Inputs!W830","v":0},{"$f":"Inputs!X830","v":0},{"$f":"Inputs!Y830","v":1.0594790293070453},{"$f":"Inputs!Z830","v":1.8911951632433093},{"$f":"Inputs!AA830","v":5.9181824863790515},{"$f":"Inputs!AB830","v":8.8374278307527945},{"$f":"Inputs!AC830","v":4.6026143437713305},{"$f":"Inputs!AD830","v":4.7713463884598193},{"$f":"Inputs!AE830","v":6.1252242575234863},{"$f":"Inputs!AF830","v":6.9464855475},{"$f":"Inputs!AG830","v":3.8737209399999988},{"$f":"Inputs!AH830","v":3.0339830000000001},{"$f":"Inputs!AI830","v":5.284955670382943},{"$f":"Inputs!AJ830","v":4.7375478551619263},{"$f":"Inputs!AK830","v":4.363198334844351},{"$f":"Inputs!AL830","v":4.2578090690811443},{"$f":"Inputs!AM830","v":4.1671109121018297}]
[{"$f":"ROW()","v":285},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I831","v":0},{"$f":"Inputs!J831","v":0},{"$f":"Inputs!K831","v":0},{"$f":"Inputs!L831","v":0},{"$f":"Inputs!M831","v":0},{"$f":"Inputs!N831","v":0},{"$f":"Inputs!O831","v":0},{"$f":"Inputs!P831","v":0},{"$f":"Inputs!Q831","v":0},{"$f":"Inputs!R831","v":0},{"$f":"Inputs!S831","v":0},{"$f":"Inputs!T831","v":0},{"$f":"Inputs!U831","v":0},{"$f":"Inputs!V831","v":0},{"$f":"Inputs!W831","v":0},{"$f":"Inputs!X831","v":0},{"$f":"Inputs!Y831","v":6.6253126346713636},{"$f":"Inputs!Z831","v":7.7451048649669927},{"$f":"Inputs!AA831","v":3.5167057259454424},{"$f":"Inputs!AB831","v":7.8324570098461663},{"$f":"Inputs!AC831","v":8.1077908880546072},{"$f":"Inputs!AD831","v":9.2467870716812168},{"$f":"Inputs!AE831","v":16.523777994193491},{"$f":"Inputs!AF831","v":16.666820751420001},{"$f":"Inputs!AG831","v":20.927251670000004},{"$f":"Inputs!AH831","v":15.120002999999999},{"$f":"Inputs!AI831","v":16.991732666913585},{"$f":"Inputs!AJ831","v":15.963812791357039},{"$f":"Inputs!AK831","v":15.728433170316022},{"$f":"Inputs!AL831","v":16.881300930899226},{"$f":"Inputs!AM831","v":12.888930331655331}]
[{"$f":"ROW()","v":286},null,"Building",null,null,null,null,null,{"$f":"Inputs!I832","v":0},{"$f":"Inputs!J832","v":0},{"$f":"Inputs!K832","v":0},{"$f":"Inputs!L832","v":0},{"$f":"Inputs!M832","v":0},{"$f":"Inputs!N832","v":0},{"$f":"Inputs!O832","v":0},{"$f":"Inputs!P832","v":0},{"$f":"Inputs!Q832","v":0},{"$f":"Inputs!R832","v":0},{"$f":"Inputs!S832","v":0},{"$f":"Inputs!T832","v":4.2475664840806644},{"$f":"Inputs!U832","v":2.2126571887337754},{"$f":"Inputs!V832","v":1.4561718074183105},{"$f":"Inputs!W832","v":1.122401975787737E-2},{"$f":"Inputs!X832","v":0.14543689447418959},{"$f":"Inputs!Y832","v":2.4885434545454548E-2},{"$f":"Inputs!Z832","v":0},{"$f":"Inputs!AA832","v":0},{"$f":"Inputs!AB832","v":0},{"$f":"Inputs!AC832","v":0},{"$f":"Inputs!AD832","v":0.57331657145871384},{"$f":"Inputs!AE832","v":1.1578510198077518},{"$f":"Inputs!AF832","v":-0.16883556407999997},{"$f":"Inputs!AG832","v":0.98097903000000031},{"$f":"Inputs!AH832","v":3.3387870000000004},{"$f":"Inputs!AI832","v":1.4071369654664923},{"$f":"Inputs!AJ832","v":23.377987687353638},{"$f":"Inputs!AK832","v":17.77987482436334},{"$f":"Inputs!AL832","v":6.5831567741507344},{"$f":"Inputs!AM832","v":1.1636158462633082}]
[{"$f":"ROW()","v":287},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":288},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":289},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":290},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I836","v":0},{"$f":"Inputs!J836","v":0},{"$f":"Inputs!K836","v":0},{"$f":"Inputs!L836","v":0},{"$f":"Inputs!M836","v":0},{"$f":"Inputs!N836","v":0},{"$f":"Inputs!O836","v":-0.19312703552496632},{"$f":"Inputs!P836","v":2.8084767772712191},{"$f":"Inputs!Q836","v":2.1366915416060319},{"$f":"Inputs!R836","v":0.97764015708322838},{"$f":"Inputs!S836","v":0.95922431239340755},{"$f":"Inputs!T836","v":-2.2780087781297826E-2},{"$f":"Inputs!U836","v":-5.3308392475107894E-2},{"$f":"Inputs!V836","v":0.25090095138075763},{"$f":"Inputs!W836","v":7.8203395370551973E-4},{"$f":"Inputs!X836","v":-3.8207816789660033E-3},{"$f":"Inputs!Y836","v":0},{"$f":"Inputs!Z836","v":0},{"$f":"Inputs!AA836","v":0},{"$f":"Inputs!AB836","v":0},{"$f":"Inputs!AC836","v":0},{"$f":"Inputs!AD836","v":0},{"$f":"Inputs!AE836","v":0},{"$f":"Inputs!AF836","v":0},{"$f":"Inputs!AG836","v":0},{"$f":"Inputs!AH836","v":0},{"$f":"Inputs!AI836","v":0},{"$f":"Inputs!AJ836","v":0},{"$f":"Inputs!AK836","v":0},{"$f":"Inputs!AL836","v":0},{"$f":"Inputs!AM836","v":0}]
[{"$f":"ROW()","v":291},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I837","v":0},{"$f":"Inputs!J837","v":0},{"$f":"Inputs!K837","v":0},{"$f":"Inputs!L837","v":0},{"$f":"Inputs!M837","v":0},{"$f":"Inputs!N837","v":0},{"$f":"Inputs!O837","v":0},{"$f":"Inputs!P837","v":0},{"$f":"Inputs!Q837","v":0},{"$f":"Inputs!R837","v":0},{"$f":"Inputs!S837","v":0},{"$f":"Inputs!T837","v":0},{"$f":"Inputs!U837","v":0},{"$f":"Inputs!V837","v":0},{"$f":"Inputs!W837","v":0},{"$f":"Inputs!X837","v":0},{"$f":"Inputs!Y837","v":0},{"$f":"Inputs!Z837","v":0},{"$f":"Inputs!AA837","v":0},{"$f":"Inputs!AB837","v":0},{"$f":"Inputs!AC837","v":0},{"$f":"Inputs!AD837","v":2.3617880114096534},{"$f":"Inputs!AE837","v":1.782756309351657},{"$f":"Inputs!AF837","v":1.6173208042273979},{"$f":"Inputs!AG837","v":1.7947251241926745},{"$f":"Inputs!AH837","v":1.6487929453937962},{"$f":"Inputs!AI837","v":1.5237516501920665},{"$f":"Inputs!AJ837","v":1.5869047177016951},{"$f":"Inputs!AK837","v":1.6223766448843799},{"$f":"Inputs!AL837","v":1.2751390316548221},{"$f":"Inputs!AM837","v":1.1287691471094881}]
[{"$f":"ROW()","v":292},null,"Total",null,null,null,null,null,{"$f":"SUM(I279:I291)","v":9.6560030527748903},6.0469990619337342,2.2548180525612085,1.3581266338963638,5.7757743820219005,86.806813177533485,619.20719703293423,8.1795264106410936,947.11601487174516,1.8949317401862844,891.25572963140621,177.16660020409356,42.050819847828897,27.632862734205997,16.104561594116308,28.884698751660519,21.999573886999087,28.81955072524573,27.078998629561124,31.69377626790757,35.105202256194545,44.995106550283744,44.916420887511862,53.601896402767402,39.522348554192675,37.926708945393791,54.72658093725795,68.355131937480976,60.040943482881097,50.405197192808991,35.565781994956183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU279:BU291)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":293},"Redundant or Disposed",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I292-Inputs!I838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J292-Inputs!J838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K292-Inputs!K838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L292-Inputs!L838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M292-Inputs!M838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N292-Inputs!N838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O292-Inputs!O838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P292-Inputs!P838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q292-Inputs!Q838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R292-Inputs!R838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S292-Inputs!S838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T292-Inputs!T838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U292-Inputs!U838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V292-Inputs!V838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W292-Inputs!W838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X292-Inputs!X838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y292-Inputs!Y838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z292-Inputs!Z838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA292-Inputs!AA838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB292-Inputs!AB838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC292-Inputs!AC838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD292-Inputs!AD838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE292-Inputs!AE838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF292-Inputs!AF838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG292-Inputs!AG838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH292-Inputs!AH838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI292-Inputs!AI838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ292-Inputs!AJ838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK292-Inputs!AK838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL292-Inputs!AL838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM292-Inputs!AM838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AN292-Inputs!AN838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AO292-Inputs!AO838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AP292-Inputs!AP838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AQ292-Inputs!AQ838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AR292-Inputs!AR838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AS292-Inputs!AS838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AT292-Inputs!AT838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AU292-Inputs!AU838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AV292-Inputs!AV838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AW292-Inputs!AW838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AX292-Inputs!AX838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AY292-Inputs!AY838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AZ292-Inputs!AZ838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BA292-Inputs!BA838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BB292-Inputs!BB838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BC292-Inputs!BC838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BD292-Inputs!BD838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BE292-Inputs!BE838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BF292-Inputs!BF838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BG292-Inputs!BG838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BH292-Inputs!BH838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BI292-Inputs!BI838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BJ292-Inputs!BJ838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BK292-Inputs!BK838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BL292-Inputs!BL838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BM292-Inputs!BM838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BN292-Inputs!BN838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BO292-Inputs!BO838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BP292-Inputs!BP838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BQ292-Inputs!BQ838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BR292-Inputs!BR838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BS292-Inputs!BS838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BT292-Inputs!BT838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BU292-Inputs!BU838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BV292-Inputs!BV838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BW292-Inputs!BW838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BX292-Inputs!BX838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BY292-Inputs!BY838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BZ292-Inputs!BZ838,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(CA292-Inputs!CA838,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":294},null,"Pipeline",null,0,null,null,null,{"$f":"-Inputs!I2486","v":0},{"$f":"-Inputs!J2486","v":0},{"$f":"-Inputs!K2486","v":0},{"$f":"-Inputs!L2486","v":0},{"$f":"-Inputs!M2486","v":0},{"$f":"-Inputs!N2486","v":0},{"$f":"-Inputs!O2486","v":0},{"$f":"-Inputs!P2486","v":0},{"$f":"-Inputs!Q2486","v":0},{"$f":"-Inputs!R2486","v":0},{"$f":"-Inputs!S2486","v":0},{"$f":"-Inputs!T2486","v":0},{"$f":"-Inputs!U2486","v":0},{"$f":"-Inputs!V2486","v":0},{"$f":"-Inputs!W2486","v":0},{"$f":"-Inputs!X2486","v":0},{"$f":"-Inputs!Y2486","v":0},{"$f":"-Inputs!Z2486","v":0},{"$f":"-Inputs!AA2486","v":0},{"$f":"-Inputs!AB2486","v":0},{"$f":"-Inputs!AC2486","v":0},{"$f":"-Inputs!AD2486","v":0},{"$f":"-Inputs!AE2486","v":0},{"$f":"-Inputs!AF2486","v":0},{"$f":"-Inputs!AG2486","v":0},{"$f":"-Inputs!AH2486","v":0},{"$f":"-Inputs!AI2486","v":0},{"$f":"-Inputs!AJ2486","v":0},{"$f":"-Inputs!AK2486","v":0},{"$f":"-Inputs!AL2486","v":0},{"$f":"-Inputs!AM2486","v":0},{"$f":"-Inputs!AN2486","v":0},{"$f":"-Inputs!AO2486","v":0},{"$f":"-Inputs!AP2486","v":0},{"$f":"-Inputs!AQ2486","v":0},{"$f":"-Inputs!AR2486","v":0},{"$f":"-Inputs!AS2486","v":0},{"$f":"-Inputs!AT2486","v":0},{"$f":"-Inputs!AU2486","v":0},{"$f":"-Inputs!AV2486","v":0},{"$f":"-Inputs!AW2486","v":0},{"$f":"-Inputs!AX2486","v":0},{"$f":"-Inputs!AY2486","v":0},{"$f":"-Inputs!AZ2486","v":0},{"$f":"-Inputs!BA2486","v":0},{"$f":"-Inputs!BB2486","v":0},{"$f":"-Inputs!BC2486","v":0},{"$f":"-Inputs!BD2486","v":0},{"$f":"-Inputs!BE2486","v":0},{"$f":"-Inputs!BF2486","v":0},{"$f":"-Inputs!BG2486","v":0},{"$f":"-Inputs!BH2486","v":0},{"$f":"-Inputs!BI2486","v":0},{"$f":"-Inputs!BJ2486","v":0},{"$f":"-Inputs!BK2486","v":0},{"$f":"-Inputs!BL2486","v":0},{"$f":"-Inputs!BM2486","v":0},{"$f":"-Inputs!BN2486","v":0},{"$f":"-Inputs!BO2486","v":0},{"$f":"-Inputs!BP2486","v":0},{"$f":"-Inputs!BQ2486","v":0},{"$f":"-Inputs!BR2486","v":0},{"$f":"-Inputs!BS2486","v":0},{"$f":"-Inputs!BT2486","v":0},{"$f":"-Inputs!BU2486","v":0},{"$f":"-Inputs!BV2486","v":0},{"$f":"-Inputs!BW2486","v":0},{"$f":"-Inputs!BX2486","v":0},{"$f":"-Inputs!BY2486","v":0},{"$f":"-Inputs!BZ2486","v":0},{"$f":"-Inputs!CA2486","v":0}]
[{"$f":"ROW()","v":295},null,"Compression",null,0,null,null,null,{"$f":"-Inputs!I2487","v":0},{"$f":"-Inputs!J2487","v":0},{"$f":"-Inputs!K2487","v":0},{"$f":"-Inputs!L2487","v":0},{"$f":"-Inputs!M2487","v":0},{"$f":"-Inputs!N2487","v":0},{"$f":"-Inputs!O2487","v":0},{"$f":"-Inputs!P2487","v":0},{"$f":"-Inputs!Q2487","v":0},{"$f":"-Inputs!R2487","v":0},{"$f":"-Inputs!S2487","v":0},{"$f":"-Inputs!T2487","v":-0.10584594844967105},{"$f":"-Inputs!U2487","v":0},{"$f":"-Inputs!V2487","v":-1.9208893771402349E-2},{"$f":"-Inputs!W2487","v":-2.3325126034543467E-2},{"$f":"-Inputs!X2487","v":-0.35688974542377921},{"$f":"-Inputs!Y2487","v":0},{"$f":"-Inputs!Z2487","v":0},{"$f":"-Inputs!AA2487","v":0},{"$f":"-Inputs!AB2487","v":0},{"$f":"-Inputs!AC2487","v":0},{"$f":"-Inputs!AD2487","v":0},{"$f":"-Inputs!AE2487","v":0},{"$f":"-Inputs!AF2487","v":0},{"$f":"-Inputs!AG2487","v":0},{"$f":"-Inputs!AH2487","v":0},{"$f":"-Inputs!AI2487","v":0},{"$f":"-Inputs!AJ2487","v":0},{"$f":"-Inputs!AK2487","v":0},{"$f":"-Inputs!AL2487","v":0},{"$f":"-Inputs!AM2487","v":0},{"$f":"-Inputs!AN2487","v":0},{"$f":"-Inputs!AO2487","v":0},{"$f":"-Inputs!AP2487","v":0},{"$f":"-Inputs!AQ2487","v":0},{"$f":"-Inputs!AR2487","v":0},{"$f":"-Inputs!AS2487","v":0},{"$f":"-Inputs!AT2487","v":0},{"$f":"-Inputs!AU2487","v":0},{"$f":"-Inputs!AV2487","v":0},{"$f":"-Inputs!AW2487","v":0},{"$f":"-Inputs!AX2487","v":0},{"$f":"-Inputs!AY2487","v":0},{"$f":"-Inputs!AZ2487","v":0},{"$f":"-Inputs!BA2487","v":0},{"$f":"-Inputs!BB2487","v":0},{"$f":"-Inputs!BC2487","v":0},{"$f":"-Inputs!BD2487","v":0},{"$f":"-Inputs!BE2487","v":0},{"$f":"-Inputs!BF2487","v":0},{"$f":"-Inputs!BG2487","v":0},{"$f":"-Inputs!BH2487","v":0},{"$f":"-Inputs!BI2487","v":0},{"$f":"-Inputs!BJ2487","v":0},{"$f":"-Inputs!BK2487","v":0},{"$f":"-Inputs!BL2487","v":0},{"$f":"-Inputs!BM2487","v":0},{"$f":"-Inputs!BN2487","v":0},{"$f":"-Inputs!BO2487","v":0},{"$f":"-Inputs!BP2487","v":0},{"$f":"-Inputs!BQ2487","v":0},{"$f":"-Inputs!BR2487","v":0},{"$f":"-Inputs!BS2487","v":0},{"$f":"-Inputs!BT2487","v":0},{"$f":"-Inputs!BU2487","v":0},{"$f":"-Inputs!BV2487","v":0},{"$f":"-Inputs!BW2487","v":0},{"$f":"-Inputs!BX2487","v":0},{"$f":"-Inputs!BY2487","v":0},{"$f":"-Inputs!BZ2487","v":0},{"$f":"-Inputs!CA2487","v":0}]
[{"$f":"ROW()","v":296},null,"Metering",null,0,null,null,null,{"$f":"-Inputs!I2488","v":0},{"$f":"-Inputs!J2488","v":0},{"$f":"-Inputs!K2488","v":0},{"$f":"-Inputs!L2488","v":0},{"$f":"-Inputs!M2488","v":0},{"$f":"-Inputs!N2488","v":0},{"$f":"-Inputs!O2488","v":0},{"$f":"-Inputs!P2488","v":0},{"$f":"-Inputs!Q2488","v":0},{"$f":"-Inputs!R2488","v":0},{"$f":"-Inputs!S2488","v":0},{"$f":"-Inputs!T2488","v":0},{"$f":"-Inputs!U2488","v":0},{"$f":"-Inputs!V2488","v":0},{"$f":"-Inputs!W2488","v":-2.1724622352577363},{"$f":"-Inputs!X2488","v":0},{"$f":"-Inputs!Y2488","v":0},{"$f":"-Inputs!Z2488","v":0},{"$f":"-Inputs!AA2488","v":0},{"$f":"-Inputs!AB2488","v":0},{"$f":"-Inputs!AC2488","v":0},{"$f":"-Inputs!AD2488","v":0},{"$f":"-Inputs!AE2488","v":0},{"$f":"-Inputs!AF2488","v":0},{"$f":"-Inputs!AG2488","v":0},{"$f":"-Inputs!AH2488","v":0},{"$f":"-Inputs!AI2488","v":0},{"$f":"-Inputs!AJ2488","v":0},{"$f":"-Inputs!AK2488","v":0},{"$f":"-Inputs!AL2488","v":0},{"$f":"-Inputs!AM2488","v":0},{"$f":"-Inputs!AN2488","v":0},{"$f":"-Inputs!AO2488","v":0},{"$f":"-Inputs!AP2488","v":0},{"$f":"-Inputs!AQ2488","v":0},{"$f":"-Inputs!AR2488","v":0},{"$f":"-Inputs!AS2488","v":0},{"$f":"-Inputs!AT2488","v":0},{"$f":"-Inputs!AU2488","v":0},{"$f":"-Inputs!AV2488","v":0},{"$f":"-Inputs!AW2488","v":0},{"$f":"-Inputs!AX2488","v":0},{"$f":"-Inputs!AY2488","v":0},{"$f":"-Inputs!AZ2488","v":0},{"$f":"-Inputs!BA2488","v":0},{"$f":"-Inputs!BB2488","v":0},{"$f":"-Inputs!BC2488","v":0},{"$f":"-Inputs!BD2488","v":0},{"$f":"-Inputs!BE2488","v":0},{"$f":"-Inputs!BF2488","v":0},{"$f":"-Inputs!BG2488","v":0},{"$f":"-Inputs!BH2488","v":0},{"$f":"-Inputs!BI2488","v":0},{"$f":"-Inputs!BJ2488","v":0},{"$f":"-Inputs!BK2488","v":0},{"$f":"-Inputs!BL2488","v":0},{"$f":"-Inputs!BM2488","v":0},{"$f":"-Inputs!BN2488","v":0},{"$f":"-Inputs!BO2488","v":0},{"$f":"-Inputs!BP2488","v":0},{"$f":"-Inputs!BQ2488","v":0},{"$f":"-Inputs!BR2488","v":0},{"$f":"-Inputs!BS2488","v":0},{"$f":"-Inputs!BT2488","v":0},{"$f":"-Inputs!BU2488","v":0},{"$f":"-Inputs!BV2488","v":0},{"$f":"-Inputs!BW2488","v":0},{"$f":"-Inputs!BX2488","v":0},{"$f":"-Inputs!BY2488","v":0},{"$f":"-Inputs!BZ2488","v":0},{"$f":"-Inputs!CA2488","v":0}]
[{"$f":"ROW()","v":297},null,"Other Depreciable",null,0,null,null,null,{"$f":"-Inputs!I2489","v":0},{"$f":"-Inputs!J2489","v":0},{"$f":"-Inputs!K2489","v":0},{"$f":"-Inputs!L2489","v":0},{"$f":"-Inputs!M2489","v":0},{"$f":"-Inputs!N2489","v":0},{"$f":"-Inputs!O2489","v":0},{"$f":"-Inputs!P2489","v":0},{"$f":"-Inputs!Q2489","v":0},{"$f":"-Inputs!R2489","v":0},{"$f":"-Inputs!S2489","v":0},{"$f":"-Inputs!T2489","v":-3.6445182101634659},{"$f":"-Inputs!U2489","v":-0.47310663376850237},{"$f":"-Inputs!V2489","v":-0.9452469087838995},{"$f":"-Inputs!W2489","v":-0.62252075459594858},{"$f":"-Inputs!X2489","v":-0.64574266560897897},{"$f":"-Inputs!Y2489","v":0},{"$f":"-Inputs!Z2489","v":0},{"$f":"-Inputs!AA2489","v":0},{"$f":"-Inputs!AB2489","v":0},{"$f":"-Inputs!AC2489","v":0},{"$f":"-Inputs!AD2489","v":0},{"$f":"-Inputs!AE2489","v":0},{"$f":"-Inputs!AF2489","v":0},{"$f":"-Inputs!AG2489","v":0},{"$f":"-Inputs!AH2489","v":0},{"$f":"-Inputs!AI2489","v":0},{"$f":"-Inputs!AJ2489","v":0},{"$f":"-Inputs!AK2489","v":0},{"$f":"-Inputs!AL2489","v":0},{"$f":"-Inputs!AM2489","v":0},{"$f":"-Inputs!AN2489","v":0},{"$f":"-Inputs!AO2489","v":0},{"$f":"-Inputs!AP2489","v":0},{"$f":"-Inputs!AQ2489","v":0},{"$f":"-Inputs!AR2489","v":0},{"$f":"-Inputs!AS2489","v":0},{"$f":"-Inputs!AT2489","v":0},{"$f":"-Inputs!AU2489","v":0},{"$f":"-Inputs!AV2489","v":0},{"$f":"-Inputs!AW2489","v":0},{"$f":"-Inputs!AX2489","v":0},{"$f":"-Inputs!AY2489","v":0},{"$f":"-Inputs!AZ2489","v":0},{"$f":"-Inputs!BA2489","v":0},{"$f":"-Inputs!BB2489","v":0},{"$f":"-Inputs!BC2489","v":0},{"$f":"-Inputs!BD2489","v":0},{"$f":"-Inputs!BE2489","v":0},{"$f":"-Inputs!BF2489","v":0},{"$f":"-Inputs!BG2489","v":0},{"$f":"-Inputs!BH2489","v":0},{"$f":"-Inputs!BI2489","v":0},{"$f":"-Inputs!BJ2489","v":0},{"$f":"-Inputs!BK2489","v":0},{"$f":"-Inputs!BL2489","v":0},{"$f":"-Inputs!BM2489","v":0},{"$f":"-Inputs!BN2489","v":0},{"$f":"-Inputs!BO2489","v":0},{"$f":"-Inputs!BP2489","v":0},{"$f":"-Inputs!BQ2489","v":0},{"$f":"-Inputs!BR2489","v":0},{"$f":"-Inputs!BS2489","v":0},{"$f":"-Inputs!BT2489","v":0},{"$f":"-Inputs!BU2489","v":0},{"$f":"-Inputs!BV2489","v":0},{"$f":"-Inputs!BW2489","v":0},{"$f":"-Inputs!BX2489","v":0},{"$f":"-Inputs!BY2489","v":0},{"$f":"-Inputs!BZ2489","v":0},{"$f":"-Inputs!CA2489","v":0}]
[{"$f":"ROW()","v":298},null,"Computers and Motor Vehicles",null,0,null,null,null,{"$f":"-Inputs!I2490","v":0},{"$f":"-Inputs!J2490","v":0},{"$f":"-Inputs!K2490","v":0},{"$f":"-Inputs!L2490","v":0},{"$f":"-Inputs!M2490","v":0},{"$f":"-Inputs!N2490","v":0},{"$f":"-Inputs!O2490","v":0},{"$f":"-Inputs!P2490","v":0},{"$f":"-Inputs!Q2490","v":0},{"$f":"-Inputs!R2490","v":0},{"$f":"-Inputs!S2490","v":0},{"$f":"-Inputs!T2490","v":0},{"$f":"-Inputs!U2490","v":0},{"$f":"-Inputs!V2490","v":0},{"$f":"-Inputs!W2490","v":0},{"$f":"-Inputs!X2490","v":0},{"$f":"-Inputs!Y2490","v":0},{"$f":"-Inputs!Z2490","v":0},{"$f":"-Inputs!AA2490","v":0},{"$f":"-Inputs!AB2490","v":0},{"$f":"-Inputs!AC2490","v":0},{"$f":"-Inputs!AD2490","v":0},{"$f":"-Inputs!AE2490","v":0},{"$f":"-Inputs!AF2490","v":0},{"$f":"-Inputs!AG2490","v":0},{"$f":"-Inputs!AH2490","v":0},{"$f":"-Inputs!AI2490","v":0},{"$f":"-Inputs!AJ2490","v":0},{"$f":"-Inputs!AK2490","v":0},{"$f":"-Inputs!AL2490","v":0},{"$f":"-Inputs!AM2490","v":0},{"$f":"-Inputs!AN2490","v":0},{"$f":"-Inputs!AO2490","v":0},{"$f":"-Inputs!AP2490","v":0},{"$f":"-Inputs!AQ2490","v":0},{"$f":"-Inputs!AR2490","v":0},{"$f":"-Inputs!AS2490","v":0},{"$f":"-Inputs!AT2490","v":0},{"$f":"-Inputs!AU2490","v":0},{"$f":"-Inputs!AV2490","v":0},{"$f":"-Inputs!AW2490","v":0},{"$f":"-Inputs!AX2490","v":0},{"$f":"-Inputs!AY2490","v":0},{"$f":"-Inputs!AZ2490","v":0},{"$f":"-Inputs!BA2490","v":0},{"$f":"-Inputs!BB2490","v":0},{"$f":"-Inputs!BC2490","v":0},{"$f":"-Inputs!BD2490","v":0},{"$f":"-Inputs!BE2490","v":0},{"$f":"-Inputs!BF2490","v":0},{"$f":"-Inputs!BG2490","v":0},{"$f":"-Inputs!BH2490","v":0},{"$f":"-Inputs!BI2490","v":0},{"$f":"-Inputs!BJ2490","v":0},{"$f":"-Inputs!BK2490","v":0},{"$f":"-Inputs!BL2490","v":0},{"$f":"-Inputs!BM2490","v":0},{"$f":"-Inputs!BN2490","v":0},{"$f":"-Inputs!BO2490","v":0},{"$f":"-Inputs!BP2490","v":0},{"$f":"-Inputs!BQ2490","v":0},{"$f":"-Inputs!BR2490","v":0},{"$f":"-Inputs!BS2490","v":0},{"$f":"-Inputs!BT2490","v":0},{"$f":"-Inputs!BU2490","v":0},{"$f":"-Inputs!BV2490","v":0},{"$f":"-Inputs!BW2490","v":0},{"$f":"-Inputs!BX2490","v":0},{"$f":"-Inputs!BY2490","v":0},{"$f":"-Inputs!BZ2490","v":0},{"$f":"-Inputs!CA2490","v":0}]
[{"$f":"ROW()","v":299},null,"Cathodic/Corrosion Protection",null,0,null,null,null,{"$f":"-Inputs!I2491","v":0},{"$f":"-Inputs!J2491","v":0},{"$f":"-Inputs!K2491","v":0},{"$f":"-Inputs!L2491","v":0},{"$f":"-Inputs!M2491","v":0},{"$f":"-Inputs!N2491","v":0},{"$f":"-Inputs!O2491","v":0},{"$f":"-Inputs!P2491","v":0},{"$f":"-Inputs!Q2491","v":0},{"$f":"-Inputs!R2491","v":0},{"$f":"-Inputs!S2491","v":0},{"$f":"-Inputs!T2491","v":0},{"$f":"-Inputs!U2491","v":0},{"$f":"-Inputs!V2491","v":0},{"$f":"-Inputs!W2491","v":0},{"$f":"-Inputs!X2491","v":0},{"$f":"-Inputs!Y2491","v":0},{"$f":"-Inputs!Z2491","v":0},{"$f":"-Inputs!AA2491","v":0},{"$f":"-Inputs!AB2491","v":0},{"$f":"-Inputs!AC2491","v":0},{"$f":"-Inputs!AD2491","v":0},{"$f":"-Inputs!AE2491","v":0},{"$f":"-Inputs!AF2491","v":0},{"$f":"-Inputs!AG2491","v":0},{"$f":"-Inputs!AH2491","v":0},{"$f":"-Inputs!AI2491","v":0},{"$f":"-Inputs!AJ2491","v":0},{"$f":"-Inputs!AK2491","v":0},{"$f":"-Inputs!AL2491","v":0},{"$f":"-Inputs!AM2491","v":0},{"$f":"-Inputs!AN2491","v":0},{"$f":"-Inputs!AO2491","v":0},{"$f":"-Inputs!AP2491","v":0},{"$f":"-Inputs!AQ2491","v":0},{"$f":"-Inputs!AR2491","v":0},{"$f":"-Inputs!AS2491","v":0},{"$f":"-Inputs!AT2491","v":0},{"$f":"-Inputs!AU2491","v":0},{"$f":"-Inputs!AV2491","v":0},{"$f":"-Inputs!AW2491","v":0},{"$f":"-Inputs!AX2491","v":0},{"$f":"-Inputs!AY2491","v":0},{"$f":"-Inputs!AZ2491","v":0},{"$f":"-Inputs!BA2491","v":0},{"$f":"-Inputs!BB2491","v":0},{"$f":"-Inputs!BC2491","v":0},{"$f":"-Inputs!BD2491","v":0},{"$f":"-Inputs!BE2491","v":0},{"$f":"-Inputs!BF2491","v":0},{"$f":"-Inputs!BG2491","v":0},{"$f":"-Inputs!BH2491","v":0},{"$f":"-Inputs!BI2491","v":0},{"$f":"-Inputs!BJ2491","v":0},{"$f":"-Inputs!BK2491","v":0},{"$f":"-Inputs!BL2491","v":0},{"$f":"-Inputs!BM2491","v":0},{"$f":"-Inputs!BN2491","v":0},{"$f":"-Inputs!BO2491","v":0},{"$f":"-Inputs!BP2491","v":0},{"$f":"-Inputs!BQ2491","v":0},{"$f":"-Inputs!BR2491","v":0},{"$f":"-Inputs!BS2491","v":0},{"$f":"-Inputs!BT2491","v":0},{"$f":"-Inputs!BU2491","v":0},{"$f":"-Inputs!BV2491","v":0},{"$f":"-Inputs!BW2491","v":0},{"$f":"-Inputs!BX2491","v":0},{"$f":"-Inputs!BY2491","v":0},{"$f":"-Inputs!BZ2491","v":0},{"$f":"-Inputs!CA2491","v":0}]
[{"$f":"ROW()","v":300},null,"SCADA , ECI And Comms",null,0,null,null,null,{"$f":"-Inputs!I2492","v":0},{"$f":"-Inputs!J2492","v":0},{"$f":"-Inputs!K2492","v":0},{"$f":"-Inputs!L2492","v":0},{"$f":"-Inputs!M2492","v":0},{"$f":"-Inputs!N2492","v":0},{"$f":"-Inputs!O2492","v":0},{"$f":"-Inputs!P2492","v":0},{"$f":"-Inputs!Q2492","v":0},{"$f":"-Inputs!R2492","v":0},{"$f":"-Inputs!S2492","v":0},{"$f":"-Inputs!T2492","v":0},{"$f":"-Inputs!U2492","v":0},{"$f":"-Inputs!V2492","v":0},{"$f":"-Inputs!W2492","v":0},{"$f":"-Inputs!X2492","v":0},{"$f":"-Inputs!Y2492","v":0},{"$f":"-Inputs!Z2492","v":0},{"$f":"-Inputs!AA2492","v":0},{"$f":"-Inputs!AB2492","v":0},{"$f":"-Inputs!AC2492","v":0},{"$f":"-Inputs!AD2492","v":0},{"$f":"-Inputs!AE2492","v":0},{"$f":"-Inputs!AF2492","v":0},{"$f":"-Inputs!AG2492","v":0},{"$f":"-Inputs!AH2492","v":0},{"$f":"-Inputs!AI2492","v":0},{"$f":"-Inputs!AJ2492","v":0},{"$f":"-Inputs!AK2492","v":0},{"$f":"-Inputs!AL2492","v":0},{"$f":"-Inputs!AM2492","v":0},{"$f":"-Inputs!AN2492","v":0},{"$f":"-Inputs!AO2492","v":0},{"$f":"-Inputs!AP2492","v":0},{"$f":"-Inputs!AQ2492","v":0},{"$f":"-Inputs!AR2492","v":0},{"$f":"-Inputs!AS2492","v":0},{"$f":"-Inputs!AT2492","v":0},{"$f":"-Inputs!AU2492","v":0},{"$f":"-Inputs!AV2492","v":0},{"$f":"-Inputs!AW2492","v":0},{"$f":"-Inputs!AX2492","v":0},{"$f":"-Inputs!AY2492","v":0},{"$f":"-Inputs!AZ2492","v":0},{"$f":"-Inputs!BA2492","v":0},{"$f":"-Inputs!BB2492","v":0},{"$f":"-Inputs!BC2492","v":0},{"$f":"-Inputs!BD2492","v":0},{"$f":"-Inputs!BE2492","v":0},{"$f":"-Inputs!BF2492","v":0},{"$f":"-Inputs!BG2492","v":0},{"$f":"-Inputs!BH2492","v":0},{"$f":"-Inputs!BI2492","v":0},{"$f":"-Inputs!BJ2492","v":0},{"$f":"-Inputs!BK2492","v":0},{"$f":"-Inputs!BL2492","v":0},{"$f":"-Inputs!BM2492","v":0},{"$f":"-Inputs!BN2492","v":0},{"$f":"-Inputs!BO2492","v":0},{"$f":"-Inputs!BP2492","v":0},{"$f":"-Inputs!BQ2492","v":0},{"$f":"-Inputs!BR2492","v":0},{"$f":"-Inputs!BS2492","v":0},{"$f":"-Inputs!BT2492","v":0},{"$f":"-Inputs!BU2492","v":0},{"$f":"-Inputs!BV2492","v":0},{"$f":"-Inputs!BW2492","v":0},{"$f":"-Inputs!BX2492","v":0},{"$f":"-Inputs!BY2492","v":0},{"$f":"-Inputs!BZ2492","v":0},{"$f":"-Inputs!CA2492","v":0}]
[{"$f":"ROW()","v":301},null,"Building",null,0,null,null,null,{"$f":"-Inputs!I2493","v":0},{"$f":"-Inputs!J2493","v":0},{"$f":"-Inputs!K2493","v":0},{"$f":"-Inputs!L2493","v":0},{"$f":"-Inputs!M2493","v":0},{"$f":"-Inputs!N2493","v":0},{"$f":"-Inputs!O2493","v":0},{"$f":"-Inputs!P2493","v":0},{"$f":"-Inputs!Q2493","v":0},{"$f":"-Inputs!R2493","v":0},{"$f":"-Inputs!S2493","v":0},{"$f":"-Inputs!T2493","v":0},{"$f":"-Inputs!U2493","v":0},{"$f":"-Inputs!V2493","v":0},{"$f":"-Inputs!W2493","v":0},{"$f":"-Inputs!X2493","v":0},{"$f":"-Inputs!Y2493","v":0},{"$f":"-Inputs!Z2493","v":0},{"$f":"-Inputs!AA2493","v":0},{"$f":"-Inputs!AB2493","v":0},{"$f":"-Inputs!AC2493","v":0},{"$f":"-Inputs!AD2493","v":0},{"$f":"-Inputs!AE2493","v":0},{"$f":"-Inputs!AF2493","v":0},{"$f":"-Inputs!AG2493","v":0},{"$f":"-Inputs!AH2493","v":0},{"$f":"-Inputs!AI2493","v":0},{"$f":"-Inputs!AJ2493","v":0},{"$f":"-Inputs!AK2493","v":0},{"$f":"-Inputs!AL2493","v":0},{"$f":"-Inputs!AM2493","v":0},{"$f":"-Inputs!AN2493","v":0},{"$f":"-Inputs!AO2493","v":0},{"$f":"-Inputs!AP2493","v":0},{"$f":"-Inputs!AQ2493","v":0},{"$f":"-Inputs!AR2493","v":0},{"$f":"-Inputs!AS2493","v":0},{"$f":"-Inputs!AT2493","v":0},{"$f":"-Inputs!AU2493","v":0},{"$f":"-Inputs!AV2493","v":0},{"$f":"-Inputs!AW2493","v":0},{"$f":"-Inputs!AX2493","v":0},{"$f":"-Inputs!AY2493","v":0},{"$f":"-Inputs!AZ2493","v":0},{"$f":"-Inputs!BA2493","v":0},{"$f":"-Inputs!BB2493","v":0},{"$f":"-Inputs!BC2493","v":0},{"$f":"-Inputs!BD2493","v":0},{"$f":"-Inputs!BE2493","v":0},{"$f":"-Inputs!BF2493","v":0},{"$f":"-Inputs!BG2493","v":0},{"$f":"-Inputs!BH2493","v":0},{"$f":"-Inputs!BI2493","v":0},{"$f":"-Inputs!BJ2493","v":0},{"$f":"-Inputs!BK2493","v":0},{"$f":"-Inputs!BL2493","v":0},{"$f":"-Inputs!BM2493","v":0},{"$f":"-Inputs!BN2493","v":0},{"$f":"-Inputs!BO2493","v":0},{"$f":"-Inputs!BP2493","v":0},{"$f":"-Inputs!BQ2493","v":0},{"$f":"-Inputs!BR2493","v":0},{"$f":"-Inputs!BS2493","v":0},{"$f":"-Inputs!BT2493","v":0},{"$f":"-Inputs!BU2493","v":0},{"$f":"-Inputs!BV2493","v":0},{"$f":"-Inputs!BW2493","v":0},{"$f":"-Inputs!BX2493","v":0},{"$f":"-Inputs!BY2493","v":0},{"$f":"-Inputs!BZ2493","v":0},{"$f":"-Inputs!CA2493","v":0}]
[{"$f":"ROW()","v":302},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":303},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":304},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":305},null,"Non-Depreciable",null,0,null,null,null,{"$f":"-Inputs!I2497","v":0},{"$f":"-Inputs!J2497","v":0},{"$f":"-Inputs!K2497","v":0},{"$f":"-Inputs!L2497","v":0},{"$f":"-Inputs!M2497","v":0},{"$f":"-Inputs!N2497","v":0},{"$f":"-Inputs!O2497","v":0},{"$f":"-Inputs!P2497","v":0},{"$f":"-Inputs!Q2497","v":0},{"$f":"-Inputs!R2497","v":0},{"$f":"-Inputs!S2497","v":0},{"$f":"-Inputs!T2497","v":0},{"$f":"-Inputs!U2497","v":0},{"$f":"-Inputs!V2497","v":0},{"$f":"-Inputs!W2497","v":0},{"$f":"-Inputs!X2497","v":0},{"$f":"-Inputs!Y2497","v":0},{"$f":"-Inputs!Z2497","v":0},{"$f":"-Inputs!AA2497","v":0},{"$f":"-Inputs!AB2497","v":0},{"$f":"-Inputs!AC2497","v":0},{"$f":"-Inputs!AD2497","v":0},{"$f":"-Inputs!AE2497","v":0},{"$f":"-Inputs!AF2497","v":0},{"$f":"-Inputs!AG2497","v":0},{"$f":"-Inputs!AH2497","v":0},{"$f":"-Inputs!AI2497","v":0},{"$f":"-Inputs!AJ2497","v":0},{"$f":"-Inputs!AK2497","v":0},{"$f":"-Inputs!AL2497","v":0},{"$f":"-Inputs!AM2497","v":0},{"$f":"-Inputs!AN2497","v":0},{"$f":"-Inputs!AO2497","v":0},{"$f":"-Inputs!AP2497","v":0},{"$f":"-Inputs!AQ2497","v":0},{"$f":"-Inputs!AR2497","v":0},{"$f":"-Inputs!AS2497","v":0},{"$f":"-Inputs!AT2497","v":0},{"$f":"-Inputs!AU2497","v":0},{"$f":"-Inputs!AV2497","v":0},{"$f":"-Inputs!AW2497","v":0},{"$f":"-Inputs!AX2497","v":0},{"$f":"-Inputs!AY2497","v":0},{"$f":"-Inputs!AZ2497","v":0},{"$f":"-Inputs!BA2497","v":0},{"$f":"-Inputs!BB2497","v":0},{"$f":"-Inputs!BC2497","v":0},{"$f":"-Inputs!BD2497","v":0},{"$f":"-Inputs!BE2497","v":0},{"$f":"-Inputs!BF2497","v":0},{"$f":"-Inputs!BG2497","v":0},{"$f":"-Inputs!BH2497","v":0},{"$f":"-Inputs!BI2497","v":0},{"$f":"-Inputs!BJ2497","v":0},{"$f":"-Inputs!BK2497","v":0},{"$f":"-Inputs!BL2497","v":0},{"$f":"-Inputs!BM2497","v":0},{"$f":"-Inputs!BN2497","v":0},{"$f":"-Inputs!BO2497","v":0},{"$f":"-Inputs!BP2497","v":0},{"$f":"-Inputs!BQ2497","v":0},{"$f":"-Inputs!BR2497","v":0},{"$f":"-Inputs!BS2497","v":0},{"$f":"-Inputs!BT2497","v":0},{"$f":"-Inputs!BU2497","v":0},{"$f":"-Inputs!BV2497","v":0},{"$f":"-Inputs!BW2497","v":0},{"$f":"-Inputs!BX2497","v":0},{"$f":"-Inputs!BY2497","v":0},{"$f":"-Inputs!BZ2497","v":0},{"$f":"-Inputs!CA2497","v":0}]
[{"$f":"ROW()","v":306},null,"Cost of Raising Equity",null,0,null,null,null,{"$f":"-Inputs!I2498","v":0},{"$f":"-Inputs!J2498","v":0},{"$f":"-Inputs!K2498","v":0},{"$f":"-Inputs!L2498","v":0},{"$f":"-Inputs!M2498","v":0},{"$f":"-Inputs!N2498","v":0},{"$f":"-Inputs!O2498","v":0},{"$f":"-Inputs!P2498","v":0},{"$f":"-Inputs!Q2498","v":0},{"$f":"-Inputs!R2498","v":0},{"$f":"-Inputs!S2498","v":0},{"$f":"-Inputs!T2498","v":0},{"$f":"-Inputs!U2498","v":0},{"$f":"-Inputs!V2498","v":0},{"$f":"-Inputs!W2498","v":0},{"$f":"-Inputs!X2498","v":0},{"$f":"-Inputs!Y2498","v":0},{"$f":"-Inputs!Z2498","v":0},{"$f":"-Inputs!AA2498","v":0},{"$f":"-Inputs!AB2498","v":0},{"$f":"-Inputs!AC2498","v":0},{"$f":"-Inputs!AD2498","v":0},{"$f":"-Inputs!AE2498","v":0},{"$f":"-Inputs!AF2498","v":0},{"$f":"-Inputs!AG2498","v":0},{"$f":"-Inputs!AH2498","v":0},{"$f":"-Inputs!AI2498","v":0},{"$f":"-Inputs!AJ2498","v":0},{"$f":"-Inputs!AK2498","v":0},{"$f":"-Inputs!AL2498","v":0},{"$f":"-Inputs!AM2498","v":0},{"$f":"-Inputs!AN2498","v":0},{"$f":"-Inputs!AO2498","v":0},{"$f":"-Inputs!AP2498","v":0},{"$f":"-Inputs!AQ2498","v":0},{"$f":"-Inputs!AR2498","v":0},{"$f":"-Inputs!AS2498","v":0},{"$f":"-Inputs!AT2498","v":0},{"$f":"-Inputs!AU2498","v":0},{"$f":"-Inputs!AV2498","v":0},{"$f":"-Inputs!AW2498","v":0},{"$f":"-Inputs!AX2498","v":0},{"$f":"-Inputs!AY2498","v":0},{"$f":"-Inputs!AZ2498","v":0},{"$f":"-Inputs!BA2498","v":0},{"$f":"-Inputs!BB2498","v":0},{"$f":"-Inputs!BC2498","v":0},{"$f":"-Inputs!BD2498","v":0},{"$f":"-Inputs!BE2498","v":0},{"$f":"-Inputs!BF2498","v":0},{"$f":"-Inputs!BG2498","v":0},{"$f":"-Inputs!BH2498","v":0},{"$f":"-Inputs!BI2498","v":0},{"$f":"-Inputs!BJ2498","v":0},{"$f":"-Inputs!BK2498","v":0},{"$f":"-Inputs!BL2498","v":0},{"$f":"-Inputs!BM2498","v":0},{"$f":"-Inputs!BN2498","v":0},{"$f":"-Inputs!BO2498","v":0},{"$f":"-Inputs!BP2498","v":0},{"$f":"-Inputs!BQ2498","v":0},{"$f":"-Inputs!BR2498","v":0},{"$f":"-Inputs!BS2498","v":0},{"$f":"-Inputs!BT2498","v":0},{"$f":"-Inputs!BU2498","v":0},{"$f":"-Inputs!BV2498","v":0},{"$f":"-Inputs!BW2498","v":0},{"$f":"-Inputs!BX2498","v":0},{"$f":"-Inputs!BY2498","v":0},{"$f":"-Inputs!BZ2498","v":0},{"$f":"-Inputs!CA2498","v":0}]
[{"$f":"ROW()","v":307},null,"Total",null,{"$f":"SUM(E294:E306)","v":0},null,null,null,{"$f":"SUM(I294:I306)","v":0},0,0,0,0,0,0,0,0,0,0,-3.7503641586131371,-0.47310663376850237,-0.96445580255530183,-2.8183081158882284,-1.0026324110327582,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH294:AH306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU294:BU306)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":308},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I307-(I430+I537+I644+I751+I858+I965+I1072+I1179+I1286+I1393+I1500+I1607+I1714+I1821+I1928+I2035+I2142+I2249+I2356+I2463+I2570),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI307-(AI430+AI537+AI644+AI751+AI858+AI965+AI1072+AI1179+AI1286+AI1393+AI1500+AI1607+AI1714+AI1821+AI1928+AI2035+AI2142+AI2249+AI2356+AI2463+AI2570+AI2692+AI2799+AI2906+AI3013+AI3120+AI3227+AI3334+AI3441+AI3548+AI3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AR307-(AR430+AR537+AR644+AR751+AR858+AR965+AR1072+AR1179+AR1286+AR1393+AR1500+AR1607+AR1714+AR1821+AR1928+AR2035+AR2142+AR2249+AR2356+AR2463+AR2570+AR2692+AR2799+AR2906+AR3013+AR3120+AR3227+AR3334+AR3441+AR3548+AR3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AS307-(AS430+AS537+AS644+AS751+AS858+AS965+AS1072+AS1179+AS1286+AS1393+AS1500+AS1607+AS1714+AS1821+AS1928+AS2035+AS2142+AS2249+AS2356+AS2463+AS2570+AS2692+AS2799+AS2906+AS3013+AS3120+AS3227+AS3334+AS3441+AS3548+AS3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AT307-(AT430+AT537+AT644+AT751+AT858+AT965+AT1072+AT1179+AT1286+AT1393+AT1500+AT1607+AT1714+AT1821+AT1928+AT2035+AT2142+AT2249+AT2356+AT2463+AT2570+AT2692+AT2799+AT2906+AT3013+AT3120+AT3227+AT3334+AT3441+AT3548+AT3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AU307-(AU430+AU537+AU644+AU751+AU858+AU965+AU1072+AU1179+AU1286+AU1393+AU1500+AU1607+AU1714+AU1821+AU1928+AU2035+AU2142+AU2249+AU2356+AU2463+AU2570+AU2692+AU2799+AU2906+AU3013+AU3120+AU3227+AU3334+AU3441+AU3548+AU3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AV307-(AV430+AV537+AV644+AV751+AV858+AV965+AV1072+AV1179+AV1286+AV1393+AV1500+AV1607+AV1714+AV1821+AV1928+AV2035+AV2142+AV2249+AV2356+AV2463+AV2570+AV2692+AV2799+AV2906+AV3013+AV3120+AV3227+AV3334+AV3441+AV3548+AV3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AW307-(AW430+AW537+AW644+AW751+AW858+AW965+AW1072+AW1179+AW1286+AW1393+AW1500+AW1607+AW1714+AW1821+AW1928+AW2035+AW2142+AW2249+AW2356+AW2463+AW2570+AW2692+AW2799+AW2906+AW3013+AW3120+AW3227+AW3334+AW3441+AW3548+AW3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AX307-(AX430+AX537+AX644+AX751+AX858+AX965+AX1072+AX1179+AX1286+AX1393+AX1500+AX1607+AX1714+AX1821+AX1928+AX2035+AX2142+AX2249+AX2356+AX2463+AX2570+AX2692+AX2799+AX2906+AX3013+AX3120+AX3227+AX3334+AX3441+AX3548+AX3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AY307-(AY430+AY537+AY644+AY751+AY858+AY965+AY1072+AY1179+AY1286+AY1393+AY1500+AY1607+AY1714+AY1821+AY1928+AY2035+AY2142+AY2249+AY2356+AY2463+AY2570+AY2692+AY2799+AY2906+AY3013+AY3120+AY3227+AY3334+AY3441+AY3548+AY3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AZ307-(AZ430+AZ537+AZ644+AZ751+AZ858+AZ965+AZ1072+AZ1179+AZ1286+AZ1393+AZ1500+AZ1607+AZ1714+AZ1821+AZ1928+AZ2035+AZ2142+AZ2249+AZ2356+AZ2463+AZ2570+AZ2692+AZ2799+AZ2906+AZ3013+AZ3120+AZ3227+AZ3334+AZ3441+AZ3548+AZ3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BA307-(BA430+BA537+BA644+BA751+BA858+BA965+BA1072+BA1179+BA1286+BA1393+BA1500+BA1607+BA1714+BA1821+BA1928+BA2035+BA2142+BA2249+BA2356+BA2463+BA2570+BA2692+BA2799+BA2906+BA3013+BA3120+BA3227+BA3334+BA3441+BA3548+BA3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BB307-(BB430+BB537+BB644+BB751+BB858+BB965+BB1072+BB1179+BB1286+BB1393+BB1500+BB1607+BB1714+BB1821+BB1928+BB2035+BB2142+BB2249+BB2356+BB2463+BB2570+BB2692+BB2799+BB2906+BB3013+BB3120+BB3227+BB3334+BB3441+BB3548+BB3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BC307-(BC430+BC537+BC644+BC751+BC858+BC965+BC1072+BC1179+BC1286+BC1393+BC1500+BC1607+BC1714+BC1821+BC1928+BC2035+BC2142+BC2249+BC2356+BC2463+BC2570+BC2692+BC2799+BC2906+BC3013+BC3120+BC3227+BC3334+BC3441+BC3548+BC3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BD307-(BD430+BD537+BD644+BD751+BD858+BD965+BD1072+BD1179+BD1286+BD1393+BD1500+BD1607+BD1714+BD1821+BD1928+BD2035+BD2142+BD2249+BD2356+BD2463+BD2570+BD2692+BD2799+BD2906+BD3013+BD3120+BD3227+BD3334+BD3441+BD3548+BD3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BE307-(BE430+BE537+BE644+BE751+BE858+BE965+BE1072+BE1179+BE1286+BE1393+BE1500+BE1607+BE1714+BE1821+BE1928+BE2035+BE2142+BE2249+BE2356+BE2463+BE2570+BE2692+BE2799+BE2906+BE3013+BE3120+BE3227+BE3334+BE3441+BE3548+BE3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BF307-(BF430+BF537+BF644+BF751+BF858+BF965+BF1072+BF1179+BF1286+BF1393+BF1500+BF1607+BF1714+BF1821+BF1928+BF2035+BF2142+BF2249+BF2356+BF2463+BF2570+BF2692+BF2799+BF2906+BF3013+BF3120+BF3227+BF3334+BF3441+BF3548+BF3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BG307-(BG430+BG537+BG644+BG751+BG858+BG965+BG1072+BG1179+BG1286+BG1393+BG1500+BG1607+BG1714+BG1821+BG1928+BG2035+BG2142+BG2249+BG2356+BG2463+BG2570+BG2692+BG2799+BG2906+BG3013+BG3120+BG3227+BG3334+BG3441+BG3548+BG3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BH307-(BH430+BH537+BH644+BH751+BH858+BH965+BH1072+BH1179+BH1286+BH1393+BH1500+BH1607+BH1714+BH1821+BH1928+BH2035+BH2142+BH2249+BH2356+BH2463+BH2570+BH2692+BH2799+BH2906+BH3013+BH3120+BH3227+BH3334+BH3441+BH3548+BH3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BI307-(BI430+BI537+BI644+BI751+BI858+BI965+BI1072+BI1179+BI1286+BI1393+BI1500+BI1607+BI1714+BI1821+BI1928+BI2035+BI2142+BI2249+BI2356+BI2463+BI2570+BI2692+BI2799+BI2906+BI3013+BI3120+BI3227+BI3334+BI3441+BI3548+BI3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BJ307-(BJ430+BJ537+BJ644+BJ751+BJ858+BJ965+BJ1072+BJ1179+BJ1286+BJ1393+BJ1500+BJ1607+BJ1714+BJ1821+BJ1928+BJ2035+BJ2142+BJ2249+BJ2356+BJ2463+BJ2570+BJ2692+BJ2799+BJ2906+BJ3013+BJ3120+BJ3227+BJ3334+BJ3441+BJ3548+BJ3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BK307-(BK430+BK537+BK644+BK751+BK858+BK965+BK1072+BK1179+BK1286+BK1393+BK1500+BK1607+BK1714+BK1821+BK1928+BK2035+BK2142+BK2249+BK2356+BK2463+BK2570+BK2692+BK2799+BK2906+BK3013+BK3120+BK3227+BK3334+BK3441+BK3548+BK3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BL307-(BL430+BL537+BL644+BL751+BL858+BL965+BL1072+BL1179+BL1286+BL1393+BL1500+BL1607+BL1714+BL1821+BL1928+BL2035+BL2142+BL2249+BL2356+BL2463+BL2570+BL2692+BL2799+BL2906+BL3013+BL3120+BL3227+BL3334+BL3441+BL3548+BL3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BM307-(BM430+BM537+BM644+BM751+BM858+BM965+BM1072+BM1179+BM1286+BM1393+BM1500+BM1607+BM1714+BM1821+BM1928+BM2035+BM2142+BM2249+BM2356+BM2463+BM2570+BM2692+BM2799+BM2906+BM3013+BM3120+BM3227+BM3334+BM3441+BM3548+BM3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BN307-(BN430+BN537+BN644+BN751+BN858+BN965+BN1072+BN1179+BN1286+BN1393+BN1500+BN1607+BN1714+BN1821+BN1928+BN2035+BN2142+BN2249+BN2356+BN2463+BN2570+BN2692+BN2799+BN2906+BN3013+BN3120+BN3227+BN3334+BN3441+BN3548+BN3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BO307-(BO430+BO537+BO644+BO751+BO858+BO965+BO1072+BO1179+BO1286+BO1393+BO1500+BO1607+BO1714+BO1821+BO1928+BO2035+BO2142+BO2249+BO2356+BO2463+BO2570+BO2692+BO2799+BO2906+BO3013+BO3120+BO3227+BO3334+BO3441+BO3548+BO3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BP307-(BP430+BP537+BP644+BP751+BP858+BP965+BP1072+BP1179+BP1286+BP1393+BP1500+BP1607+BP1714+BP1821+BP1928+BP2035+BP2142+BP2249+BP2356+BP2463+BP2570+BP2692+BP2799+BP2906+BP3013+BP3120+BP3227+BP3334+BP3441+BP3548+BP3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BQ307-(BQ430+BQ537+BQ644+BQ751+BQ858+BQ965+BQ1072+BQ1179+BQ1286+BQ1393+BQ1500+BQ1607+BQ1714+BQ1821+BQ1928+BQ2035+BQ2142+BQ2249+BQ2356+BQ2463+BQ2570+BQ2692+BQ2799+BQ2906+BQ3013+BQ3120+BQ3227+BQ3334+BQ3441+BQ3548+BQ3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BR307-(BR430+BR537+BR644+BR751+BR858+BR965+BR1072+BR1179+BR1286+BR1393+BR1500+BR1607+BR1714+BR1821+BR1928+BR2035+BR2142+BR2249+BR2356+BR2463+BR2570+BR2692+BR2799+BR2906+BR3013+BR3120+BR3227+BR3334+BR3441+BR3548+BR3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BS307-(BS430+BS537+BS644+BS751+BS858+BS965+BS1072+BS1179+BS1286+BS1393+BS1500+BS1607+BS1714+BS1821+BS1928+BS2035+BS2142+BS2249+BS2356+BS2463+BS2570+BS2692+BS2799+BS2906+BS3013+BS3120+BS3227+BS3334+BS3441+BS3548+BS3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BT307-(BT430+BT537+BT644+BT751+BT858+BT965+BT1072+BT1179+BT1286+BT1393+BT1500+BT1607+BT1714+BT1821+BT1928+BT2035+BT2142+BT2249+BT2356+BT2463+BT2570+BT2692+BT2799+BT2906+BT3013+BT3120+BT3227+BT3334+BT3441+BT3548+BT3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BU307-(BU430+BU537+BU644+BU751+BU858+BU965+BU1072+BU1179+BU1286+BU1393+BU1500+BU1607+BU1714+BU1821+BU1928+BU2035+BU2142+BU2249+BU2356+BU2463+BU2570+BU2692+BU2799+BU2906+BU3013+BU3120+BU3227+BU3334+BU3441+BU3548+BU3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BV307-(BV430+BV537+BV644+BV751+BV858+BV965+BV1072+BV1179+BV1286+BV1393+BV1500+BV1607+BV1714+BV1821+BV1928+BV2035+BV2142+BV2249+BV2356+BV2463+BV2570+BV2692+BV2799+BV2906+BV3013+BV3120+BV3227+BV3334+BV3441+BV3548+BV3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BW307-(BW430+BW537+BW644+BW751+BW858+BW965+BW1072+BW1179+BW1286+BW1393+BW1500+BW1607+BW1714+BW1821+BW1928+BW2035+BW2142+BW2249+BW2356+BW2463+BW2570+BW2692+BW2799+BW2906+BW3013+BW3120+BW3227+BW3334+BW3441+BW3548+BW3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BX307-(BX430+BX537+BX644+BX751+BX858+BX965+BX1072+BX1179+BX1286+BX1393+BX1500+BX1607+BX1714+BX1821+BX1928+BX2035+BX2142+BX2249+BX2356+BX2463+BX2570+BX2692+BX2799+BX2906+BX3013+BX3120+BX3227+BX3334+BX3441+BX3548+BX3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BY307-(BY430+BY537+BY644+BY751+BY858+BY965+BY1072+BY1179+BY1286+BY1393+BY1500+BY1607+BY1714+BY1821+BY1928+BY2035+BY2142+BY2249+BY2356+BY2463+BY2570+BY2692+BY2799+BY2906+BY3013+BY3120+BY3227+BY3334+BY3441+BY3548+BY3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BZ307-(BZ430+BZ537+BZ644+BZ751+BZ858+BZ965+BZ1072+BZ1179+BZ1286+BZ1393+BZ1500+BZ1607+BZ1714+BZ1821+BZ1928+BZ2035+BZ2142+BZ2249+BZ2356+BZ2463+BZ2570+BZ2692+BZ2799+BZ2906+BZ3013+BZ3120+BZ3227+BZ3334+BZ3441+BZ3548+BZ3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(CA307-(CA430+CA537+CA644+CA751+CA858+CA965+CA1072+CA1179+CA1286+CA1393+CA1500+CA1607+CA1714+CA1821+CA1928+CA2035+CA2142+CA2249+CA2356+CA2463+CA2570+CA2692+CA2799+CA2906+CA3013+CA3120+CA3227+CA3334+CA3441+CA3548+CA3655),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":309},null,"Pipeline",null,-22.706078745197434,null,null,null,{"$f":"I432+I539+I646+I753+I860+I967+I1074+I1181+I1288+I1395+I1502+I1609+I1716+I1823+I1930+I2037","v":0},-1.2403758593507954E-2,-2.0480624654396852E-2,-2.5038284788755593E-2,-3.5365134966606399E-2,-5.5455222114866934E-2,-0.16540589729884933,-0.30574398170276829,-6.5178967819212952,-13.212123739414867,-15.254255088248421,-26.682386914631472,-27.12223414565592,-27.201441975107926,-27.286924710529508,{"$f":"X432+X539+X646+X753+X860+X967+X1074+X1181+X1288+X1395+X1502+X1609+X1716+X1823+X1930+X2037+X2144+X2251+X2358+X2465+X2572","v":-27.297520043560102},-28.073852948534611,-28.141394376190991,-28.187151069011893,-28.217266184009222,{"$f":"$E309*$E$51","v":-27.239478288128421},{"$f":"(AD432+AD539+AD646+AD753+AD860)+(AD967+AD1074+AD1181+AD1288+AD1395+AD1502)+(AD1609+AD1716+AD1823+AD1930+AD2037)+(AD2144+AD2251+AD2358+AD2465+AD2572)+(AD2694+AD2801+AD2908+AD3015+AD3122)","v":-37.873323803340085},-37.873323803340085,-37.873323803340085,-37.873323803340085,-37.873323803340078,{"$f":"(AI432+AI539+AI646+AI753+AI860)+(AI967+AI1074+AI1181+AI1288+AI1395+AI1502)+(AI1609+AI1716+AI1823+AI1930+AI2037)+(AI2144+AI2251+AI2358+AI2465+AI2572)+(AI2694+AI2801+AI2908+AI3015+AI3122)+(AI3229+AI3336+AI3443+AI3550+AI3657)","v":-37.96467943884641},-37.969872444314205,-37.975227418782183,-37.980753925471298,-37.989531467836834,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,-37.995433315224616,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"Compression",null,-20.920321222482926,null,null,null,{"$f":"I433+I540+I647+I754+I861+I968+I1075+I1182+I1289+I1396+I1503+I1610+I1717+I1824+I1931+I2038","v":0},-6.4614928487111201E-2,-0.35740132319433388,-0.65691843961896379,-0.78009064704751951,0,-0.11215247185190573,-4.0339900761009426,-10.722385943689398,-13.026411793888023,-13.049803243666139,-23.893042998946399,-25.730661130253061,-26.045797880558268,-26.144303617549493,-26.278332865931315,-26.19938494310507,-26.868680223574064,-27.526392437584189,-28.029977332711596,-25.09718397946747,-24.338002196149052,-24.538973272665693,-24.63512455806589,-24.753669139745782,-24.864168526953964,{"$f":"(AI433+AI540+AI647+AI754+AI861)+(AI968+AI1075+AI1182+AI1289+AI1396+AI1503)+(AI1610+AI1717+AI1824+AI1931+AI2038)+(AI2145+AI2252+AI2359+AI2466+AI2573)+(AI2695+AI2802+AI2909+AI3016+AI3123)+(AI3230+AI3337+AI3444+AI3551+AI3658)","v":-24.821084165190801},-25.043679831823166,-25.236619178035451,-25.457945272552429,-25.610303152151108,-25.745814645032695,-25.670695127881906,-25.670695127881903,-25.670695127881903,-25.657619405074016,-22.971317271949317,-14.115551510829411,-14.115551510829411,-8.6875901704202487,-8.6875901704202487,-3.5680941498864369,-2.574052976633932,-2.3044264688586082,-2.0911201797863561,-2.0175392711773457,-1.9362254512370016,-1.8580460131805203,-1.6807927309173467,-1.5803184275235218,-1.5055934516720915,-1.4288000345550085,-1.3375707359045348,-1.1947149330305864,-1.0197032951105787,-0.96720087984189529,-0.92473047984189527,-0.7021348132095292,-0.50919546699724505,-0.2878693724802675,-0.13551149288158915,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Metering",null,-0.40247507121328635,null,null,null,{"$f":"I434+I541+I648+I755+I862+I969+I1076+I1183+I1290+I1397+I1504+I1611+I1718+I1825+I1932+I2039","v":0},0,-2.019216515222225E-3,-4.03843303044445E-3,-6.0576495456666751E-3,-0.11068877952753245,-0.14928077981339646,-0.19138220513457216,-0.1966450159746839,-0.1966450159746839,-0.1966450159746839,-0.25508724109088599,-0.27091292309354564,-0.28489094477829446,-0.36136250375832352,-0.43783406273835257,1.2258258997502387,-0.5443879754235339,-0.61341907005753848,-0.63528941293744845,-0.4828315398204141,-1.7416696989501377,-1.8523623096094475,-1.9002351014964654,-1.9562595955780586,-2.0041968297345489,{"$f":"(AI434+AI541+AI648+AI755+AI862)+(AI969+AI1076+AI1183+AI1290+AI1397+AI1504)+(AI1611+AI1718+AI1825+AI1932+AI2039)+(AI2146+AI2253+AI2360+AI2467+AI2574)+(AI2696+AI2803+AI2910+AI3017+AI3124)+(AI3231+AI3338+AI3445+AI3552+AI3659)","v":-2.3697728832593796},-2.5044023875934402,-2.6309438890941124,-2.7951183773039645,-2.9337157712557511,-2.9979476524862703,-2.9379547968069586,-2.9379547968069581,-2.9379547968069581,-2.799167014671275,-2.799167014671275,-2.7991670146712746,-2.7991670146712746,-2.7991670146712746,-2.7991670146712755,-2.5298055389361411,-2.5280192326451392,-2.5280192326451392,-2.5192760749697887,-2.4964899509862621,-2.439063748875709,-2.2919100098073066,-2.136332958862476,-1.8412564252295396,-1.6182880670413988,-1.2921720529687373,-1.1224210092434701,-1.0206338265619515,-0.8975737739142079,-0.78431331509201785,-0.70018544842535113,-0.56555594409129029,-0.43901444259061845,-0.27483995438076647,-0.13624256042897959,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":312},null,"Other Depreciable",null,-1.9149475194278684,null,null,null,{"$f":"I435+I542+I649+I756+I863+I970+I1077+I1184+I1291+I1398+I1505+I1612+I1719+I1826+I1933+I2040","v":0},-0.34070913333516334,-0.67960097180662671,-1.0645982540423309,-1.382288319103961,-0.55889572523659936,-0.78752409056649075,-0.96879411625488621,-1.0594314140568106,-1.3716993961498092,-1.7430386613773792,-1.5369590066150005,-4.9709880286469783,-5.0585637088434012,-5.1391351050655549,-5.354908417476822,-1.9708608877885689,-4.8779477302052827,-4.9914104980073022,-5.1027467435200293,-2.2972778331174259,-9.9231066768862473,-4.7560412849363747,-4.761252332075407,-4.2105671393918627,-3.8259363871679333,{"$f":"(AI435+AI542+AI649+AI756+AI863)+(AI970+AI1077+AI1184+AI1291+AI1398+AI1505)+(AI1612+AI1719+AI1826+AI1933+AI2040)+(AI2147+AI2254+AI2361+AI2468+AI2575)+(AI2697+AI2804+AI2911+AI3018+AI3125)+(AI3232+AI3339+AI3446+AI3553+AI3660)","v":-3.2065408765253767},-3.0570817793249505,-2.6236774265321037,-2.5181602446850002,-2.3254045561987944,-1.7393633232455732,-1.4372305420121458,-1.127774615438585,-1.0546111582244098,-0.82316422684587565,-0.64438792684587565,-0.50910175859459728,-0.34424915749959861,-0.23655952930599264,-0.10823861187754683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,"Computers and Motor Vehicles",null,-0.83515565491053267,null,null,null,{"$f":"I436+I543+I650+I757+I864+I971+I1078+I1185+I1292+I1399+I1506+I1613+I1720+I1827+I1934+I2041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0018992968548044,-20.442997852824362,-6.7377900232905876,-6.8265626699054858,-6.6733294417054498,-7.2009524873200963,{"$f":"(AI436+AI543+AI650+AI757+AI864)+(AI971+AI1078+AI1185+AI1292+AI1399+AI1506)+(AI1613+AI1720+AI1827+AI1934+AI2041)+(AI2148+AI2255+AI2362+AI2469+AI2576)+(AI2698+AI2805+AI2912+AI3019+AI3126)+(AI3233+AI3340+AI3447+AI3554+AI3661)","v":-13.120315553581351},-14.510798854929646,-14.244519733023804,-10.093205928913157,-11.31077698772193,-10.829588372386825,-7.3771005771954821,-5.1233999097577589,-3.5799508062972971,-1.3586977846648947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Cathodic/Corrosion Protection",null,-0.98000313553456719,null,null,null,{"$f":"I437+I544+I651+I758+I865+I972+I1079+I1186+I1293+I1400+I1507+I1614+I1721+I1828+I1935+I2042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1756664121645324,-5.1297451737317488,-5.403299770235674,-5.6324290947475948,-5.8711934819975111,-6.1019422023440066,{"$f":"(AI437+AI544+AI651+AI758+AI865)+(AI972+AI1079+AI1186+AI1293+AI1400+AI1507)+(AI1614+AI1721+AI1828+AI1935+AI2042)+(AI2149+AI2256+AI2363+AI2470+AI2577)+(AI2699+AI2806+AI2913+AI3020+AI3127)+(AI3234+AI3341+AI3448+AI3555+AI3662)","v":-5.480526363389834},-4.4485198002978521,-4.2765247477142054,-4.3746310162087099,-4.5759726711713125,-4.7312206601306066,-4.6605887248434703,-4.5345090472939162,-4.1399635482019796,-3.5508016928184603,-3.2669941481274738,-2.9327097842689174,-2.4795567606032733,-1.9831859575086348,-1.722973656104813,-1.5207081227714796,-1.1683777447459498,-0.85254122106848818,-0.56166133207886493,-0.2778073941401219,0,0,0,0,0,0,0,0,0,0,{"$f":"(BM437+BM544+BM651+BM758+BM865)+(BM972+BM1079+BM1186+BM1293+BM1400+BM1507)+(BM1614+BM1721+BM1828+BM1935+BM2042)+(BM2149+BM2256+BM2363+BM2470+BM2577)+(BM2699+BM2806+BM2913+BM3020+BM3127)+(BM3234+BM3341+BM3448+BM3555+BM3662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},null,"SCADA , ECI And Comms",null,-4.4329161969027648,null,null,null,{"$f":"I438+I545+I652+I759+I866+I973+I1080+I1187+I1294+I1401+I1508+I1615+I1722+I1829+I1936+I2043","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.3179734754582224,-52.048222057547342,-8.0305442692631068,-9.6189567326783028,-10.177506123872611,-10.993448963971598,{"$f":"(AI438+AI545+AI652+AI759+AI866)+(AI973+AI1080+AI1187+AI1294+AI1401+AI1508)+(AI1615+AI1722+AI1829+AI1936+AI2043)+(AI2150+AI2257+AI2364+AI2471+AI2578)+(AI2700+AI2807+AI2914+AI3021+AI3128)+(AI3235+AI3342+AI3449+AI3556+AI3663)","v":-10.546933561816015},-11.583575565040237,-12.405446357679242,-13.626619102116299,-14.531503494221603,-14.956464419686935,-14.740011164931865,-13.358506268924643,-11.530978565906679,-9.3574212891141197,-7.8454209891141202,-6.1462477224227623,-4.5498664432870584,-2.9770231262554563,-1.2888930331655337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BM438+BM545+BM652+BM759+BM866)+(BM973+BM1080+BM1187+BM1294+BM1401+BM1508)+(BM1615+BM1722+BM1829+BM1936+BM2043)+(BM2150+BM2257+BM2364+BM2471+BM2578)+(BM2700+BM2807+BM2914+BM3021+BM3128)+(BM3235+BM3342+BM3449+BM3556+BM3663)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":316},null,"Building",null,-0.22028368388138245,null,null,null,{"$f":"I439+I546+I653+I760+I867+I974+I1081+I1188+I1295+I1402+I1509+I1616+I1723+I1830+I1937+I2044","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.22331826337807212,-0.25527439853649547,-0.26591201804695641,-0.26616005868661907,-0.26343507702173247,-0.26426459150658094,-0.26426459150658094,-0.26426459150658094,-0.26426459150658105,-0.13797907984887028,-0.21165563599167098,-0.29463176108228373,-0.31606721968741514,-0.47747154178173279,{"$f":"(AI439+AI546+AI653+AI760+AI867)+(AI974+AI1081+AI1188+AI1295+AI1402+AI1509)+(AI1616+AI1723+AI1830+AI1937+AI2044)+(AI2151+AI2258+AI2365+AI2472+AI2579)+(AI2701+AI2808+AI2915+AI3022+AI3129)+(AI3236+AI3343+AI3450+AI3557+AI3664)","v":-3.516987934810685E-2},-0.27501909994769935,-0.74257885369477217,-1.098176350182039,-1.2298394856650536,-1.2531118025903198,-1.2531118025903198,-1.2531118025903198,-1.2531118025903198,-1.2531118025903198,-1.2531118025903198,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903203,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,{"$f":"(BM439+BM546+BM653+BM760+BM867)+(BM974+BM1081+BM1188+BM1295+BM1402+BM1509)+(BM1616+BM1723+BM1830+BM1937+BM2044)+(BM2151+BM2258+BM2365+BM2472+BM2579)+(BM2701+BM2808+BM2915+BM3022+BM3129)+(BM3236+BM3343+BM3450+BM3557+BM3664)","v":-1.2531118025903201},-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.2531118025903201,-1.1869951403869416,-1.1459121141713267,-1.1185012993265262,-1.1182948545782212,-1.115601578754625,-1.1151327227414498,-1.1151327227414498,-1.1151327227414498,-1.1151327227414498]
[{"$f":"ROW()","v":317},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI440+AI547+AI654+AI761+AI868)+(AI975+AI1082+AI1189+AI1296+AI1403+AI1510)+(AI1617+AI1724+AI1831+AI1938+AI2045)+(AI2152+AI2259+AI2366+AI2473+AI2580)+(AI2702+AI2809+AI2916+AI3023+AI3130)+(AI3237+AI3344+AI3451+AI3558+AI3665)","v":-16.212939258788225},-16.212939258788225,-16.212939258788225,-16.212939258788225,-16.212939258788225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BM440+BM547+BM654+BM761+BM868)+(BM975+BM1082+BM1189+BM1296+BM1403+BM1510)+(BM1617+BM1724+BM1831+BM1938+BM2045)+(BM2152+BM2259+BM2366+BM2473+BM2580)+(BM2702+BM2809+BM2916+BM3023+BM3130)+(BM3237+BM3344+BM3451+BM3558+BM3665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":318},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI441+AI548+AI655+AI762+AI869)+(AI976+AI1083+AI1190+AI1297+AI1404+AI1511)+(AI1618+AI1725+AI1832+AI1939+AI2046)+(AI2153+AI2260+AI2367+AI2474+AI2581)+(AI2703+AI2810+AI2917+AI3024+AI3131)+(AI3238+AI3345+AI3452+AI3559+AI3666)","v":0},0,0,0,0,-4.358765030829395,-4.358765030829395,-4.358765030829395,-4.358765030829395,-4.358765030829395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BM441+BM548+BM655+BM762+BM869)+(BM976+BM1083+BM1190+BM1297+BM1404+BM1511)+(BM1618+BM1725+BM1832+BM1939+BM2046)+(BM2153+BM2260+BM2367+BM2474+BM2581)+(BM2703+BM2810+BM2917+BM3024+BM3131)+(BM3238+BM3345+BM3452+BM3559+BM3666)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-0.26131831356385021,-0.26131831356385021,-0.26131831356385021,-0.26131831356385016,-0.26131831356385016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},null,"Non-Depreciable",null,0,null,null,null,{"$f":"I443+I550+I657+I764+I871+I978+I1085+I1192+I1299+I1406+I1513+I1620+I1727+I1834+I1941+I2048","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X443+X550+X657+X764+X871+X978+X1085+X1192+X1299+X1406+X1513+X1620+X1727+X1834+X1941+X2048+X2155+X2262+X2369+X2476+X2583","v":0},7.990926193537172E-2,0,0,0,0,{"$f":"(AD443+AD550+AD657+AD764+AD871)+(AD978+AD1085+AD1192+AD1299+AD1406+AD1513)+(AD1620+AD1727+AD1834+AD1941+AD2048)+(AD2155+AD2262+AD2369+AD2476+AD2583)+(AD2705+AD2812+AD2919+AD3026+AD3133)","v":0},0,0,0,0,{"$f":"(AI443+AI550+AI657+AI764+AI871)+(AI978+AI1085+AI1192+AI1299+AI1406+AI1513)+(AI1620+AI1727+AI1834+AI1941+AI2048)+(AI2155+AI2262+AI2369+AI2476+AI2583)+(AI2705+AI2812+AI2919+AI3026+AI3133)+(AI3240+AI3347+AI3454+AI3561+AI3668)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BM443+BM550+BM657+BM764+BM871)+(BM978+BM1085+BM1192+BM1299+BM1406+BM1513)+(BM1620+BM1727+BM1834+BM1941+BM2048)+(BM2155+BM2262+BM2369+BM2476+BM2583)+(BM2705+BM2812+BM2919+BM3026+BM3133)+(BM3240+BM3347+BM3454+BM3561+BM3668)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":321},null,"Cost of Raising Equity",null,-4.899938547013906E-16,null,null,null,{"$f":"I444+I551+I658+I765+I872+I979+I1086+I1193+I1300+I1407+I1514+I1621+I1728+I1835+I1942+I2049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8782395305829474E-16,-5.8782395305829484E-16,-5.8782395305829484E-16,-5.8782395305829474E-16,2.3512958122331786E-15,-6.1852726271605915E-2,-0.10854122561134633,-0.1508971443110706,-0.19789909423341226,{"$f":"(AI444+AI551+AI658+AI765+AI872)+(AI979+AI1086+AI1193+AI1300+AI1407+AI1514)+(AI1621+AI1728+AI1835+AI1942+AI2049)+(AI2156+AI2263+AI2370+AI2477+AI2584)+(AI2706+AI2813+AI2920+AI3027+AI3134)+(AI3241+AI3348+AI3455+AI3562+AI3669)","v":-0.24107923497310935},-0.28779305227425228,-0.33644295992009127,-0.38618033423119852,-0.4252724078973838,-0.45987720435919116,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919111,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,-0.45987720435919116,{"$f":"(BM444+BM551+BM658+BM765+BM872)+(BM979+BM1086+BM1193+BM1300+BM1407+BM1514)+(BM1621+BM1728+BM1835+BM1942+BM2049)+(BM2156+BM2263+BM2370+BM2477+BM2584)+(BM2706+BM2813+BM2920+BM3027+BM3134)+(BM3241+BM3348+BM3455+BM3562+BM3669)","v":-0.45987720435919111},-0.45987720435919111,-0.45987720435919111,-0.44207288361354069,-0.34415283926407647,-0.24560888086022223,-0.15677545509861135,-7.3246828215038362E-2,-7.9475972853176244E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":322},null,"Total",null,{"$f":"SUM(E309:E321)","v":-52.412181229550761},null,null,null,{"$f":"SUM(I309:I321)","v":0},-0.41772782041578249,-1.0595021361705796,-1.7505934114804949,-2.2038017506637537,-0.72503972687899876,-1.2143632395306423,-5.4999103791931701,-18.496359155642189,-27.806879945427383,-30.243742009266626,-52.367476161283754,-58.318114491027572,-58.845968907824385,-59.197637954949833,-59.634755448393207,-55.201798694764371,-60.696674896900454,-61.582637666167507,-62.249544264684872,-62.876575416517873,-151.63504653927782,-89.465843095604257,-91.651057279002856,-91.982813089629857,-93.539339836847375,-113.99904121571861,-115.89368207433368,-116.68491982326418,-114.54372981045232,-117.14525925290798,-105.06758642597242,-100.89076828667532,-96.82002711910728,-92.98134135632273,-87.614058766192159,-77.497027986446042,-66.472518426524942,-64.258131522628588,-56.653266433899574,-54.576603121977392,-47.327030133768176,-45.978872276199148,-45.393409244746351,-44.880479909009132,-44.500258938477849,-44.083711522286833,-43.858378345161945,-43.525548011953944,-43.129997174927183,-42.832303840887612,-42.429394409697871,-42.168414067322125,-41.923771081766667,-41.625699391198914,-41.459936517108041,-41.333338250441372,-40.976113079474949,-40.656632231761989,-40.253327328289508,-39.864452010389584,-39.494153998675159,-39.339203910710168,-1.2191589423863651,{"$f":"SUM(BU309:BU321)","v":-1.1264488966118438},-1.1182948545782212,-1.115601578754625,-1.1151327227414498,-1.1151327227414498,-1.1151327227414498,-1.1151327227414498]
[{"$f":"ROW()","v":323},"Asset roll forward adjustment"]
[{"$f":"ROW()","v":324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2587","v":-2.0410902222457807E-2}]
[{"$f":"ROW()","v":325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.6298732396905034E-2]
[{"$f":"ROW()","v":326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.482622452649456E-2]
[{"$f":"ROW()","v":327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.1401563567366616E-2]
[{"$f":"ROW()","v":328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.4831044371651976E-2]
[{"$f":"ROW()","v":329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.1526452192580294E-2]
[{"$f":"ROW()","v":330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8667380818827551E-2]
[{"$f":"ROW()","v":331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":332},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":333},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":334},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":335},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2598","v":0}]
[{"$f":"ROW()","v":336},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":337},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC324:AC336)","v":-0.25062753845862873}]
[{"$f":"ROW()","v":338},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I322+Inputs!I$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J322+Inputs!J$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K322+Inputs!K$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L322+Inputs!L$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M322+Inputs!M$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N322+Inputs!N$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O322+Inputs!O$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P322+Inputs!P$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q322+Inputs!Q$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R322+Inputs!R$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S322+Inputs!S$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T322+Inputs!T$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U322+Inputs!U$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V322+Inputs!V$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W322+Inputs!W$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X322+Inputs!X$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y322+Inputs!Y$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z322+Inputs!Z$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA322+Inputs!AA$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB322+Inputs!AB$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC322+Inputs!AC$1684,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD322-(AD445+AD552+AD659+AD766+AD873+AD980+AD1087+AD1194+AD1301+AD1408+AD1515+AD1622+AD1729+AD1836+AD1943+AD2050+AD2157+AD2264+AD2371+AD2478+AD2585+AD2707+AD2814+AD2921+AD3028+AD3135),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK",{"$f":"IF(ROUND(AI322-(AI445+AI552+AI659+AI766+AI873+AI980+AI1087+AI1194+AI1301+AI1408+AI1515+AI1622+AI1729+AI1836+AI1943+AI2050+AI2157+AI2264+AI2371+AI2478+AI2585+AI2707+AI2814+AI2921+AI3028+AI3135+AI3242+AI3349+AI3456+AI3563+AI3670),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AR322-(AR445+AR552+AR659+AR766+AR873+AR980+AR1087+AR1194+AR1301+AR1408+AR1515+AR1622+AR1729+AR1836+AR1943+AR2050+AR2157+AR2264+AR2371+AR2478+AR2585+AR2707+AR2814+AR2921+AR3028+AR3135+AR3242+AR3349+AR3456+AR3563+AR3670),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AS322-(AS445+AS552+AS659+AS766+AS873+AS980+AS1087+AS1194+AS1301+AS1408+AS1515+AS1622+AS1729+AS1836+AS1943+AS2050+AS2157+AS2264+AS2371+AS2478+AS2585+AS2707+AS2814+AS2921+AS3028+AS3135+AS3242+AS3349+AS3456+AS3563+AS3670),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":339},null,"Pipeline",null,1325.9466964836511,1593.4030360340703,null,null,{"$f":"I264+I279+I294+I309","v":2.6486802506319562},2.6919760822632108,2.78635004366609,2.76134885525008,3.7885777450374181,16.101965915224607,386.38390961026528,387.8724640190344,1126.3789465724687,1113.1668228330539,{"$f":"S264+S279+S294+S309-S354","v":1822.4191555998348},{"$f":"T264+T279+T294+T309","v":1860.1495079316837},1852.9889935112371,1832.0279422993963,1805.5033112168071,1781.540095478081,{"$f":"MAX(Y264+Y279+Y294+Y309,0)","v":1753.4662425295464},{"$f":"Z264+Z279+Z294+Z309","v":1725.3248481533553},1697.2418296952703,1669.0352178265687,{"$f":"AC264+AC279+AC294+AC309+AC324","v":1590.487117683025},{"$f":"AD264+AD279+AD294+AD309","v":1552.6137938796849},1517.2022240883975,1480.4183524239975,1442.5664630406575,{"$f":"AH264+AH279+AH294+AH309+AH354","v":1404.6931392373174},{"$f":"AI264+AI279+AI294+AI309","v":1366.9154079953116},1329.1329596573769,1291.3456334660245,1253.6545384386159,{"$f":"AM264+AM279+AM294+AM309+AM354","v":1215.8538660871884},{"$f":"AN264+AN279+AN294+AN309","v":1177.8584327719639},1139.8629994567393,1101.8675661415148,1063.8721328262902,{"$f":"AR264+AR279+AR294+AR309+AR354","v":1025.8766995110657},{"$f":"AS264+AS279+AS294+AS309","v":987.88126619584102},949.88583288061636,911.8903995653917,873.89496625016704,835.89953293494239,797.90409961971773,759.90866630449307,721.91323298926841,683.91779967404375,645.92236635881909,607.92693304359443,569.93149972836977,531.93606641314511,493.94063309792051,455.94519978269591,417.94976646747131,379.9543331522467,341.9588998370221,303.9634665217975,265.9680332065729,227.9725998913483,189.97716657612369,151.98173326089909,113.98629994567447,75.990866630449858,37.995433315225242,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13,6.2527760746888816E-13]
[{"$f":"ROW()","v":340},null,"Compression",null,361.20689678841882,434.07405462308492,null,null,{"$f":"I265+I280+I295+I310","v":-3.809354280263463},-1.4181001644623821,-1.6258419165620106,-2.4842071370169316,-2.9504804366751198,65.62975027431132,313.20475973620933,309.38319304569859,490.11221131635995,477.08579952247186,648.26034383260594,666.98614865716752,652.59345456204346,633.9150593546151,611.74626563729316,590.86659675870555,567.72295910451771,546.59611524300988,522.5476599275795,496.81354467636334,{"$f":"AC265+AC280+AC295+AC310+AC325","v":432.80841253110788},{"$f":"AD265+AD280+AD295+AD310","v":411.64625640593772},391.25284366706921,371.7551341341233,348.63453442437748,325.04447789742352,{"$f":"AI265+AI280+AI295+AI310","v":306.9012637312037},287.64576428574907,269.04892794322296,248.16171905863087,226.61676069292741,{"$f":"AN265+AN280+AN295+AN310","v":200.87094604789473},175.20025092001282,149.52955579213091,123.85886066424901,98.201241259174978,{"$f":"AS265+AS280+AS295+AS310","v":75.229923987225661},61.114372476396248,46.998820965566836,38.311230795146585,29.623640624726335,26.055546474839897,23.481493498205964,21.177067029347356,19.085946849561001,17.068407578383656,15.132182127146654,13.274136113966135,11.593343383048788,10.013024955525266,8.5074315038531747,7.0786314692981662,5.7410607333936312,4.5463458003630448,3.5266425052524664,2.559441625410571,1.6347111455686756,0.93257633235914639,0.42338086536190134,0.13551149288163383,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14,4.4686476741162551E-14]
[{"$f":"ROW()","v":341},null,"Metering",null,36.313270773498687,43.666496131751217,null,null,{"$f":"I266+I281+I296+I311","v":1.0910708969463683},2.0897719617295536,2.7307691611649423,2.6709858122727748,5.5223236772852893,5.4116348977577564,5.2623541179443603,5.070971912809787,4.8743268968351039,4.7903042266016733,11.870537918851991,12.103782709165207,14.360874543757779,15.345443155574353,14.379145624787514,18.649669411514104,24.071895106323431,27.927022188326056,35.61948674575055,41.466251488717887,43.451490056045287,{"$f":"AD266+AD281+AD296+AD311","v":46.403742080433645},47.44325207888626,49.100747439689798,50.476978384111739,50.996617554377195,{"$f":"AI266+AI281+AI296+AI311","v":52.665729801139641},53.957572458566361,56.251863215767806,57.614666657017445,58.768227698631087,{"$f":"AN266+AN281+AN296+AN311","v":55.770280046144819},52.832325249337863,49.894370452530907,46.956415655723951,44.157248641052675,{"$f":"AS266+AS281+AS296+AS311","v":41.358081626381399},38.558914611710122,35.759747597038846,32.960580582367569,30.161413567696293,27.631608028760152,25.103588796115012,22.575569563469873,20.056293488500085,17.559803537513822,15.120739788638113,12.828829778830807,10.69249681996833,8.8512403947387899,7.232952327697391,5.9407802747286542,4.8183592654851841,3.7977254389232327,2.9001516650090249,2.115838349917007,1.4156529014916559,0.85009695740036562,0.41108251480974717,0.1362425604289807,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15]
[{"$f":"ROW()","v":342},null,"Other Depreciable",null,48.389235148668618,58.164706355646636,null,null,{"$f":"I267+I282+I297+I312","v":9.7256061854600286},11.921626414762459,12.589312922414448,13.139995902593418,13.299675078809898,18.598518427818281,19.076806879621518,21.472340620674405,28.916448987050316,28.349418828262312,44.93584785024678,105.07041939142032,105.69010426255053,110.71562173356688,114.71786555187842,123.66208122059149,124.53867298731996,125.64329479599314,122.78395239839294,120.89197171401942,61.099765881812807,{"$f":"AD267+AD282+AD297+AD312","v":54.037008332646209},51.966716138702679,47.733513195147275,45.334361595755411,18.575867939671515,{"$f":"AI267+AI282+AI297+AI312","v":16.722188745658922},15.313632977283959,13.766851832687912,12.531900762287371,8.0246808498901938,{"$f":"AN267+AN282+AN297+AN312","v":6.2853175266446204},4.8480869846324746,3.7203123691938895,2.6657012109694795,1.8425369841236034,{"$f":"AS267+AS282+AS297+AS312","v":1.1981490572777278},0.68904729868313053,0.34479814118353191,0.10823861187753928,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15,-7.5495165674510645E-15]
[{"$f":"ROW()","v":343},null,"Computers and Motor Vehicles",null,32.347715483686102,38.889847525226216,null,null,{"$f":"I268+I283+I298+I313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.190297049981818,7.2496267886463954,10.873715744913266,13.89827056036744,34.958525974839077,{"$f":"AD268+AD283+AD298+AD313","v":31.827279707252025},32.231365045692009,43.632260224606526,42.106192642901078,37.400412646538037,{"$f":"AI268+AI283+AI298+AI313","v":41.542536068913407},38.300240551172372,31.772966335450878,32.786025514699737,28.268737450302282,{"$f":"AN268+AN283+AN298+AN313","v":17.439149077915459},10.062048500719978,4.9386485909622193,1.3586977846649222,2.7533531010703882E-14,{"$f":"AS268+AS283+AS298+AS313","v":2.7533531010703882E-14},2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14,2.7533531010703882E-14]
[{"$f":"ROW()","v":344},null,"Cathodic/Corrosion Protection",null,58.222431447414316,69.981112227052193,null,null,{"$f":"I269+I284+I299+I314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0594790293070453,2.9506741925503546,8.8688566789294061,17.706284509682199,69.279003113891847,{"$f":"AD269+AD284+AD299+AD314","v":68.920604328619916},69.642528815907724,70.956585268660135,68.959112726662624,55.358945833188749,{"$f":"AI269+AI284+AI299+AI314","v":55.163375140181856},55.452403195045932,55.539076782176075,55.422254835048506,39.690191362525674,{"$f":"AN269+AN284+AN299+AN314","v":34.958970702395064},30.298381977551593,25.763872930257676,21.623909382055697,16.766516121418004,{"$f":"AS269+AS284+AS299+AS314","v":13.49952197329053},10.566812189021613,8.0872554284183398,6.104069470909705,4.3810958148048922,2.8603876920334126,1.6920099472874628,0.83946872621897461,0.27780739414010969,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14,-1.2212453270876722E-14]
[{"$f":"ROW()","v":345},null,"SCADA , ECI And Comms",null,104.83818906938613,126.0070648767844,null,null,{"$f":"I270+I285+I300+I315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6253126346713636,14.370417499638357,17.8871232255838,25.719580235429966,125.68906966315173,{"$f":"AD270+AD285+AD300+AD315","v":82.887634677285604},91.380868402215995,98.428732420957701,109.17847796708509,74.197123178261137,{"$f":"AI270+AI285+AI300+AI315","v":80.641922283358696},85.022159509675504,88.345146322312289,91.599828151095224,86.750833022809175,{"$f":"AN270+AN285+AN300+AN315","v":71.794368603122237},57.054357438190372,43.69585116926573,32.164872603359051,22.807451314244929,{"$f":"AS270+AS285+AS300+AS315","v":14.962030325130808},8.8157826027080457,4.2659161594209873,1.2888930331655311,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15]
[{"$f":"ROW()","v":346},null,"Building",null,4.8070319929547685,5.7766541966558842,null,null,{"$f":"I271+I286+I301+I316","v":0},0,0,0,0,0,0,0,0,0,0,4.2475664840806644,6.2369054094363676,7.4378028183181826,7.183114820029104,7.0623916558166746,6.8238420133403963,6.559577421833815,6.2953128303272337,6.0310482388206523,5.7667836473140737,{"$f":"AD271+AD286+AD301+AD316","v":6.2021211389239177},7.1483165227399983,6.684849197577714,7.3497610078902991,10.211076466108565,{"$f":"AI271+AI286+AI301+AI316","v":11.58304355222695},34.686012139632894,51.72330811030146,57.20828853427016,57.142064894868412,{"$f":"AN271+AN286+AN301+AN316","v":55.888953092278093},54.635841289687775,53.382729487097457,52.129617684507139,50.87650588191682,{"$f":"AS271+AS286+AS301+AS316","v":49.623394079326502},48.370282276736184,47.117170474145865,45.864058671555547,44.610946868965229,43.357835066374911,42.104723263784592,40.851611461194274,39.598499658603956,38.345387856013637,37.092276053423319,35.839164250833001,34.586052448242683,33.332940645652364,32.079828843062046,30.826717040471728,29.573605237881409,28.320493435291091,27.067381632700773,25.814269830110455,24.561158027520136,23.308046224929818,22.0549344223395,20.801822619749181,19.548710817158863,18.295599014568545,17.108603874181604,15.962691760010276,14.84419046068375,13.725895606105528,12.610294027350903,11.495161304609454,10.380028581868004,9.264895859126554,8.1497631363851042]
[{"$f":"ROW()","v":347},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH367","v":81.064696293941125},64.8517570351529,48.638817776364675,32.42587851757645,16.212939258788225,{"$f":"AM272+AM287+AM302+AM317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":348},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM367","v":21.793825154146976},{"$f":"AN273+AN288+AN303+AN318","v":17.43506012331758},13.076295092488184,8.7175300616587883,4.3587650308293933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":349},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR367","v":1.3065915678192512},{"$f":"AS274+AS289+AS304+AS319","v":1.0452732542554011},0.78395494069155092,0.52263662712770076,0.2613183135638506,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":350},null,"Non-Depreciable",null,5.9464689591290272,7.1459259930829129,null,null,{"$f":"I275+I290+I305+I320","v":0},0,0,0,0,0,-0.19312703552496632,2.615349741746253,4.7520412833522849,5.7296814404355132,{"$f":"S275+S290+S305+S320-S365","v":6.8820327883538877},{"$f":"T275+T290+T305+T320","v":6.8592527005725898},6.805944308097482,7.0568452594782398,7.0576272934319455,7.0538065117529793,{"$f":"MAX(Y275+Y290+Y305+Y320,0)","v":7.1337157736883512},{"$f":"Z275+Z290+Z305+Z320","v":7.1337157736883512},7.1337157736883512,7.1337157736883512,{"$f":"AC275+AC290+AC305+AC320+AC335","v":7.1337157736883512},{"$f":"AD275+AD290+AD305+AD320","v":7.1337157736883512},7.1337157736883512,7.1337157736883512,7.1337157736883512,{"$f":"AH275+AH290+AH305+AH320-AH365","v":7.1337157736883512},{"$f":"AI275+AI290+AI305+AI320","v":7.1337157736883512},7.1337157736883512,7.1337157736883512,7.1337157736883512,{"$f":"AM275+AM290+AM305+AM320-AM365","v":7.1337157736883512},{"$f":"AN275+AN290+AN305+AN320","v":7.1337157736883512},7.1337157736883512,7.1337157736883512,7.1337157736883512,{"$f":"AR275+AR290+AR305+AR320-AR365","v":7.1337157736883512},{"$f":"AS275+AS290+AS305+AS320","v":7.1337157736883512},{"$f":"AT275+AT290+AT305+AT320","v":7.1337157736883512},7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,{"$f":"BM275+BM290+BM305+BM320","v":7.1337157736883512},{"$f":"BN275+BN290+BN305+BN320","v":7.1337157736883512},7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512,7.1337157736883512]
[{"$f":"ROW()","v":351},null,"Cost of Raising Equity",null,-1.959975418805562E-15,-2.3553203400724814E-15,null,null,{"$f":"I276+I291+I306+I321","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S276+S291+S306+S321-S366","v":0},0,0,0,0,0,{"$f":"MAX(Y276+Y291+Y306+Y321,0)","v":0},{"$f":"Z276+Z291+Z306+Z321","v":-5.8782395305829474E-16},-1.1756479061165897E-15,-1.7634718591748845E-15,-2.3512958122331786E-15,2.3617880114096534,4.0826915944897051,5.5914711731057567,7.2352991529873609,{"$f":"AH276+AH291+AH306+AH321-AH366","v":8.6861930041477446},{"$f":"AI276+AI291+AI306+AI321","v":9.9688654193667023},11.267977084794143,12.553910769758431,13.442869467182055,{"$f":"AM276+AM291+AM306+AM321-AM366","v":14.146366206394159},{"$f":"AN276+AN291+AN306+AN321","v":13.686489002034968},13.226611797675776,12.766734593316585,12.306857388957393,{"$f":"AR276+AR291+AR306+AR321-AR366","v":11.846980184598202},{"$f":"AS276+AS291+AS306+AS321","v":11.38710298023901},10.927225775879819,10.467348571520628,10.007471367161436,9.5475941628022447,9.0877169584430533,8.6278397540838618,8.1679625497246704,7.708085345365479,7.2482081410062875,6.7883309366470961,6.3284537322879046,5.8685765279287132,5.4086993235695218,4.9488221192103303,4.4889449148511389,4.0290677104919475,3.5691905061327565,3.1093133017735655,2.6494360974143745,2.1895588930551835,1.7296816886959925,1.2698044843368015,0.8277316007232608,0.48357876145918433,0.2379698805989621,8.1194425500350748E-2,7.9475972853123855E-3,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15,-5.2388648974499574E-15]
[{"$f":"ROW()","v":352},null,"Total",null,{"$f":"SUM(E339:E351)","v":1978.0179361468074},null,null,null,{"$f":"SUM(I339:I351)","v":9.6560030527748903},15.28527429429284,16.48059021068347,16.088123433099341,19.660096064457484,105.74186951511196,723.73470330851546,726.41431933996353,1655.0339750560663,1629.1220268508253,2534.3679179898936,2655.4166778740901,2638.676276597123,2606.4987146209492,2560.5873301442271,2528.8346410364616,2495.6324162286969,2463.7552920570415,2429.2516530204352,2398.6958850236579,2370.6738843248768,2264.0339443358816,2219.4845221277897,2181.4353612515542,2128.9748967161172,2073.3622658246636,2014.0898055462028,1966.5512554093502,1909.9072790689675,1845.7687464513242,{"$f":"SUM(AM339:AM351)","v":1764.1892691933722},1659.1216827673998,1558.2309144807248,1461.4108873616176,1368.4295460052947,1280.8154872391024,1203.3184592526563,1136.8459408261315,1072.5878093035028,1015.9345428696032,961.35793974762578,914.03090961385749,868.05203733765836,822.65862809291184,777.77814818390266,733.27788924542494,689.19417772313795,645.33579937797606,601.81025136602193,558.68025419109472,515.84795035020727,473.41855594050935,431.2501418731872,389.32637079142063,347.70067140022172,306.24073488311359,264.90739663267232,223.93128355319737,183.27465132143541,143.0213239931459,103.1568719827563,63.662717984081148,24.32351407337098,23.104355130984619,{"$f":"SUM(BU339:BU351)","v":21.977906234372774},20.859611379794554,19.744009801039926,18.628877078298476,17.513744355557026,16.398611632815577,15.283478910074127]
[{"$f":"ROW()","v":353},"Over Depreciation or Out of Service Assets",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I352-(I460+I567+I674+I781+I888+I995+I1102+I1209+I1316+I1423+I1530+I1637+I1744+I1851+I1958+I2065+I2172+I2279+I2386+I2493+I2615+I2722+I2829+I2936+I3043+I3150),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI352-(AI460+AI567+AI674+AI781+AI888+AI995+AI1102+AI1209+AI1316+AI1423+AI1530+AI1637+AI1744+AI1851+AI1958+AI2065+AI2172+AI2279+AI2386+AI2493+AI2615+AI2722+AI2829+AI2936+AI3043+AI3150+AI3257+AI3364+AI3471+AI3578+AI3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AR352-(AR460+AR567+AR674+AR781+AR888+AR995+AR1102+AR1209+AR1316+AR1423+AR1530+AR1637+AR1744+AR1851+AR1958+AR2065+AR2172+AR2279+AR2386+AR2493+AR2615+AR2722+AR2829+AR2936+AR3043+AR3150+AR3257+AR3364+AR3471+AR3578+AR3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AS352-(AS460+AS567+AS674+AS781+AS888+AS995+AS1102+AS1209+AS1316+AS1423+AS1530+AS1637+AS1744+AS1851+AS1958+AS2065+AS2172+AS2279+AS2386+AS2493+AS2615+AS2722+AS2829+AS2936+AS3043+AS3150+AS3257+AS3364+AS3471+AS3578+AS3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AT352-(AT460+AT567+AT674+AT781+AT888+AT995+AT1102+AT1209+AT1316+AT1423+AT1530+AT1637+AT1744+AT1851+AT1958+AT2065+AT2172+AT2279+AT2386+AT2493+AT2615+AT2722+AT2829+AT2936+AT3043+AT3150+AT3257+AT3364+AT3471+AT3578+AT3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AU352-(AU460+AU567+AU674+AU781+AU888+AU995+AU1102+AU1209+AU1316+AU1423+AU1530+AU1637+AU1744+AU1851+AU1958+AU2065+AU2172+AU2279+AU2386+AU2493+AU2615+AU2722+AU2829+AU2936+AU3043+AU3150+AU3257+AU3364+AU3471+AU3578+AU3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AV352-(AV460+AV567+AV674+AV781+AV888+AV995+AV1102+AV1209+AV1316+AV1423+AV1530+AV1637+AV1744+AV1851+AV1958+AV2065+AV2172+AV2279+AV2386+AV2493+AV2615+AV2722+AV2829+AV2936+AV3043+AV3150+AV3257+AV3364+AV3471+AV3578+AV3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AW352-(AW460+AW567+AW674+AW781+AW888+AW995+AW1102+AW1209+AW1316+AW1423+AW1530+AW1637+AW1744+AW1851+AW1958+AW2065+AW2172+AW2279+AW2386+AW2493+AW2615+AW2722+AW2829+AW2936+AW3043+AW3150+AW3257+AW3364+AW3471+AW3578+AW3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AX352-(AX460+AX567+AX674+AX781+AX888+AX995+AX1102+AX1209+AX1316+AX1423+AX1530+AX1637+AX1744+AX1851+AX1958+AX2065+AX2172+AX2279+AX2386+AX2493+AX2615+AX2722+AX2829+AX2936+AX3043+AX3150+AX3257+AX3364+AX3471+AX3578+AX3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AY352-(AY460+AY567+AY674+AY781+AY888+AY995+AY1102+AY1209+AY1316+AY1423+AY1530+AY1637+AY1744+AY1851+AY1958+AY2065+AY2172+AY2279+AY2386+AY2493+AY2615+AY2722+AY2829+AY2936+AY3043+AY3150+AY3257+AY3364+AY3471+AY3578+AY3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AZ352-(AZ460+AZ567+AZ674+AZ781+AZ888+AZ995+AZ1102+AZ1209+AZ1316+AZ1423+AZ1530+AZ1637+AZ1744+AZ1851+AZ1958+AZ2065+AZ2172+AZ2279+AZ2386+AZ2493+AZ2615+AZ2722+AZ2829+AZ2936+AZ3043+AZ3150+AZ3257+AZ3364+AZ3471+AZ3578+AZ3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BA352-(BA460+BA567+BA674+BA781+BA888+BA995+BA1102+BA1209+BA1316+BA1423+BA1530+BA1637+BA1744+BA1851+BA1958+BA2065+BA2172+BA2279+BA2386+BA2493+BA2615+BA2722+BA2829+BA2936+BA3043+BA3150+BA3257+BA3364+BA3471+BA3578+BA3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BB352-(BB460+BB567+BB674+BB781+BB888+BB995+BB1102+BB1209+BB1316+BB1423+BB1530+BB1637+BB1744+BB1851+BB1958+BB2065+BB2172+BB2279+BB2386+BB2493+BB2615+BB2722+BB2829+BB2936+BB3043+BB3150+BB3257+BB3364+BB3471+BB3578+BB3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BC352-(BC460+BC567+BC674+BC781+BC888+BC995+BC1102+BC1209+BC1316+BC1423+BC1530+BC1637+BC1744+BC1851+BC1958+BC2065+BC2172+BC2279+BC2386+BC2493+BC2615+BC2722+BC2829+BC2936+BC3043+BC3150+BC3257+BC3364+BC3471+BC3578+BC3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BD352-(BD460+BD567+BD674+BD781+BD888+BD995+BD1102+BD1209+BD1316+BD1423+BD1530+BD1637+BD1744+BD1851+BD1958+BD2065+BD2172+BD2279+BD2386+BD2493+BD2615+BD2722+BD2829+BD2936+BD3043+BD3150+BD3257+BD3364+BD3471+BD3578+BD3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BE352-(BE460+BE567+BE674+BE781+BE888+BE995+BE1102+BE1209+BE1316+BE1423+BE1530+BE1637+BE1744+BE1851+BE1958+BE2065+BE2172+BE2279+BE2386+BE2493+BE2615+BE2722+BE2829+BE2936+BE3043+BE3150+BE3257+BE3364+BE3471+BE3578+BE3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BF352-(BF460+BF567+BF674+BF781+BF888+BF995+BF1102+BF1209+BF1316+BF1423+BF1530+BF1637+BF1744+BF1851+BF1958+BF2065+BF2172+BF2279+BF2386+BF2493+BF2615+BF2722+BF2829+BF2936+BF3043+BF3150+BF3257+BF3364+BF3471+BF3578+BF3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BG352-(BG460+BG567+BG674+BG781+BG888+BG995+BG1102+BG1209+BG1316+BG1423+BG1530+BG1637+BG1744+BG1851+BG1958+BG2065+BG2172+BG2279+BG2386+BG2493+BG2615+BG2722+BG2829+BG2936+BG3043+BG3150+BG3257+BG3364+BG3471+BG3578+BG3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BH352-(BH460+BH567+BH674+BH781+BH888+BH995+BH1102+BH1209+BH1316+BH1423+BH1530+BH1637+BH1744+BH1851+BH1958+BH2065+BH2172+BH2279+BH2386+BH2493+BH2615+BH2722+BH2829+BH2936+BH3043+BH3150+BH3257+BH3364+BH3471+BH3578+BH3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BI352-(BI460+BI567+BI674+BI781+BI888+BI995+BI1102+BI1209+BI1316+BI1423+BI1530+BI1637+BI1744+BI1851+BI1958+BI2065+BI2172+BI2279+BI2386+BI2493+BI2615+BI2722+BI2829+BI2936+BI3043+BI3150+BI3257+BI3364+BI3471+BI3578+BI3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BJ352-(BJ460+BJ567+BJ674+BJ781+BJ888+BJ995+BJ1102+BJ1209+BJ1316+BJ1423+BJ1530+BJ1637+BJ1744+BJ1851+BJ1958+BJ2065+BJ2172+BJ2279+BJ2386+BJ2493+BJ2615+BJ2722+BJ2829+BJ2936+BJ3043+BJ3150+BJ3257+BJ3364+BJ3471+BJ3578+BJ3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BK352-(BK460+BK567+BK674+BK781+BK888+BK995+BK1102+BK1209+BK1316+BK1423+BK1530+BK1637+BK1744+BK1851+BK1958+BK2065+BK2172+BK2279+BK2386+BK2493+BK2615+BK2722+BK2829+BK2936+BK3043+BK3150+BK3257+BK3364+BK3471+BK3578+BK3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BL352-(BL460+BL567+BL674+BL781+BL888+BL995+BL1102+BL1209+BL1316+BL1423+BL1530+BL1637+BL1744+BL1851+BL1958+BL2065+BL2172+BL2279+BL2386+BL2493+BL2615+BL2722+BL2829+BL2936+BL3043+BL3150+BL3257+BL3364+BL3471+BL3578+BL3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BM352-(BM460+BM567+BM674+BM781+BM888+BM995+BM1102+BM1209+BM1316+BM1423+BM1530+BM1637+BM1744+BM1851+BM1958+BM2065+BM2172+BM2279+BM2386+BM2493+BM2615+BM2722+BM2829+BM2936+BM3043+BM3150+BM3257+BM3364+BM3471+BM3578+BM3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BN352-(BN460+BN567+BN674+BN781+BN888+BN995+BN1102+BN1209+BN1316+BN1423+BN1530+BN1637+BN1744+BN1851+BN1958+BN2065+BN2172+BN2279+BN2386+BN2493+BN2615+BN2722+BN2829+BN2936+BN3043+BN3150+BN3257+BN3364+BN3471+BN3578+BN3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BO352-(BO460+BO567+BO674+BO781+BO888+BO995+BO1102+BO1209+BO1316+BO1423+BO1530+BO1637+BO1744+BO1851+BO1958+BO2065+BO2172+BO2279+BO2386+BO2493+BO2615+BO2722+BO2829+BO2936+BO3043+BO3150+BO3257+BO3364+BO3471+BO3578+BO3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BP352-(BP460+BP567+BP674+BP781+BP888+BP995+BP1102+BP1209+BP1316+BP1423+BP1530+BP1637+BP1744+BP1851+BP1958+BP2065+BP2172+BP2279+BP2386+BP2493+BP2615+BP2722+BP2829+BP2936+BP3043+BP3150+BP3257+BP3364+BP3471+BP3578+BP3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BQ352-(BQ460+BQ567+BQ674+BQ781+BQ888+BQ995+BQ1102+BQ1209+BQ1316+BQ1423+BQ1530+BQ1637+BQ1744+BQ1851+BQ1958+BQ2065+BQ2172+BQ2279+BQ2386+BQ2493+BQ2615+BQ2722+BQ2829+BQ2936+BQ3043+BQ3150+BQ3257+BQ3364+BQ3471+BQ3578+BQ3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BR352-(BR460+BR567+BR674+BR781+BR888+BR995+BR1102+BR1209+BR1316+BR1423+BR1530+BR1637+BR1744+BR1851+BR1958+BR2065+BR2172+BR2279+BR2386+BR2493+BR2615+BR2722+BR2829+BR2936+BR3043+BR3150+BR3257+BR3364+BR3471+BR3578+BR3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BS352-(BS460+BS567+BS674+BS781+BS888+BS995+BS1102+BS1209+BS1316+BS1423+BS1530+BS1637+BS1744+BS1851+BS1958+BS2065+BS2172+BS2279+BS2386+BS2493+BS2615+BS2722+BS2829+BS2936+BS3043+BS3150+BS3257+BS3364+BS3471+BS3578+BS3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BT352-(BT460+BT567+BT674+BT781+BT888+BT995+BT1102+BT1209+BT1316+BT1423+BT1530+BT1637+BT1744+BT1851+BT1958+BT2065+BT2172+BT2279+BT2386+BT2493+BT2615+BT2722+BT2829+BT2936+BT3043+BT3150+BT3257+BT3364+BT3471+BT3578+BT3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BU352-(BU460+BU567+BU674+BU781+BU888+BU995+BU1102+BU1209+BU1316+BU1423+BU1530+BU1637+BU1744+BU1851+BU1958+BU2065+BU2172+BU2279+BU2386+BU2493+BU2615+BU2722+BU2829+BU2936+BU3043+BU3150+BU3257+BU3364+BU3471+BU3578+BU3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BV352-(BV460+BV567+BV674+BV781+BV888+BV995+BV1102+BV1209+BV1316+BV1423+BV1530+BV1637+BV1744+BV1851+BV1958+BV2065+BV2172+BV2279+BV2386+BV2493+BV2615+BV2722+BV2829+BV2936+BV3043+BV3150+BV3257+BV3364+BV3471+BV3578+BV3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BW352-(BW460+BW567+BW674+BW781+BW888+BW995+BW1102+BW1209+BW1316+BW1423+BW1530+BW1637+BW1744+BW1851+BW1958+BW2065+BW2172+BW2279+BW2386+BW2493+BW2615+BW2722+BW2829+BW2936+BW3043+BW3150+BW3257+BW3364+BW3471+BW3578+BW3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BX352-(BX460+BX567+BX674+BX781+BX888+BX995+BX1102+BX1209+BX1316+BX1423+BX1530+BX1637+BX1744+BX1851+BX1958+BX2065+BX2172+BX2279+BX2386+BX2493+BX2615+BX2722+BX2829+BX2936+BX3043+BX3150+BX3257+BX3364+BX3471+BX3578+BX3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BY352-(BY460+BY567+BY674+BY781+BY888+BY995+BY1102+BY1209+BY1316+BY1423+BY1530+BY1637+BY1744+BY1851+BY1958+BY2065+BY2172+BY2279+BY2386+BY2493+BY2615+BY2722+BY2829+BY2936+BY3043+BY3150+BY3257+BY3364+BY3471+BY3578+BY3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(BZ352-(BZ460+BZ567+BZ674+BZ781+BZ888+BZ995+BZ1102+BZ1209+BZ1316+BZ1423+BZ1530+BZ1637+BZ1744+BZ1851+BZ1958+BZ2065+BZ2172+BZ2279+BZ2386+BZ2493+BZ2615+BZ2722+BZ2829+BZ2936+BZ3043+BZ3150+BZ3257+BZ3364+BZ3471+BZ3578+BZ3685),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(CA352-(CA460+CA567+CA674+CA781+CA888+CA995+CA1102+CA1209+CA1316+CA1423+CA1530+CA1637+CA1744+CA1851+CA1958+CA2065+CA2172+CA2279+CA2386+CA2493+CA2615+CA2722+CA2829+CA2936+CA3043+CA3150+CA3257+CA3364+CA3471+CA3578+CA3685),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":354},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S462+S569+S676+S783+S997+S1104+S1211+S1318+S1425+S1532+S1639+S1746+S1853+S1960+S2067","v":-18.894584292511446},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH462+AH569+AH676+AH783+AH890)+(AH997+AH1104+AH1211+AH1318+AH1425+AH1532)+(AH1639+AH1746+AH1853+AH1960+AH2067)+(AH2174+AH2281+AH2388+AH2495+AH2617)+(AH2724+AH2831+AH2938+AH3045+AH3152)+(AH3259+AH3366+AH3473+AH3580+AH3687)","v":0},null,null,null,null,{"$f":"(AM462+AM569+AM676+AM783+AM890)+(AM997+AM1104+AM1211+AM1318+AM1425+AM1532)+(AM1639+AM1746+AM1853+AM1960+AM2067)+(AM2174+AM2281+AM2388+AM2495+AM2617)+(AM2724+AM2831+AM2938+AM3045+AM3152)+(AM3259+AM3366+AM3473+AM3580+AM3687)","v":0},null,null,null,null,{"$f":"(AR462+AR569+AR676+AR783+AR890)+(AR997+AR1104+AR1211+AR1318+AR1425+AR1532)+(AR1639+AR1746+AR1853+AR1960+AR2067)+(AR2174+AR2281+AR2388+AR2495+AR2617)+(AR2724+AR2831+AR2938+AR3045+AR3152)+(AR3259+AR3366+AR3473+AR3580+AR3687)","v":0}]
[{"$f":"ROW()","v":355},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.717963311184235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,-1.8762769116165146E-14]
[{"$f":"ROW()","v":356},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.42822887770789697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,-1.3877787807814457E-16,null,null,null,null,-2.2204460492503131E-16]
[{"$f":"ROW()","v":357},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.720320268915959,null,null,null,null,-3.2642014749738499,null,null,null,null,-5.134781488891349E-16]
[{"$f":"ROW()","v":358},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.7042595090429487,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":359},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10.532207691129875,null,null,null,null,-15.323201713453349,null,null,null,null,-1.3065915678192317]
[{"$f":"ROW()","v":360},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-39.107908824852352,null,null,null,null,-3.2064219657197754,null,null,null,null,0]
[{"$f":"ROW()","v":361},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":362},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":363},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":364},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":365},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S473+S580+S687+S794+S1008+S1115+S1222+S1329+S1436+S1543+S1650+S1757+S1864+S1971+S2078","v":-0.19312703552496632}]
[{"$f":"ROW()","v":366},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S474+S581+S688+S795+S1009+S1116+S1223+S1330+S1437+S1544+S1651+S1758+S1865+S1972+S2079","v":0}]
[{"$f":"ROW()","v":367},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S354:S366)","v":-44.233903516928542},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH354:AH366)","v":-81.064696293941125},null,null,null,null,{"$f":"SUM(AM354:AM366)","v":-21.793825154146976},null,null,null,null,{"$f":"SUM(AR354:AR366)","v":-1.3065915678192512}]
[{"$f":"ROW()","v":368}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$26,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2024]"}]
["2000 Capex",null,null,null,{"$f":"E$50","v":"DBP Principled Approach in 2020 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":371},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$157=\"\",\"\",Asset!AD$157-AD$6)","v":42}]
[{"$f":"ROW()","v":372},null,"Pipeline",null,51,null,null,null,null,{"$f":"Inputs!$D$57","v":70},{"$f":"MAX(0,J372-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,Z372-1)","v":53},52,{"$f":"$E372","v":51},{"$f":"IF(AC372>0,IF(AD$160=\"\",AC372-1,MIN(AC372-1,AD$160)),0)","v":42},41,40,39,38,37,36,35,34,33,32,31,30,{"$f":"MAX(0,AP372-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"MAX(0,BF372-1)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,{"$f":"MAX(0,BV372-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":373},null,"Compression",null,11,null,null,null,null,{"$f":"Inputs!$D$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"$E373","v":11},{"$f":"IF(AC373>0,IF(AD$160=\"\",AC373-1,MIN(AC373-1,AD$160)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":374},null,"Metering",null,11,null,null,null,null,{"$f":"Inputs!$D$59","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,11,{"$f":"IF(AD371=\"\",MAX(0,AC374-1),Inputs!$D$75-(AC$6-LEFT($A370,4)))","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":375},null,"Other Depreciable",null,11,null,null,null,null,{"$f":"Inputs!$D$60","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"IF(AC375>0,IF(AD$160=\"\",AC375-1,MIN(AC375-1,AD$160)),0)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},null,"Computers and Motor Vehicles",null,0,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,J376-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AC376-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},null,"Cathodic/Corrosion Protection",null,0,null,null,null,null,{"$f":"Inputs!$D$62","v":0},{"$f":"MAX(0,J377-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},null,"SCADA , ECI And Comms",null,0,null,null,null,null,{"$f":"Inputs!$D$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379},null,"Building",null,11,null,null,null,null,{"$f":"Inputs!$D$64","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"Inputs!$D$80-(Inputs!$G$64-AC379+1)","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$82","v":5},{"$f":"MAX(0,AN381-1)","v":4},{"$f":"MAX(0,AO381-1)","v":3},{"$f":"MAX(0,AP381-1)","v":2},{"$f":"MAX(0,AQ381-1)","v":1},{"$f":"MAX(0,AR381-1)","v":0},{"$f":"MAX(0,AS381-1)","v":0},{"$f":"MAX(0,AT381-1)","v":0},{"$f":"MAX(0,AU381-1)","v":0},{"$f":"MAX(0,AV381-1)","v":0},{"$f":"MAX(0,AW381-1)","v":0},{"$f":"MAX(0,AX381-1)","v":0},{"$f":"MAX(0,AY381-1)","v":0},{"$f":"MAX(0,AZ381-1)","v":0},{"$f":"MAX(0,BA381-1)","v":0},{"$f":"MAX(0,BB381-1)","v":0},{"$f":"MAX(0,BC381-1)","v":0},{"$f":"MAX(0,BD381-1)","v":0},{"$f":"MAX(0,BE381-1)","v":0},{"$f":"MAX(0,BF381-1)","v":0},{"$f":"MAX(0,BG381-1)","v":0},{"$f":"MAX(0,BH381-1)","v":0},{"$f":"MAX(0,BI381-1)","v":0},{"$f":"MAX(0,BJ381-1)","v":0},{"$f":"MAX(0,BK381-1)","v":0},{"$f":"MAX(0,BL381-1)","v":0},{"$f":"MAX(0,BM381-1)","v":0},{"$f":"MAX(0,BN381-1)","v":0},{"$f":"MAX(0,BO381-1)","v":0},{"$f":"MAX(0,BP381-1)","v":0},{"$f":"MAX(0,BQ381-1)","v":0},{"$f":"MAX(0,BR381-1)","v":0},{"$f":"MAX(0,BS381-1)","v":0},{"$f":"MAX(0,BT381-1)","v":0},{"$f":"MAX(0,BU381-1)","v":0},{"$f":"MAX(0,BV381-1)","v":0},{"$f":"MAX(0,BW381-1)","v":0},{"$f":"MAX(0,BX381-1)","v":0},{"$f":"MAX(0,BY381-1)","v":0},{"$f":"MAX(0,BZ381-1)","v":0}]
[{"$f":"ROW()","v":382},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$83","v":5},{"$f":"MAX(0,AS382-1)","v":4},{"$f":"MAX(0,AT382-1)","v":3},{"$f":"MAX(0,AU382-1)","v":2},{"$f":"MAX(0,AV382-1)","v":1},{"$f":"MAX(0,AW382-1)","v":0},{"$f":"MAX(0,AX382-1)","v":0},{"$f":"MAX(0,AY382-1)","v":0},{"$f":"MAX(0,AZ382-1)","v":0},{"$f":"MAX(0,BA382-1)","v":0},{"$f":"MAX(0,BB382-1)","v":0},{"$f":"MAX(0,BC382-1)","v":0},{"$f":"MAX(0,BD382-1)","v":0},{"$f":"MAX(0,BE382-1)","v":0},{"$f":"MAX(0,BF382-1)","v":0},{"$f":"MAX(0,BG382-1)","v":0},{"$f":"MAX(0,BH382-1)","v":0},{"$f":"MAX(0,BI382-1)","v":0},{"$f":"MAX(0,BJ382-1)","v":0},{"$f":"MAX(0,BK382-1)","v":0},{"$f":"MAX(0,BL382-1)","v":0},{"$f":"MAX(0,BM382-1)","v":0},{"$f":"MAX(0,BN382-1)","v":0},{"$f":"MAX(0,BO382-1)","v":0},{"$f":"MAX(0,BP382-1)","v":0},{"$f":"MAX(0,BQ382-1)","v":0},{"$f":"MAX(0,BR382-1)","v":0},{"$f":"MAX(0,BS382-1)","v":0},{"$f":"MAX(0,BT382-1)","v":0},{"$f":"MAX(0,BU382-1)","v":0},{"$f":"MAX(0,BV382-1)","v":0},{"$f":"MAX(0,BW382-1)","v":0},{"$f":"MAX(0,BX382-1)","v":0},{"$f":"MAX(0,BY382-1)","v":0},{"$f":"MAX(0,BZ382-1)","v":0}]
[{"$f":"ROW()","v":383},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":384},null,"Cost of Raising Equity",null,43.598995281445561,null,null,null,null,{"$f":"Inputs!$D$69","v":62.598995281445561},{"$f":"MAX(0,J384-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,43.598995281445561,{"$f":"IF(AC384>0,IF(AD$160=\"\",AC384-1,MIN(AC384-1,AD$160)),0)","v":42},41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,{"$f":"MAX(0,BV384-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":385}]
[{"$f":"ROW()","v":386},"Opening Value"]
[{"$f":"ROW()","v":387},null,"Pipeline",null,1.680673919712661,null,null,null,{"$f":"H447","v":0},2.6486802506319562,2.6362764920384483,2.6238727334449403,2.6114689748514324,2.5990652162579244,2.5612269269631822,2.52338863766844,2.4855503483736978,2.4477120590789556,2.4098737697842134,2.3720354804894712,2.3325015558146465,2.2929676311398217,2.253433706464997,2.2138997817901722,2.1743658571153475,2.1348319324405227,2.095298007765698,2.0557640830908732,{"$f":"$E387*$E$51","v":2.0162301584160494},{"$f":"AC447","v":1.9766962337412248},1.9296320376997671,1.8825678416583094,1.8355036456168516,1.7884394495753939,1.7413752535339362,1.6943110574924785,1.6472468614510207,1.600182665409563,1.5531184693681053,1.5060542733266475,1.4589900772851898,1.4119258812437321,1.3648616852022744,1.3177974891608166,1.2707332931193589,1.2236690970779012,1.1766049010364434,1.1295407049949857,1.082476508953528,1.0354123129120703,0.98834811687061253,0.9412839208291548,0.89421972478769707,0.84715552874623934,0.80009133270478161,0.75302713666332388,0.70596294062186615,0.65889874458040842,0.6118345485389507,0.56477035249749297,0.51770615645603524,0.47064196041457751,0.42357776437311978,0.37651356833166205,0.32944937229020432,0.28238517624874659,0.23532098020728887,0.18825678416583114,0.14119258812437341,9.4128392082915679E-2,4.7064196041457951E-2,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16]
[{"$f":"ROW()","v":388},null,"Compression",null,0,null,null,null,0,-3.809354280263463,-3.8739692087505744,-3.9385841372376857,-4.0031990657247967,-4.0678139942119076,-4.0678139942119076,-4.0678139942119076,-4.0678139942119076,-4.0678139942119076,-4.0678139942119076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,"Metering",null,0.62026989146029055,null,null,null,0,1.0910708969463683,1.0910708969463683,1.0910708969463683,1.0910708969463683,1.0910708969463683,1.0692494790074409,1.0474280610685136,1.0256066431295863,1.0037852251906589,0.9819638072517316,0.96014238931280427,0.93613882957998418,0.91213526984716409,0.888131710114344,0.86412815038152391,0.84012459064870382,0.81612103091588373,0.79211747118306364,0.76811391145024355,0.74411035171742257,0.72010679198460248,0.64809611278614221,0.57608543358768194,0.50407475438922167,0.43206407519076145,0.36005339599230124,0.28804271679384102,0.21603203759538081,0.1440213583969206,7.2010679198460367E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},null,"Other Depreciable",null,2.4714886449156479,null,null,null,0,9.7256061854600286,9.3848970521248649,9.0441879187897012,8.7034787854545375,8.3627696521193737,8.0385827792707065,7.7143959064220393,7.3902090335733721,7.0660221607247049,6.7418352878760377,6.4176484150273705,5.3266236874794393,5.0057412667280712,4.6848588459767031,4.363976425225335,4.0430940044739669,3.7735544041757025,3.5040148038774381,3.2344752035791737,2.9649356032809067,2.6953960029826423,2.4258564026843779,2.1563168023861135,1.8867772020878493,1.6172376017895851,1.3476980014913209,1.0781584011930567,0.80861880089479254,0.53907920059652836,0.26953960029826424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},null,"Computers and Motor Vehicles",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,"Cathodic/Corrosion Protection",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,"SCADA , ECI And Comms",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC453","v":0},0,0,0,0,{"$f":"AH453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,"Building",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM456","v":2.4980018054066022E-16},1.9984014443252818E-16,1.4988010832439614E-16,9.9920072216264103E-17,4.9960036108132052E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,0,null,null,null,{"$f":"H458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X458","v":0},0,0,0,0,{"$f":"AC458","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AN458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,{"$f":"SUM(E387:E399)","v":4.7724324560886},null,null,null,{"$f":"SUM(I387:I399)","v":0},9.6560030527748903,9.2382752323591077,8.8205474119433234,8.4028195915275408,7.9850917711117591,7.6012451910294221,7.2173986109470851,6.8335520308647482,6.4497054507824121,6.0658588707000751,9.7498262848296449,8.5952640728740697,8.2108441677150559,7.8264242625560438,7.4420043573970309,7.057584452238018,6.7245073675321088,6.3914302828261995,6.0583531981202903,5.7252761134143784,5.39219902870847,5.0035845531702874,4.6149700776321048,4.2263556020939221,3.8377411265557404,3.4491266510175587,3.060512175479376,2.6718976999411943,2.2832832244030117,1.8946687488648297,1.5060542733266478,1.45899007728519,1.4119258812437323,1.3648616852022744,1.3177974891608166,1.2707332931193589,1.2236690970779012,1.1766049010364434,1.1295407049949857,1.082476508953528,1.0354123129120703,0.98834811687061253,0.9412839208291548,0.89421972478769707,0.84715552874623934,0.80009133270478161,0.75302713666332388,0.70596294062186615,0.65889874458040842,0.6118345485389507,0.56477035249749297,0.51770615645603524,0.47064196041457751,0.42357776437311978,0.37651356833166205,0.32944937229020432,0.28238517624874659,0.23532098020728887,0.18825678416583114,0.14119258812437341,9.4128392082915679E-2,4.7064196041457951E-2,2.2204460492503131E-16,{"$f":"SUM(BU387:BU399)","v":2.2204460492503131E-16},2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,0,null,null,null,{"$f":"I$279","v":2.6486802506319562}]
[{"$f":"ROW()","v":403},null,"Compression",null,0,null,null,null,{"$f":"I$280","v":-3.809354280263463}]
[{"$f":"ROW()","v":404},null,"Metering",null,0,null,null,null,{"$f":"I$281","v":1.0910708969463683}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,0,null,null,null,{"$f":"I$282","v":9.7256061854600286}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,0,null,null,null,{"$f":"I$283","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,0,null,null,null,{"$f":"I$284","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,0,null,null,null,{"$f":"I$285","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,0,null,null,null,{"$f":"I$286","v":0}]
[{"$f":"ROW()","v":410},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":411},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":412},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":413},null,"Non-Depreciable",null,0,null,null,null,{"$f":"I$290","v":0}]
[{"$f":"ROW()","v":414},null,"Cost of Raising Equity",null,0,null,null,null,{"$f":"I$291","v":0}]
[{"$f":"ROW()","v":415},null,"Total",null,{"$f":"SUM(E402:E414)","v":0},null,null,null,{"$f":"SUM(I402:I414)","v":9.6560030527748903}]
[{"$f":"ROW()","v":416},"Redundant or Disposed"]
[{"$f":"ROW()","v":417},null,"Pipeline",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2096","v":0},{"$f":"-Inputs!U2096","v":0},{"$f":"-Inputs!V2096","v":0},{"$f":"-Inputs!W2096","v":0},{"$f":"-Inputs!X2096","v":0},{"$f":"-Inputs!Y2096","v":0},{"$f":"-Inputs!Z2096","v":0},{"$f":"-Inputs!AA2096","v":0},{"$f":"-Inputs!AB2096","v":0},{"$f":"$E417*$E$51","v":0},{"$f":"-Inputs!AD2096","v":0},{"$f":"-Inputs!AE2096","v":0},{"$f":"-Inputs!AF2096","v":0},{"$f":"-Inputs!AG2096","v":0},{"$f":"-Inputs!AH2096","v":0},{"$f":"-Inputs!AI2096","v":0},{"$f":"-Inputs!AJ2096","v":0},{"$f":"-Inputs!AK2096","v":0},{"$f":"-Inputs!AL2096","v":0},{"$f":"-Inputs!AM2096","v":0},{"$f":"-Inputs!AN2096","v":0},{"$f":"-Inputs!AO2096","v":0},{"$f":"-Inputs!AP2096","v":0},{"$f":"-Inputs!AQ2096","v":0},{"$f":"-Inputs!AR2096","v":0},{"$f":"-Inputs!AS2096","v":0},{"$f":"-Inputs!AT2096","v":0},{"$f":"-Inputs!AU2096","v":0},{"$f":"-Inputs!AV2096","v":0},{"$f":"-Inputs!AW2096","v":0},{"$f":"-Inputs!AX2096","v":0},{"$f":"-Inputs!AY2096","v":0},{"$f":"-Inputs!AZ2096","v":0},{"$f":"-Inputs!BA2096","v":0},{"$f":"-Inputs!BB2096","v":0},{"$f":"-Inputs!BC2096","v":0},{"$f":"-Inputs!BD2096","v":0},{"$f":"-Inputs!BE2096","v":0},{"$f":"-Inputs!BF2096","v":0},{"$f":"-Inputs!BG2096","v":0},{"$f":"-Inputs!BH2096","v":0},{"$f":"-Inputs!BI2096","v":0},{"$f":"-Inputs!BJ2096","v":0},{"$f":"-Inputs!BK2096","v":0},{"$f":"-Inputs!BL2096","v":0},{"$f":"-Inputs!BM2096","v":0},{"$f":"-Inputs!BN2096","v":0},{"$f":"-Inputs!BO2096","v":0},{"$f":"-Inputs!BP2096","v":0},{"$f":"-Inputs!BQ2096","v":0},{"$f":"-Inputs!BR2096","v":0},{"$f":"-Inputs!BS2096","v":0},{"$f":"-Inputs!BT2096","v":0},{"$f":"-Inputs!BU2096","v":0},{"$f":"-Inputs!BV2096","v":0},{"$f":"-Inputs!BW2096","v":0},{"$f":"-Inputs!BX2096","v":0},{"$f":"-Inputs!BY2096","v":0},{"$f":"-Inputs!BZ2096","v":0},{"$f":"-Inputs!CA2096","v":0}]
[{"$f":"ROW()","v":418},null,"Compression",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2097","v":0},{"$f":"-Inputs!U2097","v":0},{"$f":"-Inputs!V2097","v":0},{"$f":"-Inputs!W2097","v":0},{"$f":"-Inputs!X2097","v":0},{"$f":"-Inputs!Y2097","v":0},{"$f":"-Inputs!Z2097","v":0},{"$f":"-Inputs!AA2097","v":0},{"$f":"-Inputs!AB2097","v":0},0,{"$f":"-Inputs!AD2097","v":0},{"$f":"-Inputs!AE2097","v":0},{"$f":"-Inputs!AF2097","v":0},{"$f":"-Inputs!AG2097","v":0},{"$f":"-Inputs!AH2097","v":0},{"$f":"-Inputs!AI2097","v":0},{"$f":"-Inputs!AJ2097","v":0},{"$f":"-Inputs!AK2097","v":0},{"$f":"-Inputs!AL2097","v":0},{"$f":"-Inputs!AM2097","v":0},{"$f":"-Inputs!AN2097","v":0},{"$f":"-Inputs!AO2097","v":0},{"$f":"-Inputs!AP2097","v":0},{"$f":"-Inputs!AQ2097","v":0},{"$f":"-Inputs!AR2097","v":0},{"$f":"-Inputs!AS2097","v":0},{"$f":"-Inputs!AT2097","v":0},{"$f":"-Inputs!AU2097","v":0},{"$f":"-Inputs!AV2097","v":0},{"$f":"-Inputs!AW2097","v":0},{"$f":"-Inputs!AX2097","v":0},{"$f":"-Inputs!AY2097","v":0},{"$f":"-Inputs!AZ2097","v":0},{"$f":"-Inputs!BA2097","v":0},{"$f":"-Inputs!BB2097","v":0},{"$f":"-Inputs!BC2097","v":0},{"$f":"-Inputs!BD2097","v":0},{"$f":"-Inputs!BE2097","v":0},{"$f":"-Inputs!BF2097","v":0},{"$f":"-Inputs!BG2097","v":0},{"$f":"-Inputs!BH2097","v":0},{"$f":"-Inputs!BI2097","v":0},{"$f":"-Inputs!BJ2097","v":0},{"$f":"-Inputs!BK2097","v":0},{"$f":"-Inputs!BL2097","v":0},{"$f":"-Inputs!BM2097","v":0},{"$f":"-Inputs!BN2097","v":0},{"$f":"-Inputs!BO2097","v":0},{"$f":"-Inputs!BP2097","v":0},{"$f":"-Inputs!BQ2097","v":0},{"$f":"-Inputs!BR2097","v":0},{"$f":"-Inputs!BS2097","v":0},{"$f":"-Inputs!BT2097","v":0},{"$f":"-Inputs!BU2097","v":0},{"$f":"-Inputs!BV2097","v":0},{"$f":"-Inputs!BW2097","v":0},{"$f":"-Inputs!BX2097","v":0},{"$f":"-Inputs!BY2097","v":0},{"$f":"-Inputs!BZ2097","v":0},{"$f":"-Inputs!CA2097","v":0}]
[{"$f":"ROW()","v":419},null,"Metering",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2098","v":0},{"$f":"-Inputs!U2098","v":0},{"$f":"-Inputs!V2098","v":0},{"$f":"-Inputs!W2098","v":0},{"$f":"-Inputs!X2098","v":0},{"$f":"-Inputs!Y2098","v":0},{"$f":"-Inputs!Z2098","v":0},{"$f":"-Inputs!AA2098","v":0},{"$f":"-Inputs!AB2098","v":0},0,{"$f":"-Inputs!AD2098","v":0},{"$f":"-Inputs!AE2098","v":0},{"$f":"-Inputs!AF2098","v":0},{"$f":"-Inputs!AG2098","v":0},{"$f":"-Inputs!AH2098","v":0},{"$f":"-Inputs!AI2098","v":0},{"$f":"-Inputs!AJ2098","v":0},{"$f":"-Inputs!AK2098","v":0},{"$f":"-Inputs!AL2098","v":0},{"$f":"-Inputs!AM2098","v":0},{"$f":"-Inputs!AN2098","v":0},{"$f":"-Inputs!AO2098","v":0},{"$f":"-Inputs!AP2098","v":0},{"$f":"-Inputs!AQ2098","v":0},{"$f":"-Inputs!AR2098","v":0},{"$f":"-Inputs!AS2098","v":0},{"$f":"-Inputs!AT2098","v":0},{"$f":"-Inputs!AU2098","v":0},{"$f":"-Inputs!AV2098","v":0},{"$f":"-Inputs!AW2098","v":0},{"$f":"-Inputs!AX2098","v":0},{"$f":"-Inputs!AY2098","v":0},{"$f":"-Inputs!AZ2098","v":0},{"$f":"-Inputs!BA2098","v":0},{"$f":"-Inputs!BB2098","v":0},{"$f":"-Inputs!BC2098","v":0},{"$f":"-Inputs!BD2098","v":0},{"$f":"-Inputs!BE2098","v":0},{"$f":"-Inputs!BF2098","v":0},{"$f":"-Inputs!BG2098","v":0},{"$f":"-Inputs!BH2098","v":0},{"$f":"-Inputs!BI2098","v":0},{"$f":"-Inputs!BJ2098","v":0},{"$f":"-Inputs!BK2098","v":0},{"$f":"-Inputs!BL2098","v":0},{"$f":"-Inputs!BM2098","v":0},{"$f":"-Inputs!BN2098","v":0},{"$f":"-Inputs!BO2098","v":0},{"$f":"-Inputs!BP2098","v":0},{"$f":"-Inputs!BQ2098","v":0},{"$f":"-Inputs!BR2098","v":0},{"$f":"-Inputs!BS2098","v":0},{"$f":"-Inputs!BT2098","v":0},{"$f":"-Inputs!BU2098","v":0},{"$f":"-Inputs!BV2098","v":0},{"$f":"-Inputs!BW2098","v":0},{"$f":"-Inputs!BX2098","v":0},{"$f":"-Inputs!BY2098","v":0},{"$f":"-Inputs!BZ2098","v":0},{"$f":"-Inputs!CA2098","v":0}]
[{"$f":"ROW()","v":420},null,"Other Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2099","v":-0.77014230679656315},{"$f":"-Inputs!U2099","v":0},{"$f":"-Inputs!V2099","v":0},{"$f":"-Inputs!W2099","v":0},{"$f":"-Inputs!X2099","v":0},{"$f":"-Inputs!Y2099","v":0},{"$f":"-Inputs!Z2099","v":0},{"$f":"-Inputs!AA2099","v":0},{"$f":"-Inputs!AB2099","v":0},0,{"$f":"-Inputs!AD2099","v":0},{"$f":"-Inputs!AE2099","v":0},{"$f":"-Inputs!AF2099","v":0},{"$f":"-Inputs!AG2099","v":0},{"$f":"-Inputs!AH2099","v":0},{"$f":"-Inputs!AI2099","v":0},{"$f":"-Inputs!AJ2099","v":0},{"$f":"-Inputs!AK2099","v":0},{"$f":"-Inputs!AL2099","v":0},{"$f":"-Inputs!AM2099","v":0},{"$f":"-Inputs!AN2099","v":0},{"$f":"-Inputs!AO2099","v":0},{"$f":"-Inputs!AP2099","v":0},{"$f":"-Inputs!AQ2099","v":0},{"$f":"-Inputs!AR2099","v":0},{"$f":"-Inputs!AS2099","v":0},{"$f":"-Inputs!AT2099","v":0},{"$f":"-Inputs!AU2099","v":0},{"$f":"-Inputs!AV2099","v":0},{"$f":"-Inputs!AW2099","v":0},{"$f":"-Inputs!AX2099","v":0},{"$f":"-Inputs!AY2099","v":0},{"$f":"-Inputs!AZ2099","v":0},{"$f":"-Inputs!BA2099","v":0},{"$f":"-Inputs!BB2099","v":0},{"$f":"-Inputs!BC2099","v":0},{"$f":"-Inputs!BD2099","v":0},{"$f":"-Inputs!BE2099","v":0},{"$f":"-Inputs!BF2099","v":0},{"$f":"-Inputs!BG2099","v":0},{"$f":"-Inputs!BH2099","v":0},{"$f":"-Inputs!BI2099","v":0},{"$f":"-Inputs!BJ2099","v":0},{"$f":"-Inputs!BK2099","v":0},{"$f":"-Inputs!BL2099","v":0},{"$f":"-Inputs!BM2099","v":0},{"$f":"-Inputs!BN2099","v":0},{"$f":"-Inputs!BO2099","v":0},{"$f":"-Inputs!BP2099","v":0},{"$f":"-Inputs!BQ2099","v":0},{"$f":"-Inputs!BR2099","v":0},{"$f":"-Inputs!BS2099","v":0},{"$f":"-Inputs!BT2099","v":0},{"$f":"-Inputs!BU2099","v":0},{"$f":"-Inputs!BV2099","v":0},{"$f":"-Inputs!BW2099","v":0},{"$f":"-Inputs!BX2099","v":0},{"$f":"-Inputs!BY2099","v":0},{"$f":"-Inputs!BZ2099","v":0},{"$f":"-Inputs!CA2099","v":0}]
[{"$f":"ROW()","v":421},null,"Computers and Motor Vehicles",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2100","v":0},{"$f":"-Inputs!U2100","v":0},{"$f":"-Inputs!V2100","v":0},{"$f":"-Inputs!W2100","v":0},{"$f":"-Inputs!X2100","v":0},{"$f":"-Inputs!Y2100","v":0},{"$f":"-Inputs!Z2100","v":0},{"$f":"-Inputs!AA2100","v":0},{"$f":"-Inputs!AB2100","v":0},0,{"$f":"-Inputs!AD2100","v":0},{"$f":"-Inputs!AE2100","v":0},{"$f":"-Inputs!AF2100","v":0},{"$f":"-Inputs!AG2100","v":0},{"$f":"-Inputs!AH2100","v":0},{"$f":"-Inputs!AI2100","v":0},{"$f":"-Inputs!AJ2100","v":0},{"$f":"-Inputs!AK2100","v":0},{"$f":"-Inputs!AL2100","v":0},{"$f":"-Inputs!AM2100","v":0},{"$f":"-Inputs!AN2100","v":0},{"$f":"-Inputs!AO2100","v":0},{"$f":"-Inputs!AP2100","v":0},{"$f":"-Inputs!AQ2100","v":0},{"$f":"-Inputs!AR2100","v":0},{"$f":"-Inputs!AS2100","v":0},{"$f":"-Inputs!AT2100","v":0},{"$f":"-Inputs!AU2100","v":0},{"$f":"-Inputs!AV2100","v":0},{"$f":"-Inputs!AW2100","v":0},{"$f":"-Inputs!AX2100","v":0},{"$f":"-Inputs!AY2100","v":0},{"$f":"-Inputs!AZ2100","v":0},{"$f":"-Inputs!BA2100","v":0},{"$f":"-Inputs!BB2100","v":0},{"$f":"-Inputs!BC2100","v":0},{"$f":"-Inputs!BD2100","v":0},{"$f":"-Inputs!BE2100","v":0},{"$f":"-Inputs!BF2100","v":0},{"$f":"-Inputs!BG2100","v":0},{"$f":"-Inputs!BH2100","v":0},{"$f":"-Inputs!BI2100","v":0},{"$f":"-Inputs!BJ2100","v":0},{"$f":"-Inputs!BK2100","v":0},{"$f":"-Inputs!BL2100","v":0},{"$f":"-Inputs!BM2100","v":0},{"$f":"-Inputs!BN2100","v":0},{"$f":"-Inputs!BO2100","v":0},{"$f":"-Inputs!BP2100","v":0},{"$f":"-Inputs!BQ2100","v":0},{"$f":"-Inputs!BR2100","v":0},{"$f":"-Inputs!BS2100","v":0},{"$f":"-Inputs!BT2100","v":0},{"$f":"-Inputs!BU2100","v":0},{"$f":"-Inputs!BV2100","v":0},{"$f":"-Inputs!BW2100","v":0},{"$f":"-Inputs!BX2100","v":0},{"$f":"-Inputs!BY2100","v":0},{"$f":"-Inputs!BZ2100","v":0},{"$f":"-Inputs!CA2100","v":0}]
[{"$f":"ROW()","v":422},null,"Cathodic/Corrosion Protection",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2101","v":0},{"$f":"-Inputs!U2101","v":0},{"$f":"-Inputs!V2101","v":0},{"$f":"-Inputs!W2101","v":0},{"$f":"-Inputs!X2101","v":0},{"$f":"-Inputs!Y2101","v":0},{"$f":"-Inputs!Z2101","v":0},{"$f":"-Inputs!AA2101","v":0},{"$f":"-Inputs!AB2101","v":0},0,{"$f":"-Inputs!AD2101","v":0},{"$f":"-Inputs!AE2101","v":0},{"$f":"-Inputs!AF2101","v":0},{"$f":"-Inputs!AG2101","v":0},{"$f":"-Inputs!AH2101","v":0},{"$f":"-Inputs!AI2101","v":0},{"$f":"-Inputs!AJ2101","v":0},{"$f":"-Inputs!AK2101","v":0},{"$f":"-Inputs!AL2101","v":0},{"$f":"-Inputs!AM2101","v":0},{"$f":"-Inputs!AN2101","v":0},{"$f":"-Inputs!AO2101","v":0},{"$f":"-Inputs!AP2101","v":0},{"$f":"-Inputs!AQ2101","v":0},{"$f":"-Inputs!AR2101","v":0},{"$f":"-Inputs!AS2101","v":0},{"$f":"-Inputs!AT2101","v":0},{"$f":"-Inputs!AU2101","v":0},{"$f":"-Inputs!AV2101","v":0},{"$f":"-Inputs!AW2101","v":0},{"$f":"-Inputs!AX2101","v":0},{"$f":"-Inputs!AY2101","v":0},{"$f":"-Inputs!AZ2101","v":0},{"$f":"-Inputs!BA2101","v":0},{"$f":"-Inputs!BB2101","v":0},{"$f":"-Inputs!BC2101","v":0},{"$f":"-Inputs!BD2101","v":0},{"$f":"-Inputs!BE2101","v":0},{"$f":"-Inputs!BF2101","v":0},{"$f":"-Inputs!BG2101","v":0},{"$f":"-Inputs!BH2101","v":0},{"$f":"-Inputs!BI2101","v":0},{"$f":"-Inputs!BJ2101","v":0},{"$f":"-Inputs!BK2101","v":0},{"$f":"-Inputs!BL2101","v":0},{"$f":"-Inputs!BM2101","v":0},{"$f":"-Inputs!BN2101","v":0},{"$f":"-Inputs!BO2101","v":0},{"$f":"-Inputs!BP2101","v":0},{"$f":"-Inputs!BQ2101","v":0},{"$f":"-Inputs!BR2101","v":0},{"$f":"-Inputs!BS2101","v":0},{"$f":"-Inputs!BT2101","v":0},{"$f":"-Inputs!BU2101","v":0},{"$f":"-Inputs!BV2101","v":0},{"$f":"-Inputs!BW2101","v":0},{"$f":"-Inputs!BX2101","v":0},{"$f":"-Inputs!BY2101","v":0},{"$f":"-Inputs!BZ2101","v":0},{"$f":"-Inputs!CA2101","v":0}]
[{"$f":"ROW()","v":423},null,"SCADA , ECI And Comms",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2102","v":0},{"$f":"-Inputs!U2102","v":0},{"$f":"-Inputs!V2102","v":0},{"$f":"-Inputs!W2102","v":0},{"$f":"-Inputs!X2102","v":0},{"$f":"-Inputs!Y2102","v":0},{"$f":"-Inputs!Z2102","v":0},{"$f":"-Inputs!AA2102","v":0},{"$f":"-Inputs!AB2102","v":0},0,{"$f":"-Inputs!AD2102","v":0},{"$f":"-Inputs!AE2102","v":0},{"$f":"-Inputs!AF2102","v":0},{"$f":"-Inputs!AG2102","v":0},{"$f":"-Inputs!AH2102","v":0},{"$f":"-Inputs!AI2102","v":0},{"$f":"-Inputs!AJ2102","v":0},{"$f":"-Inputs!AK2102","v":0},{"$f":"-Inputs!AL2102","v":0},{"$f":"-Inputs!AM2102","v":0},{"$f":"-Inputs!AN2102","v":0},{"$f":"-Inputs!AO2102","v":0},{"$f":"-Inputs!AP2102","v":0},{"$f":"-Inputs!AQ2102","v":0},{"$f":"-Inputs!AR2102","v":0},{"$f":"-Inputs!AS2102","v":0},{"$f":"-Inputs!AT2102","v":0},{"$f":"-Inputs!AU2102","v":0},{"$f":"-Inputs!AV2102","v":0},{"$f":"-Inputs!AW2102","v":0},{"$f":"-Inputs!AX2102","v":0},{"$f":"-Inputs!AY2102","v":0},{"$f":"-Inputs!AZ2102","v":0},{"$f":"-Inputs!BA2102","v":0},{"$f":"-Inputs!BB2102","v":0},{"$f":"-Inputs!BC2102","v":0},{"$f":"-Inputs!BD2102","v":0},{"$f":"-Inputs!BE2102","v":0},{"$f":"-Inputs!BF2102","v":0},{"$f":"-Inputs!BG2102","v":0},{"$f":"-Inputs!BH2102","v":0},{"$f":"-Inputs!BI2102","v":0},{"$f":"-Inputs!BJ2102","v":0},{"$f":"-Inputs!BK2102","v":0},{"$f":"-Inputs!BL2102","v":0},{"$f":"-Inputs!BM2102","v":0},{"$f":"-Inputs!BN2102","v":0},{"$f":"-Inputs!BO2102","v":0},{"$f":"-Inputs!BP2102","v":0},{"$f":"-Inputs!BQ2102","v":0},{"$f":"-Inputs!BR2102","v":0},{"$f":"-Inputs!BS2102","v":0},{"$f":"-Inputs!BT2102","v":0},{"$f":"-Inputs!BU2102","v":0},{"$f":"-Inputs!BV2102","v":0},{"$f":"-Inputs!BW2102","v":0},{"$f":"-Inputs!BX2102","v":0},{"$f":"-Inputs!BY2102","v":0},{"$f":"-Inputs!BZ2102","v":0},{"$f":"-Inputs!CA2102","v":0}]
[{"$f":"ROW()","v":424},null,"Building",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2103","v":0},{"$f":"-Inputs!U2103","v":0},{"$f":"-Inputs!V2103","v":0},{"$f":"-Inputs!W2103","v":0},{"$f":"-Inputs!X2103","v":0},{"$f":"-Inputs!Y2103","v":0},{"$f":"-Inputs!Z2103","v":0},{"$f":"-Inputs!AA2103","v":0},{"$f":"-Inputs!AB2103","v":0},0,{"$f":"-Inputs!AD2103","v":0},{"$f":"-Inputs!AE2103","v":0},{"$f":"-Inputs!AF2103","v":0},{"$f":"-Inputs!AG2103","v":0},{"$f":"-Inputs!AH2103","v":0},{"$f":"-Inputs!AI2103","v":0},{"$f":"-Inputs!AJ2103","v":0},{"$f":"-Inputs!AK2103","v":0},{"$f":"-Inputs!AL2103","v":0},{"$f":"-Inputs!AM2103","v":0},{"$f":"-Inputs!AN2103","v":0},{"$f":"-Inputs!AO2103","v":0},{"$f":"-Inputs!AP2103","v":0},{"$f":"-Inputs!AQ2103","v":0},{"$f":"-Inputs!AR2103","v":0},{"$f":"-Inputs!AS2103","v":0},{"$f":"-Inputs!AT2103","v":0},{"$f":"-Inputs!AU2103","v":0},{"$f":"-Inputs!AV2103","v":0},{"$f":"-Inputs!AW2103","v":0},{"$f":"-Inputs!AX2103","v":0},{"$f":"-Inputs!AY2103","v":0},{"$f":"-Inputs!AZ2103","v":0},{"$f":"-Inputs!BA2103","v":0},{"$f":"-Inputs!BB2103","v":0},{"$f":"-Inputs!BC2103","v":0},{"$f":"-Inputs!BD2103","v":0},{"$f":"-Inputs!BE2103","v":0},{"$f":"-Inputs!BF2103","v":0},{"$f":"-Inputs!BG2103","v":0},{"$f":"-Inputs!BH2103","v":0},{"$f":"-Inputs!BI2103","v":0},{"$f":"-Inputs!BJ2103","v":0},{"$f":"-Inputs!BK2103","v":0},{"$f":"-Inputs!BL2103","v":0},{"$f":"-Inputs!BM2103","v":0},{"$f":"-Inputs!BN2103","v":0},{"$f":"-Inputs!BO2103","v":0},{"$f":"-Inputs!BP2103","v":0},{"$f":"-Inputs!BQ2103","v":0},{"$f":"-Inputs!BR2103","v":0},{"$f":"-Inputs!BS2103","v":0},{"$f":"-Inputs!BT2103","v":0},{"$f":"-Inputs!BU2103","v":0},{"$f":"-Inputs!BV2103","v":0},{"$f":"-Inputs!BW2103","v":0},{"$f":"-Inputs!BX2103","v":0},{"$f":"-Inputs!BY2103","v":0},{"$f":"-Inputs!BZ2103","v":0},{"$f":"-Inputs!CA2103","v":0}]
[{"$f":"ROW()","v":425},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":426},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":427},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":428},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2107","v":0},{"$f":"-Inputs!U2107","v":0},{"$f":"-Inputs!V2107","v":0},{"$f":"-Inputs!W2107","v":0},{"$f":"-Inputs!X2107","v":0},{"$f":"-Inputs!Y2107","v":0},{"$f":"-Inputs!Z2107","v":0},{"$f":"-Inputs!AA2107","v":0},{"$f":"-Inputs!AB2107","v":0},0,{"$f":"-Inputs!AD2107","v":0},{"$f":"-Inputs!AE2107","v":0},{"$f":"-Inputs!AF2107","v":0},{"$f":"-Inputs!AG2107","v":0},{"$f":"-Inputs!AH2107","v":0},{"$f":"-Inputs!AI2107","v":0},{"$f":"-Inputs!AJ2107","v":0},{"$f":"-Inputs!AK2107","v":0},{"$f":"-Inputs!AL2107","v":0},{"$f":"-Inputs!AM2107","v":0},{"$f":"-Inputs!AN2107","v":0},{"$f":"-Inputs!AO2107","v":0},{"$f":"-Inputs!AP2107","v":0},{"$f":"-Inputs!AQ2107","v":0},{"$f":"-Inputs!AR2107","v":0},{"$f":"-Inputs!AS2107","v":0},{"$f":"-Inputs!AT2107","v":0},{"$f":"-Inputs!AU2107","v":0},{"$f":"-Inputs!AV2107","v":0},{"$f":"-Inputs!AW2107","v":0},{"$f":"-Inputs!AX2107","v":0},{"$f":"-Inputs!AY2107","v":0},{"$f":"-Inputs!AZ2107","v":0},{"$f":"-Inputs!BA2107","v":0},{"$f":"-Inputs!BB2107","v":0},{"$f":"-Inputs!BC2107","v":0},{"$f":"-Inputs!BD2107","v":0},{"$f":"-Inputs!BE2107","v":0},{"$f":"-Inputs!BF2107","v":0},{"$f":"-Inputs!BG2107","v":0},{"$f":"-Inputs!BH2107","v":0},{"$f":"-Inputs!BI2107","v":0},{"$f":"-Inputs!BJ2107","v":0},{"$f":"-Inputs!BK2107","v":0},{"$f":"-Inputs!BL2107","v":0},{"$f":"-Inputs!BM2107","v":0},{"$f":"-Inputs!BN2107","v":0},{"$f":"-Inputs!BO2107","v":0},{"$f":"-Inputs!BP2107","v":0},{"$f":"-Inputs!BQ2107","v":0},{"$f":"-Inputs!BR2107","v":0},{"$f":"-Inputs!BS2107","v":0},{"$f":"-Inputs!BT2107","v":0},{"$f":"-Inputs!BU2107","v":0},{"$f":"-Inputs!BV2107","v":0},{"$f":"-Inputs!BW2107","v":0},{"$f":"-Inputs!BX2107","v":0},{"$f":"-Inputs!BY2107","v":0},{"$f":"-Inputs!BZ2107","v":0},{"$f":"-Inputs!CA2107","v":0}]
[{"$f":"ROW()","v":429},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2108","v":0},{"$f":"-Inputs!U2108","v":0},{"$f":"-Inputs!V2108","v":0},{"$f":"-Inputs!W2108","v":0},{"$f":"-Inputs!X2108","v":0},{"$f":"-Inputs!Y2108","v":0},{"$f":"-Inputs!Z2108","v":0},{"$f":"-Inputs!AA2108","v":0},{"$f":"-Inputs!AB2108","v":0},0,{"$f":"-Inputs!AD2108","v":0},{"$f":"-Inputs!AE2108","v":0},{"$f":"-Inputs!AF2108","v":0},{"$f":"-Inputs!AG2108","v":0},{"$f":"-Inputs!AH2108","v":0},{"$f":"-Inputs!AI2108","v":0},{"$f":"-Inputs!AJ2108","v":0},{"$f":"-Inputs!AK2108","v":0},{"$f":"-Inputs!AL2108","v":0},{"$f":"-Inputs!AM2108","v":0},{"$f":"-Inputs!AN2108","v":0},{"$f":"-Inputs!AO2108","v":0},{"$f":"-Inputs!AP2108","v":0},{"$f":"-Inputs!AQ2108","v":0},{"$f":"-Inputs!AR2108","v":0},{"$f":"-Inputs!AS2108","v":0},{"$f":"-Inputs!AT2108","v":0},{"$f":"-Inputs!AU2108","v":0},{"$f":"-Inputs!AV2108","v":0},{"$f":"-Inputs!AW2108","v":0},{"$f":"-Inputs!AX2108","v":0},{"$f":"-Inputs!AY2108","v":0},{"$f":"-Inputs!AZ2108","v":0},{"$f":"-Inputs!BA2108","v":0},{"$f":"-Inputs!BB2108","v":0},{"$f":"-Inputs!BC2108","v":0},{"$f":"-Inputs!BD2108","v":0},{"$f":"-Inputs!BE2108","v":0},{"$f":"-Inputs!BF2108","v":0},{"$f":"-Inputs!BG2108","v":0},{"$f":"-Inputs!BH2108","v":0},{"$f":"-Inputs!BI2108","v":0},{"$f":"-Inputs!BJ2108","v":0},{"$f":"-Inputs!BK2108","v":0},{"$f":"-Inputs!BL2108","v":0},{"$f":"-Inputs!BM2108","v":0},{"$f":"-Inputs!BN2108","v":0},{"$f":"-Inputs!BO2108","v":0},{"$f":"-Inputs!BP2108","v":0},{"$f":"-Inputs!BQ2108","v":0},{"$f":"-Inputs!BR2108","v":0},{"$f":"-Inputs!BS2108","v":0},{"$f":"-Inputs!BT2108","v":0},{"$f":"-Inputs!BU2108","v":0},{"$f":"-Inputs!BV2108","v":0},{"$f":"-Inputs!BW2108","v":0},{"$f":"-Inputs!BX2108","v":0},{"$f":"-Inputs!BY2108","v":0},{"$f":"-Inputs!BZ2108","v":0},{"$f":"-Inputs!CA2108","v":0}]
[{"$f":"ROW()","v":430},null,"Total",null,{"$f":"SUM(E417:E429)","v":0},null,null,null,{"$f":"SUM(I417:I429)","v":0},0,0,0,0,0,0,0,0,0,0,-0.77014230679656315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI417:AI429)","v":0},0,{"$f":"SUM(AK417:AK429)","v":0},{"$f":"SUM(AL417:AL429)","v":0},0,{"$f":"SUM(AN417:AN429)","v":0},0,0,0,{"$f":"SUM(AR417:AR429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU417:BU429)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":431},"Depreciation"]
[{"$f":"ROW()","v":432},null,"Pipeline",null,-3.2954390582601238E-2,null,null,null,{"$f":"-Inputs!I1281","v":0},{"$f":"-Inputs!J1281","v":-1.2403758593507954E-2},{"$f":"-Inputs!K1281","v":-1.2403758593507954E-2},{"$f":"-Inputs!L1281","v":-1.2403758593507954E-2},{"$f":"-Inputs!M1281","v":-1.2403758593507954E-2},{"$f":"-Inputs!N1281","v":-3.7838289294742235E-2},{"$f":"-Inputs!O1281","v":-3.7838289294742235E-2},{"$f":"-Inputs!P1281","v":-3.7838289294742235E-2},{"$f":"-Inputs!Q1281","v":-3.7838289294742235E-2},{"$f":"-Inputs!R1281","v":-3.7838289294742235E-2},{"$f":"-Inputs!S1281","v":-3.7838289294742235E-2},{"$f":"-Inputs!T1281","v":-3.9533924674824535E-2},{"$f":"-Inputs!U1281","v":-3.9533924674824535E-2},{"$f":"-Inputs!V1281","v":-3.9533924674824535E-2},{"$f":"-Inputs!W1281","v":-3.9533924674824542E-2},{"$f":"-Inputs!X1281","v":-3.9533924674824542E-2},{"$f":"-Inputs!Y1281","v":-3.9533924674824548E-2},{"$f":"-Inputs!Z1281","v":-3.9533924674824548E-2},{"$f":"-Inputs!AA1281","v":-3.9533924674824548E-2},{"$f":"-Inputs!AB1281","v":-3.9533924674824548E-2},{"$f":"$E432*$E$51","v":-3.9533924674824548E-2},{"$f":"-Inputs!AD1281","v":-4.7064196041457729E-2},{"$f":"-Inputs!AE1281","v":-4.7064196041457729E-2},{"$f":"-Inputs!AF1281","v":-4.7064196041457729E-2},{"$f":"-Inputs!AG1281","v":-4.7064196041457729E-2},{"$f":"-Inputs!AH1281","v":-4.7064196041457729E-2},{"$f":"-IF(AI372=0,0,IF(AI387<0,AI387,IF(AI372=0,AI387,MIN((AI387/AI372)*(AI387>0),AI387,-AH432))))","v":-4.7064196041457729E-2},-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,{"$f":"-IF(AN372=0,0,IF(AN387<0,AN387,IF(AN372=0,AN387,MIN((AN387/AN372)*(AN387>0),AN387,-AM432))))","v":-4.7064196041457729E-2},-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":433},null,"Compression",null,0,null,null,null,{"$f":"-Inputs!I1282","v":0},{"$f":"-Inputs!J1282","v":-6.4614928487111201E-2},{"$f":"-Inputs!K1282","v":-6.4614928487111201E-2},{"$f":"-Inputs!L1282","v":-6.4614928487111201E-2},{"$f":"-Inputs!M1282","v":-6.4614928487111201E-2},{"$f":"-Inputs!N1282","v":0},{"$f":"-Inputs!O1282","v":0},{"$f":"-Inputs!P1282","v":0},{"$f":"-Inputs!Q1282","v":0},{"$f":"-Inputs!R1282","v":0},{"$f":"-Inputs!S1282","v":0},{"$f":"-Inputs!T1282","v":0},{"$f":"-Inputs!U1282","v":0},{"$f":"-Inputs!V1282","v":0},{"$f":"-Inputs!W1282","v":0},{"$f":"-Inputs!X1282","v":0},{"$f":"-Inputs!Y1282","v":0},{"$f":"-Inputs!Z1282","v":0},{"$f":"-Inputs!AA1282","v":0},{"$f":"-Inputs!AB1282","v":0},0,{"$f":"-Inputs!AD1282","v":0},{"$f":"-Inputs!AE1282","v":0},{"$f":"-Inputs!AF1282","v":0},{"$f":"-Inputs!AG1282","v":0},{"$f":"-Inputs!AH1282","v":0},{"$f":"-IF(AI373=0,0,IF(AI388<0,AI388,IF(AI373=0,AI388,MIN((AI388/AI373)*(AI388>0),AI388,-AH433))))","v":0},0,0,0,0,{"$f":"-IF(AN373=0,0,IF(AN388<0,AN388,IF(AN373=0,AN388,MIN((AN388/AN373)*(AN388>0),AN388,-AM433))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":434},null,"Metering",null,-2.0008706176138431E-2,null,null,null,{"$f":"-Inputs!I1283","v":0},{"$f":"-Inputs!J1283","v":0},{"$f":"-Inputs!K1283","v":0},{"$f":"-Inputs!L1283","v":0},{"$f":"-Inputs!M1283","v":0},{"$f":"-Inputs!N1283","v":-2.1821417938927366E-2},{"$f":"-Inputs!O1283","v":-2.1821417938927366E-2},{"$f":"-Inputs!P1283","v":-2.1821417938927366E-2},{"$f":"-Inputs!Q1283","v":-2.1821417938927366E-2},{"$f":"-Inputs!R1283","v":-2.1821417938927366E-2},{"$f":"-Inputs!S1283","v":-2.1821417938927366E-2},{"$f":"-Inputs!T1283","v":-2.4003559732820111E-2},{"$f":"-Inputs!U1283","v":-2.4003559732820114E-2},{"$f":"-Inputs!V1283","v":-2.4003559732820111E-2},{"$f":"-Inputs!W1283","v":-2.4003559732820114E-2},{"$f":"-Inputs!X1283","v":-2.4003559732820114E-2},{"$f":"-Inputs!Y1283","v":-2.4003559732820111E-2},{"$f":"-Inputs!Z1283","v":-2.4003559732820114E-2},{"$f":"-Inputs!AA1283","v":-2.4003559732820114E-2},{"$f":"-Inputs!AB1283","v":-2.4003559732820114E-2},-2.4003559732820118E-2,{"$f":"-Inputs!AD1283","v":-7.2010679198460228E-2},{"$f":"-Inputs!AE1283","v":-7.2010679198460228E-2},{"$f":"-Inputs!AF1283","v":-7.2010679198460228E-2},{"$f":"-Inputs!AG1283","v":-7.2010679198460228E-2},{"$f":"-Inputs!AH1283","v":-7.2010679198460228E-2},{"$f":"-IF(AI374=0,0,IF(AI389<0,AI389,IF(AI374=0,AI389,MIN((AI389/AI374)*(AI389>0),AI389,-AH434))))","v":-7.2010679198460228E-2},-7.2010679198460228E-2,-7.2010679198460228E-2,-7.2010679198460228E-2,-7.2010679198460228E-2,{"$f":"-IF(AN374=0,0,IF(AN389<0,AN389,IF(AN374=0,AN389,MIN((AN389/AN374)*(AN389>0),AN389,-AM434))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":435},null,"Other Depreciable",null,-0.22468078590142268,null,null,null,{"$f":"-Inputs!I1284","v":0},{"$f":"-Inputs!J1284","v":-0.34070913333516334},{"$f":"-Inputs!K1284","v":-0.34070913333516334},{"$f":"-Inputs!L1284","v":-0.34070913333516334},{"$f":"-Inputs!M1284","v":-0.34070913333516334},{"$f":"-Inputs!N1284","v":-0.3241868728486676},{"$f":"-Inputs!O1284","v":-0.3241868728486676},{"$f":"-Inputs!P1284","v":-0.3241868728486676},{"$f":"-Inputs!Q1284","v":-0.3241868728486676},{"$f":"-Inputs!R1284","v":-0.3241868728486676},{"$f":"-Inputs!S1284","v":-0.3241868728486676},{"$f":"-Inputs!T1284","v":-0.3208824207513683},{"$f":"-Inputs!U1284","v":-0.32088242075136836},{"$f":"-Inputs!V1284","v":-0.32088242075136836},{"$f":"-Inputs!W1284","v":-0.32088242075136836},{"$f":"-Inputs!X1284","v":-0.32088242075136836},{"$f":"-Inputs!Y1284","v":-0.2695396002982644},{"$f":"-Inputs!Z1284","v":-0.2695396002982644},{"$f":"-Inputs!AA1284","v":-0.2695396002982644},{"$f":"-Inputs!AB1284","v":-0.2695396002982644},-0.2695396002982644,{"$f":"-Inputs!AD1284","v":-0.26953960029826418},{"$f":"-Inputs!AE1284","v":-0.26953960029826418},{"$f":"-Inputs!AF1284","v":-0.26953960029826418},{"$f":"-Inputs!AG1284","v":-0.26953960029826418},{"$f":"-Inputs!AH1284","v":-0.26953960029826413},{"$f":"-IF(AI375=0,0,IF(AI390<0,AI390,IF(AI375=0,AI390,MIN((AI390/AI375)*(AI390>0),AI390,-AH435))))","v":-0.26953960029826413},-0.26953960029826413,-0.26953960029826413,-0.26953960029826413,-0.26953960029826413,{"$f":"-IF(AN375=0,0,IF(AN390<0,AN390,IF(AN375=0,AN390,MIN((AN390/AN375)*(AN390>0),AN390,-AM435))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":436},null,"Computers and Motor Vehicles",null,0,null,null,null,{"$f":"-Inputs!I1285","v":0},{"$f":"-Inputs!J1285","v":0},{"$f":"-Inputs!K1285","v":0},{"$f":"-Inputs!L1285","v":0},{"$f":"-Inputs!M1285","v":0},{"$f":"-Inputs!N1285","v":0},{"$f":"-Inputs!O1285","v":0},{"$f":"-Inputs!P1285","v":0},{"$f":"-Inputs!Q1285","v":0},{"$f":"-Inputs!R1285","v":0},{"$f":"-Inputs!S1285","v":0},{"$f":"-Inputs!T1285","v":0},{"$f":"-Inputs!U1285","v":0},{"$f":"-Inputs!V1285","v":0},{"$f":"-Inputs!W1285","v":0},{"$f":"-Inputs!X1285","v":0},{"$f":"-Inputs!Y1285","v":0},{"$f":"-Inputs!Z1285","v":0},{"$f":"-Inputs!AA1285","v":0},{"$f":"-Inputs!AB1285","v":0},0,{"$f":"-Inputs!AD1285","v":0},{"$f":"-Inputs!AE1285","v":0},{"$f":"-Inputs!AF1285","v":0},{"$f":"-Inputs!AG1285","v":0},{"$f":"-Inputs!AH1285","v":0},{"$f":"-IF(AI376=0,0,IF(AI391<0,AI391,IF(AI376=0,AI391,MIN((AI391/AI376)*(AI391>0),AI391,-AH436))))","v":0},0,0,0,0,{"$f":"-IF(AN376=0,0,IF(AN391<0,AN391,IF(AN376=0,AN391,MIN((AN391/AN376)*(AN391>0),AN391,-AM436))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":437},null,"Cathodic/Corrosion Protection",null,0,null,null,null,{"$f":"-Inputs!I1286","v":0},{"$f":"-Inputs!J1286","v":0},{"$f":"-Inputs!K1286","v":0},{"$f":"-Inputs!L1286","v":0},{"$f":"-Inputs!M1286","v":0},{"$f":"-Inputs!N1286","v":0},{"$f":"-Inputs!O1286","v":0},{"$f":"-Inputs!P1286","v":0},{"$f":"-Inputs!Q1286","v":0},{"$f":"-Inputs!R1286","v":0},{"$f":"-Inputs!S1286","v":0},{"$f":"-Inputs!T1286","v":0},{"$f":"-Inputs!U1286","v":0},{"$f":"-Inputs!V1286","v":0},{"$f":"-Inputs!W1286","v":0},{"$f":"-Inputs!X1286","v":0},{"$f":"-Inputs!Y1286","v":0},{"$f":"-Inputs!Z1286","v":0},{"$f":"-Inputs!AA1286","v":0},{"$f":"-Inputs!AB1286","v":0},0,{"$f":"-Inputs!AD1286","v":0},{"$f":"-Inputs!AE1286","v":0},{"$f":"-Inputs!AF1286","v":0},{"$f":"-Inputs!AG1286","v":0},{"$f":"-Inputs!AH1286","v":0},{"$f":"-IF(AI377=0,0,IF(AI392<0,AI392,IF(AI377=0,AI392,MIN((AI392/AI377)*(AI392>0),AI392,-AH437))))","v":0},0,0,0,0,{"$f":"-IF(AN377=0,0,IF(AN392<0,AN392,IF(AN377=0,AN392,MIN((AN392/AN377)*(AN392>0),AN392,-AM437))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":438},null,"SCADA , ECI And Comms",null,0,null,null,null,{"$f":"-Inputs!I1287","v":0},{"$f":"-Inputs!J1287","v":0},{"$f":"-Inputs!K1287","v":0},{"$f":"-Inputs!L1287","v":0},{"$f":"-Inputs!M1287","v":0},{"$f":"-Inputs!N1287","v":0},{"$f":"-Inputs!O1287","v":0},{"$f":"-Inputs!P1287","v":0},{"$f":"-Inputs!Q1287","v":0},{"$f":"-Inputs!R1287","v":0},{"$f":"-Inputs!S1287","v":0},{"$f":"-Inputs!T1287","v":0},{"$f":"-Inputs!U1287","v":0},{"$f":"-Inputs!V1287","v":0},{"$f":"-Inputs!W1287","v":0},{"$f":"-Inputs!X1287","v":0},{"$f":"-Inputs!Y1287","v":0},{"$f":"-Inputs!Z1287","v":0},{"$f":"-Inputs!AA1287","v":0},{"$f":"-Inputs!AB1287","v":0},0,{"$f":"-Inputs!AD1287","v":0},{"$f":"-Inputs!AE1287","v":0},{"$f":"-Inputs!AF1287","v":0},{"$f":"-Inputs!AG1287","v":0},{"$f":"-Inputs!AH1287","v":0},{"$f":"-IF(AI378=0,0,IF(AI393<0,AI393,IF(AI378=0,AI393,MIN((AI393/AI378)*(AI393>0),AI393,-AH438))))","v":0},0,0,0,0,{"$f":"-IF(AN378=0,0,IF(AN393<0,AN393,IF(AN378=0,AN393,MIN((AN393/AN378)*(AN393>0),AN393,-AM438))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":439},null,"Building",null,0,null,null,null,{"$f":"-Inputs!I1288","v":0},{"$f":"-Inputs!J1288","v":0},{"$f":"-Inputs!K1288","v":0},{"$f":"-Inputs!L1288","v":0},{"$f":"-Inputs!M1288","v":0},{"$f":"-Inputs!N1288","v":0},{"$f":"-Inputs!O1288","v":0},{"$f":"-Inputs!P1288","v":0},{"$f":"-Inputs!Q1288","v":0},{"$f":"-Inputs!R1288","v":0},{"$f":"-Inputs!S1288","v":0},{"$f":"-Inputs!T1288","v":0},{"$f":"-Inputs!U1288","v":0},{"$f":"-Inputs!V1288","v":0},{"$f":"-Inputs!W1288","v":0},{"$f":"-Inputs!X1288","v":0},{"$f":"-Inputs!Y1288","v":0},{"$f":"-Inputs!Z1288","v":0},{"$f":"-Inputs!AA1288","v":0},{"$f":"-Inputs!AB1288","v":0},0,{"$f":"-Inputs!AD1288","v":0},{"$f":"-Inputs!AE1288","v":0},{"$f":"-Inputs!AF1288","v":0},{"$f":"-Inputs!AG1288","v":0},{"$f":"-Inputs!AH1288","v":0},{"$f":"-IF(AI379=0,0,IF(AI394<0,AI394,IF(AI379=0,AI394,MIN((AI394/AI379)*(AI394>0),AI394,-AH439))))","v":0},0,0,0,0,{"$f":"-IF(AN379=0,0,IF(AN394<0,AN394,IF(AN379=0,AN394,MIN((AN394/AN379)*(AN394>0),AN394,-AM439))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":440},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI380=0,AI395,IF(AI395<0,AI395,IF(AI380=0,AI395,MIN((AI395/AI380)*(AI395>0),AI395))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":441},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN381=0,AN396,IF(AN396<0,AN396,IF(AN381=0,AN396,MIN((AN396/AN381)*(AN396>0),AN396))))","v":-4.9960036108132046E-17},-4.9960036108132046E-17,-4.9960036108132046E-17,-4.9960036108132052E-17,-4.9960036108132052E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":442},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AR382=0,AR397,IF(AR397<0,AR397,IF(AR382=0,AR397,MIN((AR397/AR382)*(AR397>0),AR397))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":443},null,"Non-Depreciable",null,0,null,null,null,{"$f":"-Inputs!I1292","v":0},{"$f":"-Inputs!J1292","v":0},{"$f":"-Inputs!K1292","v":0},{"$f":"-Inputs!L1292","v":0},{"$f":"-Inputs!M1292","v":0},{"$f":"-Inputs!N1292","v":0},{"$f":"-Inputs!O1292","v":0},{"$f":"-Inputs!P1292","v":0},{"$f":"-Inputs!Q1292","v":0},{"$f":"-Inputs!R1292","v":0},{"$f":"-Inputs!S1292","v":0},{"$f":"-Inputs!T1292","v":0},{"$f":"-Inputs!U1292","v":0},{"$f":"-Inputs!V1292","v":0},{"$f":"-Inputs!W1292","v":0},{"$f":"-Inputs!X1292","v":0},{"$f":"-Inputs!Y1292","v":0},{"$f":"-Inputs!Z1292","v":0},{"$f":"-Inputs!AA1292","v":0},{"$f":"-Inputs!AB1292","v":0},0,{"$f":"-Inputs!AD1292","v":0},{"$f":"-Inputs!AE1292","v":0},{"$f":"-Inputs!AF1292","v":0},{"$f":"-Inputs!AG1292","v":0},{"$f":"-Inputs!AH1292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":444},null,"Cost of Raising Equity",null,0,null,null,null,{"$f":"-Inputs!I1293","v":0},{"$f":"-Inputs!J1293","v":0},{"$f":"-Inputs!K1293","v":0},{"$f":"-Inputs!L1293","v":0},{"$f":"-Inputs!M1293","v":0},{"$f":"-Inputs!N1293","v":0},{"$f":"-Inputs!O1293","v":0},{"$f":"-Inputs!P1293","v":0},{"$f":"-Inputs!Q1293","v":0},{"$f":"-Inputs!R1293","v":0},{"$f":"-Inputs!S1293","v":0},{"$f":"-Inputs!T1293","v":0},{"$f":"-Inputs!U1293","v":0},{"$f":"-Inputs!V1293","v":0},{"$f":"-Inputs!W1293","v":0},{"$f":"-Inputs!X1293","v":0},{"$f":"-Inputs!Y1293","v":0},{"$f":"-Inputs!Z1293","v":0},{"$f":"-Inputs!AA1293","v":0},{"$f":"-Inputs!AB1293","v":0},0,{"$f":"-Inputs!AD1293","v":0},{"$f":"-Inputs!AE1293","v":0},{"$f":"-Inputs!AF1293","v":0},{"$f":"-Inputs!AG1293","v":0},{"$f":"-Inputs!AH1293","v":0},{"$f":"-IF(AI384=0,0,IF(AI399<0,AI399,IF(AI384=0,AI399,MIN((AI399/AI384)*(AI399>0),MIN(-AH444,AI399)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,"Total",null,{"$f":"SUM(E432:E444)","v":-0.27764388266016238},null,null,null,{"$f":"SUM(I432:I444)","v":0},-0.41772782041578249,-0.41772782041578249,-0.41772782041578249,-0.41772782041578249,-0.38384658008233719,-0.38384658008233719,-0.38384658008233719,-0.38384658008233719,-0.38384658008233719,-0.38384658008233719,-0.38441990515901292,-0.38441990515901303,-0.38441990515901303,-0.38441990515901303,-0.38441990515901303,-0.33307708470590908,-0.33307708470590908,-0.33307708470590908,-0.33307708470590908,-0.33307708470590908,-0.38861447553818212,-0.38861447553818212,-0.38861447553818212,-0.38861447553818212,-0.38861447553818207,-0.38861447553818207,{"$f":"SUM(AJ432:AJ444)","v":-0.38861447553818207},-0.38861447553818207,-0.38861447553818207,-0.38861447553818207,-4.7064196041457777E-2,-4.7064196041457777E-2,-4.7064196041457777E-2,-4.7064196041457777E-2,-4.7064196041457777E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,-4.7064196041457729E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},"Closing Value"]
[{"$f":"ROW()","v":447},null,"Pipeline",null,1.6477195291300597,null,null,null,{"$f":"I387+I402+I417+I432","v":2.6486802506319562},2.6362764920384483,2.6238727334449403,2.6114689748514324,2.5990652162579244,2.5612269269631822,2.52338863766844,2.4855503483736978,2.4477120590789556,2.4098737697842134,{"$f":"(S387+S402+S417+S432-S462)*(S387+S402+S417+S432-S462>0)","v":2.3720354804894712},{"$f":"T387+T402+T417+T432","v":2.3325015558146465},2.2929676311398217,2.253433706464997,2.2138997817901722,2.1743658571153475,{"$f":"MAX(Y387+Y402+Y417+Y432,0)","v":2.1348319324405227},{"$f":"Z387+Z402+Z417+Z432","v":2.095298007765698},2.0557640830908732,2.0162301584160485,1.9766962337412248,1.9296320376997671,1.8825678416583094,1.8355036456168516,1.7884394495753939,{"$f":"AH387+AH402+AH417+AH432+AH462","v":1.7413752535339362},{"$f":"AI387+AI402+AI417+AI432","v":1.6943110574924785},1.6472468614510207,1.600182665409563,1.5531184693681053,{"$f":"AM387+AM402+AM417+AM432+AM462","v":1.5060542733266475},{"$f":"AN387+AN402+AN417+AN432","v":1.4589900772851898},1.4119258812437321,1.3648616852022744,1.3177974891608166,{"$f":"AR387+AR402+AR417+AR432+AR462","v":1.2707332931193589},{"$f":"AS387+AS402+AS417+AS432","v":1.2236690970779012},1.1766049010364434,1.1295407049949857,1.082476508953528,1.0354123129120703,0.98834811687061253,0.9412839208291548,0.89421972478769707,0.84715552874623934,0.80009133270478161,0.75302713666332388,0.70596294062186615,0.65889874458040842,0.6118345485389507,0.56477035249749297,0.51770615645603524,0.47064196041457751,0.42357776437311978,0.37651356833166205,0.32944937229020432,0.28238517624874659,0.23532098020728887,0.18825678416583114,0.14119258812437341,9.4128392082915679E-2,4.7064196041457951E-2,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16]
[{"$f":"ROW()","v":448},null,"Compression",null,0,null,null,null,{"$f":"I388+I403+I418+I433","v":-3.809354280263463},-3.8739692087505744,-3.9385841372376857,-4.0031990657247967,-4.0678139942119076,-4.0678139942119076,-4.0678139942119076,-4.0678139942119076,-4.0678139942119076,-4.0678139942119076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI388+AI403+AI418+AI433","v":0},0,0,0,0,{"$f":"AN388+AN403+AN418+AN433","v":0},0,0,0,0,{"$f":"AS388+AS403+AS418+AS433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":449},null,"Metering",null,0.60026118528415207,null,null,null,{"$f":"I389+I404+I419+I434","v":1.0910708969463683},1.0910708969463683,1.0910708969463683,1.0910708969463683,1.0910708969463683,1.0692494790074409,1.0474280610685136,1.0256066431295863,1.0037852251906589,0.9819638072517316,0.96014238931280427,0.93613882957998418,0.91213526984716409,0.888131710114344,0.86412815038152391,0.84012459064870382,0.81612103091588373,0.79211747118306364,0.76811391145024355,0.74411035171742346,0.72010679198460248,0.64809611278614221,0.57608543358768194,0.50407475438922167,0.43206407519076145,0.36005339599230124,{"$f":"AI389+AI404+AI419+AI434","v":0.28804271679384102},0.21603203759538081,0.1440213583969206,7.2010679198460367E-2,0,{"$f":"AN389+AN404+AN419+AN434","v":0},0,0,0,0,{"$f":"AS389+AS404+AS419+AS434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":450},null,"Other Depreciable",null,2.2468078590142251,null,null,null,{"$f":"I390+I405+I420+I435","v":9.7256061854600286},9.3848970521248649,9.0441879187897012,8.7034787854545375,8.3627696521193737,8.0385827792707065,7.7143959064220393,7.3902090335733721,7.0660221607247049,6.7418352878760377,6.4176484150273705,5.3266236874794393,5.0057412667280712,4.6848588459767031,4.363976425225335,4.0430940044739669,3.7735544041757025,3.5040148038774381,3.2344752035791737,2.9649356032809093,2.6953960029826423,2.4258564026843779,2.1563168023861135,1.8867772020878493,1.6172376017895851,1.3476980014913209,{"$f":"AI390+AI405+AI420+AI435","v":1.0781584011930567},0.80861880089479254,0.53907920059652836,0.26953960029826424,0,{"$f":"AN390+AN405+AN420+AN435","v":0},0,0,0,0,{"$f":"AS390+AS405+AS420+AS435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":451},null,"Computers and Motor Vehicles",null,0,null,null,null,{"$f":"I391+I406+I421+I436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI391+AI406+AI421+AI436","v":0},0,0,0,0,{"$f":"AN391+AN406+AN421+AN436","v":0},0,0,0,0,{"$f":"AS391+AS406+AS421+AS436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":452},null,"Cathodic/Corrosion Protection",null,0,null,null,null,{"$f":"I392+I407+I422+I437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI392+AI407+AI422+AI437","v":0},0,0,0,0,{"$f":"AN392+AN407+AN422+AN437","v":0},0,0,0,0,{"$f":"AS392+AS407+AS422+AS437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":453},null,"SCADA , ECI And Comms",null,0,null,null,null,{"$f":"I393+I408+I423+I438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI393+AI408+AI423+AI438","v":0},0,0,0,0,{"$f":"AN393+AN408+AN423+AN438","v":0},0,0,0,0,{"$f":"AS393+AS408+AS423+AS438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":454},null,"Building",null,0,null,null,null,{"$f":"I394+I409+I424+I439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI394+AI409+AI424+AI439","v":0},0,0,0,0,{"$f":"AN394+AN409+AN424+AN439","v":0},0,0,0,0,{"$f":"AS394+AS409+AS424+AS439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":455},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH475","v":0},{"$f":"AI395+AI410+AI425+AI440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":456},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM475","v":2.4980018054066022E-16},{"$f":"AN396+AN411+AN426+AN441","v":1.9984014443252818E-16},1.4988010832439614E-16,9.9920072216264103E-17,4.9960036108132052E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":457},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR475","v":0},{"$f":"AS397+AS412+AS427+AS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":458},null,"Non-Depreciable",null,0,null,null,null,{"$f":"I398+I413+I428+I443","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S398+S413+S428+S443-S473)*(S398+S413+S428+S443-S473>0)","v":0},{"$f":"T398+T413+T428+T443","v":0},0,0,0,0,{"$f":"MAX(Y398+Y413+Y428+Y443,0)","v":0},{"$f":"Z398+Z413+Z428+Z443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF398+BF413+BF428+BF443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity",null,0,null,null,null,{"$f":"I399+I414+I429+I444","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S399+S414+S429+S444-S474)*(S399+S414+S429+S444-S474>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y399+Y414+Y429+Y444,0)","v":0},{"$f":"Z399+Z414+Z429+Z444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF399+BF414+BF429+BF444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":460},null,"Total",null,{"$f":"SUM(E447:E459)","v":4.494788573428437},null,null,null,{"$f":"SUM(I447:I459)","v":9.6560030527748903},9.2382752323591077,8.8205474119433234,8.4028195915275408,7.9850917711117591,7.6012451910294221,7.2173986109470851,6.8335520308647482,6.4497054507824121,6.0658588707000751,9.7498262848296449,8.5952640728740697,8.2108441677150559,7.8264242625560438,7.4420043573970309,7.057584452238018,6.7245073675321088,6.3914302828261995,6.0583531981202903,5.725276113414381,5.39219902870847,5.0035845531702874,4.6149700776321048,4.2263556020939221,3.8377411265557404,3.4491266510175587,3.060512175479376,2.6718976999411943,2.2832832244030117,1.8946687488648297,1.5060542733266478,1.45899007728519,1.4119258812437323,1.3648616852022744,1.3177974891608166,1.2707332931193589,1.2236690970779012,1.1766049010364434,1.1295407049949857,1.082476508953528,1.0354123129120703,0.98834811687061253,0.9412839208291548,0.89421972478769707,0.84715552874623934,0.80009133270478161,0.75302713666332388,0.70596294062186615,0.65889874458040842,0.6118345485389507,0.56477035249749297,0.51770615645603524,0.47064196041457751,0.42357776437311978,0.37651356833166205,0.32944937229020432,0.28238517624874659,0.23532098020728887,0.18825678416583114,0.14119258812437341,9.4128392082915679E-2,4.7064196041457951E-2,2.2204460492503131E-16,2.2204460492503131E-16,{"$f":"SUM(BU447:BU459)","v":2.2204460492503131E-16},2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16]
[{"$f":"ROW()","v":461},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":462},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S387+S402+S432)*(S387+S402+S432<0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C462=\"Non-Depreciable\",0,IF(AND(ROUND(AH372,2)=0,AH387<>0),-AH387,IF(ROUND(AH372,2)=1,-(AH387+AH432),0)))","v":0},null,null,null,null,{"$f":"IF(H462=\"Non-Depreciable\",0,IF(AND(ROUND(AM372,2)=0,AM387<>0),-AM387,IF(ROUND(AM372,2)=1,-(AM387+AM432),0)))","v":0},null,null,null,null,{"$f":"IF(M462=\"Non-Depreciable\",0,IF(AND(ROUND(AR372,2)=0,AR387<>0),-AR387,IF(ROUND(AR372,2)=1,-(AR387+AR432),0)))","v":0}]
[{"$f":"ROW()","v":463},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0678139942119076,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":464},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,-1.3877787807814457E-16,null,null,null,null,0]
[{"$f":"ROW()","v":465},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,-1.1102230246251565E-16,null,null,null,null,0]
[{"$f":"ROW()","v":466},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":467},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":468},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":469},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":470},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":471},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":472},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":473},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S398+S413+S443)*(S398+S413+S443<0)","v":0}]
[{"$f":"ROW()","v":474},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S399+S414+S444)*(S399+S414+S444<0)","v":0}]
[{"$f":"ROW()","v":475},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S462:S474)","v":-4.0678139942119076},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC462:AC474)","v":0},null,null,null,null,{"$f":"SUM(AH462:AH474)","v":0},null,null,null,null,{"$f":"SUM(AM462:AM474)","v":-2.4980018054066022E-16},null,null,null,null,{"$f":"SUM(AR462:AR474)","v":0}]
[{"$f":"ROW()","v":476}]
["2001 Capex",null,null,null,{"$f":"E$50","v":"DBP Principled Approach in 2020 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":478},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$157=\"\",\"\",Asset!AD$157-AD$6)","v":42}]
[{"$f":"ROW()","v":479},null,"Pipeline",null,52,null,null,null,null,null,{"$f":"Inputs!$D$57","v":70},{"$f":"MAX(0,K479-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AA479-1)","v":53},{"$f":"$E479","v":52},{"$f":"IF(AC479>0,IF(AD$160=\"\",AC479-1,MIN(AC479-1,AD$160)),0)","v":42},{"$f":"MAX(0,AD479-1)","v":41},40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,{"$f":"MAX(0,AT479-1)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,{"$f":"MAX(0,BJ479-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,{"$f":"MAX(0,BZ479-1)","v":0}]
[{"$f":"ROW()","v":480},null,"Compression",null,12,null,null,null,null,null,{"$f":"Inputs!$D$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"$E480","v":12},{"$f":"IF(AC480>0,IF(AD$160=\"\",AC480-1,MIN(AC480-1,AD$160)),0)","v":11},10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,"Metering",null,12,null,null,null,null,null,{"$f":"Inputs!$D$59","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,12,{"$f":"IF(AD478=\"\",MAX(0,AC481-1),Inputs!$D$75-(AC$6-LEFT($A477,4)))","v":11},10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"Other Depreciable",null,12,null,null,null,null,null,{"$f":"Inputs!$D$60","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AC482>0,IF(AD$160=\"\",AC482-1,MIN(AC482-1,AD$160)),0)","v":11},10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Computers and Motor Vehicles",null,0,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,K483-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AC483-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":484},null,"Cathodic/Corrosion Protection",null,0,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},{"$f":"MAX(0,K484-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,"SCADA , ECI And Comms",null,0,null,null,null,null,null,{"$f":"Inputs!$D$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Building",null,12,null,null,null,null,null,{"$f":"Inputs!$D$64","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"Inputs!$D$80-(Inputs!$G$64-AC486+1)","v":31},30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":487},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$82","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":489},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$83","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":490},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":491},null,"Cost of Raising Equity",null,44.598995281445561,null,null,null,null,null,{"$f":"Inputs!$D$69","v":62.598995281445561},{"$f":"MAX(0,K491-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,{"$f":"IF(AC491>0,IF(AD$160=\"\",AC491-1,MIN(AC491-1,AD$160)),0)","v":42},{"$f":"MAX(0,AD491-1)","v":41},40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492}]
[{"$f":"ROW()","v":493},"Opening Value"]
[{"$f":"ROW()","v":494},null,"Pipeline",null,1.896891899075093E-2,null,null,null,null,{"$f":"I554","v":0},5.5699590224762667E-2,4.7622724163873767E-2,3.9545858102984867E-2,3.1468992042095967E-2,3.0673283610313642E-2,2.9877575178531318E-2,2.9081866746748994E-2,2.828615831496667E-2,2.7490449883184345E-2,2.6694741451402021E-2,2.6257122739083955E-2,2.5819504026765888E-2,2.5381885314447822E-2,2.4944266602129755E-2,2.4506647889811689E-2,2.4069029177493623E-2,2.3631410465175556E-2,2.319379175285749E-2,{"$f":"$E494*$E$51","v":2.2756173040539413E-2},{"$f":"AC554","v":2.2318554328221347E-2},2.1787160177549409E-2,2.1255766026877471E-2,2.0724371876205534E-2,2.0192977725533596E-2,1.9661583574861658E-2,1.913018942418972E-2,1.8598795273517783E-2,1.8067401122845845E-2,1.7536006972173907E-2,1.7004612821501969E-2,1.6473218670830032E-2,1.5941824520158094E-2,1.5410430369486158E-2,1.4879036218814222E-2,1.4347642068142286E-2,1.381624791747035E-2,1.3284853766798414E-2,1.2753459616126478E-2,1.2222065465454542E-2,1.1690671314782606E-2,1.115927716411067E-2,1.0627883013438734E-2,1.0096488862766798E-2,9.5650947120948619E-3,9.0337005614229259E-3,8.5023064107509899E-3,7.9709122600790539E-3,7.4395181094071179E-3,6.9081239587351819E-3,6.3767298080632459E-3,5.8453356573913099E-3,5.3139415067193739E-3,4.7825473560474379E-3,4.2511532053755019E-3,3.7197590547035655E-3,3.188364904031629E-3,2.6569707533596926E-3,2.1255766026877562E-3,1.5941824520158197E-3,1.0627883013438833E-3,5.3139415067194684E-4,1.0408340855860843E-17,1.0408340855860843E-17,1.0408340855860843E-17,1.0408340855860843E-17,1.0408340855860843E-17,1.0408340855860843E-17,1.0408340855860843E-17,1.0408340855860843E-17]
[{"$f":"ROW()","v":495},null,"Compression",null,0.75141072248965024,null,null,null,null,0,2.4558690442881921,2.1630826495809696,1.870296254873747,1.5775098601665243,1.5775098601665243,1.5775098601665243,1.5775098601665243,1.5775098601665243,1.5775098601665243,1.5775098601665243,1.5023903430157375,1.4272708258649507,1.3521513087141639,1.2770317915633771,1.2019122744125903,1.1267927572618035,1.0516732401110167,0.97655372296022991,0.90143420580944278,0.82631468865865598,0.75119517150786908,0.67607565435708217,0.60095613720629526,0.52583662005550835,0.45071710290472145,0.37559758575393454,0.30047806860314763,0.22535855145236075,0.15023903430157387,7.5119517150786991E-2,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":496},null,"Metering",null,0.56783722407957749,null,null,null,null,0,0.99870106478318543,0.99668184826796324,0.99466263175274106,0.99264341523751887,0.97266939394185514,0.95269537264619142,0.93272135135052769,0.91274733005486397,0.89277330875920025,0.87279928746353652,0.85151149996442588,0.83022371246531523,0.80893592496620459,0.78764813746709395,0.7663603499679833,0.74507256246887266,0.72378477496976201,0.70249698747065137,0.68120919997154139,0.65992141247243075,0.59992855679311885,0.53993570111380695,0.47994284543449506,0.41994998975518316,0.35995713407587127,0.29996427839655937,0.2399714227172475,0.17997856703793563,0.11998571135862376,5.9992855679311889E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":497},null,"Other Depreciable",null,0.47985500729980779,null,null,null,null,0,2.536729362637594,2.1978375241661308,1.8589456856946676,1.5200538472232044,1.4354962018019513,1.3509385563806982,1.266380910959445,1.1818232655381919,1.0972656201169388,1.0127079746956857,0.96044452550248571,0.91222033623126264,0.86399614696003957,0.8157719576888165,0.76754776841759342,0.71957603289149386,0.67160429736539429,0.62363256183929472,0.5756608263131946,0.52768909078709503,0.47971735526099546,0.43174561973489589,0.38377388420879632,0.33580214868269675,0.28783041315659719,0.23985867763049765,0.19188694210439811,0.14391520657829859,9.5943471052199067E-2,4.797173552609954E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":498},null,"Computers and Motor Vehicles",null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":499},null,"Cathodic/Corrosion Protection",null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},null,"SCADA , ECI And Comms",null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":504},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH564","v":0},{"$f":"AI564","v":0},{"$f":"AJ564","v":0},{"$f":"AK564","v":0},{"$f":"AL564","v":0},{"$f":"AM564","v":0},{"$f":"AN564","v":0},{"$f":"AO564","v":0},{"$f":"AP564","v":0},{"$f":"AQ564","v":0},{"$f":"AR564","v":1.1102230246251565E-16},{"$f":"AS564","v":8.8817841970012528E-17},{"$f":"AT564","v":6.6613381477509402E-17},{"$f":"AU564","v":4.4408920985006264E-17},{"$f":"AV564","v":2.2204460492503132E-17},{"$f":"AW564","v":0},{"$f":"AX564","v":0},{"$f":"AY564","v":0},{"$f":"AZ564","v":0},{"$f":"BA564","v":0},{"$f":"BB564","v":0},{"$f":"BC564","v":0},{"$f":"BD564","v":0},{"$f":"BE564","v":0},{"$f":"BF564","v":0},{"$f":"BG564","v":0},{"$f":"BH564","v":0},{"$f":"BI564","v":0},{"$f":"BJ564","v":0},{"$f":"BK564","v":0},{"$f":"BL564","v":0},{"$f":"BM564","v":0},{"$f":"BN564","v":0},{"$f":"BO564","v":0},{"$f":"BP564","v":0},{"$f":"BQ564","v":0},{"$f":"BR564","v":0},{"$f":"BS564","v":0},{"$f":"BT564","v":0},{"$f":"BU564","v":0},{"$f":"BV564","v":0},{"$f":"BW564","v":0},{"$f":"BX564","v":0},{"$f":"BY564","v":0},{"$f":"BZ564","v":0}]
[{"$f":"ROW()","v":511},null,"Metering",null,null,null,null,null,null,{"$f":"J$281","v":0.99870106478318543}]
[{"$f":"ROW()","v":514},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$284","v":0}]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$291","v":0}]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2117","v":0},{"$f":"-Inputs!U2117","v":0},{"$f":"-Inputs!V2117","v":0},{"$f":"-Inputs!W2117","v":0},{"$f":"-Inputs!X2117","v":0},{"$f":"-Inputs!Y2117","v":0},{"$f":"-Inputs!Z2117","v":0},{"$f":"-Inputs!AA2117","v":0},{"$f":"-Inputs!AB2117","v":0},0,{"$f":"-Inputs!AD2117","v":0},{"$f":"-Inputs!AE2117","v":0},{"$f":"-Inputs!AF2117","v":0},{"$f":"-Inputs!AG2117","v":0},{"$f":"-Inputs!AH2117","v":0},{"$f":"-Inputs!AI2117","v":0},{"$f":"-Inputs!AJ2117","v":0},{"$f":"-Inputs!AK2117","v":0},{"$f":"-Inputs!AL2117","v":0},{"$f":"-Inputs!AM2117","v":0},{"$f":"-Inputs!AN2117","v":0},{"$f":"-Inputs!AO2117","v":0},{"$f":"-Inputs!AP2117","v":0},{"$f":"-Inputs!AQ2117","v":0},{"$f":"-Inputs!AR2117","v":0},{"$f":"-Inputs!AS2117","v":0},{"$f":"-Inputs!AT2117","v":0},{"$f":"-Inputs!AU2117","v":0},{"$f":"-Inputs!AV2117","v":0},{"$f":"-Inputs!AW2117","v":0},{"$f":"-Inputs!AX2117","v":0},{"$f":"-Inputs!AY2117","v":0},{"$f":"-Inputs!AZ2117","v":0},{"$f":"-Inputs!BA2117","v":0},{"$f":"-Inputs!BB2117","v":0},{"$f":"-Inputs!BC2117","v":0},{"$f":"-Inputs!BD2117","v":0},{"$f":"-Inputs!BE2117","v":0},{"$f":"-Inputs!BF2117","v":0},{"$f":"-Inputs!BG2117","v":0},{"$f":"-Inputs!BH2117","v":0},{"$f":"-Inputs!BI2117","v":0},{"$f":"-Inputs!BJ2117","v":0},{"$f":"-Inputs!BK2117","v":0},{"$f":"-Inputs!BL2117","v":0},{"$f":"-Inputs!BM2117","v":0},{"$f":"-Inputs!BN2117","v":0},{"$f":"-Inputs!BO2117","v":0},{"$f":"-Inputs!BP2117","v":0},{"$f":"-Inputs!BQ2117","v":0},{"$f":"-Inputs!BR2117","v":0},{"$f":"-Inputs!BS2117","v":0},{"$f":"-Inputs!BT2117","v":0},{"$f":"-Inputs!BU2117","v":0},{"$f":"-Inputs!BV2117","v":0},{"$f":"-Inputs!BW2117","v":0},{"$f":"-Inputs!BX2117","v":0},{"$f":"-Inputs!BY2117","v":0},{"$f":"-Inputs!BZ2117","v":0},{"$f":"-Inputs!CA2117","v":0}]
[{"$f":"ROW()","v":533},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":538},"Depreciation"]
[{"$f":"ROW()","v":544},null,"Cathodic/Corrosion Protection",null,0,null,null,null,null,null,{"$f":"-Inputs!K1301","v":0},{"$f":"-Inputs!L1301","v":0},{"$f":"-Inputs!M1301","v":0},{"$f":"-Inputs!N1301","v":0},{"$f":"-Inputs!O1301","v":0},{"$f":"-Inputs!P1301","v":0},{"$f":"-Inputs!Q1301","v":0},{"$f":"-Inputs!R1301","v":0},{"$f":"-Inputs!S1301","v":0},{"$f":"-Inputs!T1301","v":0},{"$f":"-Inputs!U1301","v":0},{"$f":"-Inputs!V1301","v":0},{"$f":"-Inputs!W1301","v":0},{"$f":"-Inputs!X1301","v":0},{"$f":"-Inputs!Y1301","v":0},{"$f":"-Inputs!Z1301","v":0},{"$f":"-Inputs!AA1301","v":0},{"$f":"-Inputs!AB1301","v":0},0,{"$f":"-Inputs!AD1301","v":0},{"$f":"-Inputs!AE1301","v":0},{"$f":"-Inputs!AF1301","v":0},{"$f":"-Inputs!AG1301","v":0},{"$f":"-Inputs!AH1301","v":0},{"$f":"-IF(AI484=0,0,IF(AI499<0,AI499,IF(AI484=0,AI499,MIN((AI499/AI484)*(AI499>0),AI499,-AH544))))","v":0},0,0,0,0,{"$f":"-IF(AN484=0,0,IF(AN499<0,AN499,IF(AN484=0,AN499,MIN((AN499/AN484)*(AN499>0),AN499,-AM544))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":551},null,"Cost of Raising Equity",null,0,null,null,null,null,null,{"$f":"-Inputs!K1308","v":0},{"$f":"-Inputs!L1308","v":0},{"$f":"-Inputs!M1308","v":0},{"$f":"-Inputs!N1308","v":0},{"$f":"-Inputs!O1308","v":0},{"$f":"-Inputs!P1308","v":0},{"$f":"-Inputs!Q1308","v":0},{"$f":"-Inputs!R1308","v":0},{"$f":"-Inputs!S1308","v":0},{"$f":"-Inputs!T1308","v":0},{"$f":"-Inputs!U1308","v":0},{"$f":"-Inputs!V1308","v":0},{"$f":"-Inputs!W1308","v":0},{"$f":"-Inputs!X1308","v":0},{"$f":"-Inputs!Y1308","v":0},{"$f":"-Inputs!Z1308","v":0},{"$f":"-Inputs!AA1308","v":0},{"$f":"-Inputs!AB1308","v":0},0,{"$f":"-Inputs!AD1308","v":0},{"$f":"-Inputs!AE1308","v":0},{"$f":"-Inputs!AF1308","v":0},{"$f":"-Inputs!AG1308","v":0},{"$f":"-Inputs!AH1308","v":0},{"$f":"-IF(AI491=0,0,IF(AI506<0,AI506,IF(AI491=0,AI506,MIN((AI506/AI491)*(AI506>0),MIN(-AH551,AI506)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":560},null,"SCADA , ECI And Comms",null,0,null,null,null,null,{"$f":"J500+J515+J530+J545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI500+AI515+AI530+AI545","v":0},0,0,0,0,{"$f":"AN500+AN515+AN530+AN545","v":0},0,0,0,0,{"$f":"AS500+AS515+AS530+AS545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":563},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM582","v":0},{"$f":"AN503+AN518+AN533+AN548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":570},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,-1.1102230246251565E-16]
[{"$f":"ROW()","v":579},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":582},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S569:S581)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH569:AH581)","v":0},null,null,null,null,{"$f":"SUM(AM569:AM581)","v":0},null,null,null,null,{"$f":"SUM(AR569:AR581)","v":-1.1102230246251565E-16}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,0,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,L590-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AC590-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":593},null,"Building",null,13,null,null,null,null,null,null,{"$f":"Inputs!$D$64","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"Inputs!$D$80-(Inputs!$G$64-AC593+1)","v":32},31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":600},"Opening Value"]
[{"$f":"ROW()","v":609},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,"Non-Depreciable",null,0,null,null,null,null,null,{"$f":"J672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z672","v":0},0,0,{"$f":"AC672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY672","v":0},0]
[{"$f":"ROW()","v":623},null,"Building",null,null,null,null,null,null,null,{"$f":"K$286","v":0}]
[{"$f":"ROW()","v":629},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K616:K628)","v":2.2548180525612085}]
[{"$f":"ROW()","v":630},"Redundant or Disposed"]
[{"$f":"ROW()","v":639},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AS2134","v":0},{"$f":"-Inputs!AT2134","v":0},{"$f":"-Inputs!AU2134","v":0},{"$f":"-Inputs!AV2134","v":0},{"$f":"-Inputs!AW2134","v":0},{"$f":"-Inputs!AX2134","v":0},{"$f":"-Inputs!AY2134","v":0},{"$f":"-Inputs!AZ2134","v":0},{"$f":"-Inputs!BA2134","v":0},{"$f":"-Inputs!BB2134","v":0},{"$f":"-Inputs!BC2134","v":0},{"$f":"-Inputs!BD2134","v":0},{"$f":"-Inputs!BE2134","v":0},{"$f":"-Inputs!BF2134","v":0},{"$f":"-Inputs!BG2134","v":0},{"$f":"-Inputs!BH2134","v":0},{"$f":"-Inputs!BI2134","v":0},{"$f":"-Inputs!BJ2134","v":0},{"$f":"-Inputs!BK2134","v":0},{"$f":"-Inputs!BL2134","v":0},{"$f":"-Inputs!BM2134","v":0},{"$f":"-Inputs!BN2134","v":0},{"$f":"-Inputs!BO2134","v":0},{"$f":"-Inputs!BP2134","v":0},{"$f":"-Inputs!BQ2134","v":0},{"$f":"-Inputs!BR2134","v":0},{"$f":"-Inputs!BS2134","v":0},{"$f":"-Inputs!BT2134","v":0},{"$f":"-Inputs!BU2134","v":0},{"$f":"-Inputs!BV2134","v":0},{"$f":"-Inputs!BW2134","v":0},{"$f":"-Inputs!BX2134","v":0},{"$f":"-Inputs!BY2134","v":0},{"$f":"-Inputs!BZ2134","v":0},{"$f":"-Inputs!CA2134","v":0}]
[{"$f":"ROW()","v":642},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2137","v":0},{"$f":"-Inputs!U2137","v":0},{"$f":"-Inputs!V2137","v":0},{"$f":"-Inputs!W2137","v":0},{"$f":"-Inputs!X2137","v":0},{"$f":"-Inputs!Y2137","v":0},{"$f":"-Inputs!Z2137","v":0},{"$f":"-Inputs!AA2137","v":0},{"$f":"-Inputs!AB2137","v":0},0,{"$f":"-Inputs!AD2137","v":0},{"$f":"-Inputs!AE2137","v":0},{"$f":"-Inputs!AF2137","v":0},{"$f":"-Inputs!AG2137","v":0},{"$f":"-Inputs!AH2137","v":0},{"$f":"-Inputs!AI2137","v":0},{"$f":"-Inputs!AJ2137","v":0},{"$f":"-Inputs!AK2137","v":0},{"$f":"-Inputs!AL2137","v":0},{"$f":"-Inputs!AM2137","v":0},{"$f":"-Inputs!AN2137","v":0},{"$f":"-Inputs!AO2137","v":0},{"$f":"-Inputs!AP2137","v":0},{"$f":"-Inputs!AQ2137","v":0},{"$f":"-Inputs!AR2137","v":0},{"$f":"-Inputs!AS2137","v":0},{"$f":"-Inputs!AT2137","v":0},{"$f":"-Inputs!AU2137","v":0},{"$f":"-Inputs!AV2137","v":0},{"$f":"-Inputs!AW2137","v":0},{"$f":"-Inputs!AX2137","v":0},{"$f":"-Inputs!AY2137","v":0},{"$f":"-Inputs!AZ2137","v":0},{"$f":"-Inputs!BA2137","v":0},{"$f":"-Inputs!BB2137","v":0},{"$f":"-Inputs!BC2137","v":0},{"$f":"-Inputs!BD2137","v":0},{"$f":"-Inputs!BE2137","v":0},{"$f":"-Inputs!BF2137","v":0},{"$f":"-Inputs!BG2137","v":0},{"$f":"-Inputs!BH2137","v":0},{"$f":"-Inputs!BI2137","v":0},{"$f":"-Inputs!BJ2137","v":0},{"$f":"-Inputs!BK2137","v":0},{"$f":"-Inputs!BL2137","v":0},{"$f":"-Inputs!BM2137","v":0},{"$f":"-Inputs!BN2137","v":0},{"$f":"-Inputs!BO2137","v":0},{"$f":"-Inputs!BP2137","v":0},{"$f":"-Inputs!BQ2137","v":0},{"$f":"-Inputs!BR2137","v":0},{"$f":"-Inputs!BS2137","v":0},{"$f":"-Inputs!BT2137","v":0},{"$f":"-Inputs!BU2137","v":0},{"$f":"-Inputs!BV2137","v":0},{"$f":"-Inputs!BW2137","v":0},{"$f":"-Inputs!BX2137","v":0},{"$f":"-Inputs!BY2137","v":0},{"$f":"-Inputs!BZ2137","v":0},{"$f":"-Inputs!CA2137","v":0}]
[{"$f":"ROW()","v":649},null,"Other Depreciable",null,-1.0359534962301395E-2,null,null,null,null,null,null,{"$f":"-Inputs!L1314","v":-0.38499728223570417},{"$f":"-Inputs!M1314","v":-0.38499728223570417},{"$f":"-Inputs!N1314","v":-4.4909582648620536E-2},{"$f":"-Inputs!O1314","v":-4.4909582648620536E-2},{"$f":"-Inputs!P1314","v":-4.4909582648620536E-2},{"$f":"-Inputs!Q1314","v":-4.4909582648620536E-2},{"$f":"-Inputs!R1314","v":-4.4909582648620536E-2},{"$f":"-Inputs!S1314","v":-4.4909582648620536E-2},{"$f":"-Inputs!T1314","v":-1.3992519049794747E-2},{"$f":"-Inputs!U1314","v":-1.3992519049794743E-2},{"$f":"-Inputs!V1314","v":-1.3992519049794743E-2},{"$f":"-Inputs!W1314","v":-1.3992519049794743E-2},{"$f":"-Inputs!X1314","v":-1.3992519049794743E-2},{"$f":"-Inputs!Y1314","v":-1.2427875849783254E-2},{"$f":"-Inputs!Z1314","v":-1.2427875849783254E-2},{"$f":"-Inputs!AA1314","v":-1.2427875849783254E-2},{"$f":"-Inputs!AB1314","v":-1.2427875849783257E-2},-1.2427875849783257E-2,{"$f":"-Inputs!AD1314","v":-1.2427875849783292E-2},{"$f":"-Inputs!AE1314","v":-1.2427875849783292E-2},{"$f":"-Inputs!AF1314","v":-1.2427875849783292E-2},{"$f":"-Inputs!AG1314","v":-1.2427875849783292E-2},{"$f":"-Inputs!AH1314","v":-1.2427875849783292E-2},{"$f":"-IF(AI589=0,0,IF(AI604<0,AI604,IF(AI589=0,AI604,MIN((AI604/AI589)*(AI604>0),AI604,-AH649))))","v":-1.2427875849783292E-2},-1.2427875849783292E-2,-1.2427875849783292E-2,-1.2427875849783292E-2,-1.2427875849783292E-2,{"$f":"-IF(AN589=0,0,IF(AN604<0,AN604,IF(AN589=0,AN604,MIN((AN604/AN589)*(AN604>0),AN604,-AM649))))","v":-1.2427875849783292E-2},-1.2427875849783292E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,{"$f":"-Inputs!L1323","v":0},{"$f":"-Inputs!M1323","v":0},{"$f":"-Inputs!N1323","v":0},{"$f":"-Inputs!O1323","v":0},{"$f":"-Inputs!P1323","v":0},{"$f":"-Inputs!Q1323","v":0},{"$f":"-Inputs!R1323","v":0},{"$f":"-Inputs!S1323","v":0},{"$f":"-Inputs!T1323","v":0},{"$f":"-Inputs!U1323","v":0},{"$f":"-Inputs!V1323","v":0},{"$f":"-Inputs!W1323","v":0},{"$f":"-Inputs!X1323","v":0},{"$f":"-Inputs!Y1323","v":0},{"$f":"-Inputs!Z1323","v":0},{"$f":"-Inputs!AA1323","v":0},{"$f":"-Inputs!AB1323","v":0},0,{"$f":"-Inputs!AD1323","v":0},{"$f":"-Inputs!AE1323","v":0},{"$f":"-Inputs!AF1323","v":0},{"$f":"-Inputs!AG1323","v":0},{"$f":"-Inputs!AH1323","v":0},{"$f":"-IF(AI598=0,0,IF(AI613<0,AI613,IF(AI598=0,AI613,MIN((AI613/AI598)*(AI613>0),MIN(-AH658,AI613)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},"Closing Value"]
[{"$f":"ROW()","v":669},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH689","v":0},{"$f":"AI609+AI624-AI644+AI654","v":0},{"$f":"AJ609+AJ624-AJ644+AJ654","v":0},0,0,0,{"$f":"AN609+AN624-AN644+AN654","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":678},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":679},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":688},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S613+S628+S658)*(S613+S628+S658<0)","v":0}]
["2003 Capex",null,null,null,{"$f":"E$50","v":"DBP Principled Approach in 2020 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":701},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":708},null,"Pipeline",null,0,null,null,null,null,null,null,{"$f":"K768","v":0},3.7096372745490972E-5,-1.0289753805105316E-2,-1.0290283753287395E-2,-1.0290813701469474E-2,-1.0291343649651553E-2,-1.0291873597833632E-2,-1.029240354601571E-2,0,0,0,0,0,0,0,0,0,{"$f":"$E708*$E$51","v":0},{"$f":"AC768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":711},null,"Other Depreciable",null,0.49447115327263047,null,null,null,null,null,null,0,1.6152812342212992,1.2975911691596691,1.2437484613522924,1.1899057535449158,1.1360630457375391,1.0822203379301625,1.0283776301227858,0.97453492231540917,0.93216383873647835,0.88979275515754752,0.8474216715786167,0.80505058799968587,0.76267950442075505,0.72030842084182423,0.6779373372628934,0.63556625368396258,0.59319517010503175,0.55082408652610093,0.50845300294717011,0.46608191936823928,0.42371083578930846,0.38133975221037764,0.33896866863144681,0.29659758505251599,0.25422650147358516,0.21185541789465434,0.16948433431572352,0.12711325073679269,8.474216715786187E-2,4.2371083578931046E-2,2.2204460492503131E-16,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH778","v":0},{"$f":"AI778","v":0},{"$f":"AJ778","v":0},{"$f":"AK778","v":0},{"$f":"AL778","v":0},{"$f":"AM778","v":0},{"$f":"AN778","v":0},{"$f":"AO778","v":0},{"$f":"AP778","v":0},{"$f":"AQ778","v":0},{"$f":"AR778","v":2.2204460492503131E-16},{"$f":"AS778","v":1.7763568394002506E-16},{"$f":"AT778","v":1.332267629550188E-16},{"$f":"AU778","v":8.8817841970012528E-17},{"$f":"AV778","v":4.4408920985006264E-17},{"$f":"AW778","v":0},{"$f":"AX778","v":0},{"$f":"AY778","v":0},{"$f":"AZ778","v":0},{"$f":"BA778","v":0},{"$f":"BB778","v":0},{"$f":"BC778","v":0},{"$f":"BD778","v":0},{"$f":"BE778","v":0},{"$f":"BF778","v":0},{"$f":"BG778","v":0},{"$f":"BH778","v":0},{"$f":"BI778","v":0},{"$f":"BJ778","v":0},{"$f":"BK778","v":0},{"$f":"BL778","v":0},{"$f":"BM778","v":0},{"$f":"BN778","v":0},{"$f":"BO778","v":0},{"$f":"BP778","v":0},{"$f":"BQ778","v":0},{"$f":"BR778","v":0},{"$f":"BS778","v":0},{"$f":"BT778","v":0},{"$f":"BU778","v":0},{"$f":"BV778","v":0},{"$f":"BW778","v":0},{"$f":"BX778","v":0},{"$f":"BY778","v":0},{"$f":"BZ778","v":0}]
[{"$f":"ROW()","v":727},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$283","v":0}]
[{"$f":"ROW()","v":728},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$284","v":0}]
[{"$f":"ROW()","v":737},"Redundant or Disposed"]
[{"$f":"ROW()","v":745},null,"Building",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2148","v":0},{"$f":"-Inputs!U2148","v":0},{"$f":"-Inputs!V2148","v":0},{"$f":"-Inputs!W2148","v":0},{"$f":"-Inputs!X2148","v":0},{"$f":"-Inputs!Y2148","v":0},{"$f":"-Inputs!Z2148","v":0},{"$f":"-Inputs!AA2148","v":0},{"$f":"-Inputs!AB2148","v":0},0,{"$f":"-Inputs!AD2148","v":0},{"$f":"-Inputs!AE2148","v":0},{"$f":"-Inputs!AF2148","v":0},{"$f":"-Inputs!AG2148","v":0},{"$f":"-Inputs!AH2148","v":0},{"$f":"-Inputs!AI2148","v":0},{"$f":"-Inputs!AJ2148","v":0},{"$f":"-Inputs!AK2148","v":0},{"$f":"-Inputs!AL2148","v":0},{"$f":"-Inputs!AM2148","v":0},{"$f":"-Inputs!AN2148","v":0},{"$f":"-Inputs!AO2148","v":0},{"$f":"-Inputs!AP2148","v":0},{"$f":"-Inputs!AQ2148","v":0},{"$f":"-Inputs!AR2148","v":0},{"$f":"-Inputs!AS2148","v":0},{"$f":"-Inputs!AT2148","v":0},{"$f":"-Inputs!AU2148","v":0},{"$f":"-Inputs!AV2148","v":0},{"$f":"-Inputs!AW2148","v":0},{"$f":"-Inputs!AX2148","v":0},{"$f":"-Inputs!AY2148","v":0},{"$f":"-Inputs!AZ2148","v":0},{"$f":"-Inputs!BA2148","v":0},{"$f":"-Inputs!BB2148","v":0},{"$f":"-Inputs!BC2148","v":0},{"$f":"-Inputs!BD2148","v":0},{"$f":"-Inputs!BE2148","v":0},{"$f":"-Inputs!BF2148","v":0},{"$f":"-Inputs!BG2148","v":0},{"$f":"-Inputs!BH2148","v":0},{"$f":"-Inputs!BI2148","v":0},{"$f":"-Inputs!BJ2148","v":0},{"$f":"-Inputs!BK2148","v":0},{"$f":"-Inputs!BL2148","v":0},{"$f":"-Inputs!BM2148","v":0},{"$f":"-Inputs!BN2148","v":0},{"$f":"-Inputs!BO2148","v":0},{"$f":"-Inputs!BP2148","v":0},{"$f":"-Inputs!BQ2148","v":0},{"$f":"-Inputs!BR2148","v":0},{"$f":"-Inputs!BS2148","v":0},{"$f":"-Inputs!BT2148","v":0},{"$f":"-Inputs!BU2148","v":0},{"$f":"-Inputs!BV2148","v":0},{"$f":"-Inputs!BW2148","v":0},{"$f":"-Inputs!BX2148","v":0},{"$f":"-Inputs!BY2148","v":0},{"$f":"-Inputs!BZ2148","v":0},{"$f":"-Inputs!CA2148","v":0}]
[{"$f":"ROW()","v":748},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":757},null,"Computers and Motor Vehicles",null,0,null,null,null,null,null,null,null,{"$f":"-Inputs!M1330","v":0},{"$f":"-Inputs!N1330","v":0},{"$f":"-Inputs!O1330","v":0},{"$f":"-Inputs!P1330","v":0},{"$f":"-Inputs!Q1330","v":0},{"$f":"-Inputs!R1330","v":0},{"$f":"-Inputs!S1330","v":0},{"$f":"-Inputs!T1330","v":0},{"$f":"-Inputs!U1330","v":0},{"$f":"-Inputs!V1330","v":0},{"$f":"-Inputs!W1330","v":0},{"$f":"-Inputs!X1330","v":0},{"$f":"-Inputs!Y1330","v":0},{"$f":"-Inputs!Z1330","v":0},{"$f":"-Inputs!AA1330","v":0},{"$f":"-Inputs!AB1330","v":0},0,{"$f":"-Inputs!AD1330","v":0},{"$f":"-Inputs!AE1330","v":0},{"$f":"-Inputs!AF1330","v":0},{"$f":"-Inputs!AG1330","v":0},{"$f":"-Inputs!AH1330","v":0},{"$f":"-IF(AI697=0,0,IF(AI712<0,AI712,IF(AI697=0,AI712,MIN((AI712/AI697)*(AI712>0),AI712,-AH757))))","v":0},0,0,0,0,{"$f":"-IF(AN697=0,0,IF(AN712<0,AN712,IF(AN697=0,AN712,MIN((AN712/AN697)*(AN712>0),AN712,-AM757))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,{"$f":"-Inputs!M1337","v":0},{"$f":"-Inputs!N1337","v":0},{"$f":"-Inputs!O1337","v":0},{"$f":"-Inputs!P1337","v":0},{"$f":"-Inputs!Q1337","v":0},{"$f":"-Inputs!R1337","v":0},{"$f":"-Inputs!S1337","v":0},{"$f":"-Inputs!T1337","v":0},{"$f":"-Inputs!U1337","v":0},{"$f":"-Inputs!V1337","v":0},{"$f":"-Inputs!W1337","v":0},{"$f":"-Inputs!X1337","v":0},{"$f":"-Inputs!Y1337","v":0},{"$f":"-Inputs!Z1337","v":0},{"$f":"-Inputs!AA1337","v":0},{"$f":"-Inputs!AB1337","v":0},0,{"$f":"-Inputs!AD1337","v":0},{"$f":"-Inputs!AE1337","v":0},{"$f":"-Inputs!AF1337","v":0},{"$f":"-Inputs!AG1337","v":0},{"$f":"-Inputs!AH1337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},"Closing Value"]
[{"$f":"ROW()","v":776},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH796","v":0},{"$f":"AI716+AI731-AI751+AI761","v":0},{"$f":"AJ716+AJ731-AJ751+AJ761","v":0},0,0,0,0,0,0,0,0,{"$f":"AS716+AS731-AS751+AS761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM796","v":0},{"$f":"AN717+AN732+AN747+AN762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,-2.2204460492503131E-16]
[{"$f":"ROW()","v":790},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":797}]
[{"$f":"ROW()","v":806},null,"SCADA , ECI And Comms",null,0,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813}]
[{"$f":"ROW()","v":816},null,"Compression",null,0.16349343510868147,null,null,null,null,null,null,null,0,0.31381734738933148,0.31381734738933148,0.31381734738933148,0.31381734738933148,0.31381734738933148,0.31381734738933148,0.31381734738933148,0.30074162458144266,0.28766590177355383,0.27459017896566501,0.26151445615777619,0.24843873334988736,0.23536301054199854,0.22228728773410972,0.20921156492622089,0.19613584211833218,0.18306011931044336,0.16998439650255454,0.15690867369466571,0.14383295088677689,0.13075722807888807,0.11768150527099926,0.10460578246311045,9.1530059655221638E-2,7.8454336847332828E-2,6.5378614039444019E-2,5.2302891231555217E-2,3.9227168423666414E-2,2.6151445615777612E-2,1.3075722807888808E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":836},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$285","v":0}]
[{"$f":"ROW()","v":843},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M830:M842)","v":5.7757743820219005}]
[{"$f":"ROW()","v":846},null,"Compression",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2157","v":0},{"$f":"-Inputs!U2157","v":0},{"$f":"-Inputs!V2157","v":0},{"$f":"-Inputs!W2157","v":0},{"$f":"-Inputs!X2157","v":0},{"$f":"-Inputs!Y2157","v":0},{"$f":"-Inputs!Z2157","v":0},{"$f":"-Inputs!AA2157","v":0},{"$f":"-Inputs!AB2157","v":0},0,{"$f":"-Inputs!AD2157","v":0},{"$f":"-Inputs!AE2157","v":0},{"$f":"-Inputs!AF2157","v":0},{"$f":"-Inputs!AG2157","v":0},{"$f":"-Inputs!AH2157","v":0},{"$f":"-Inputs!AI2157","v":0},{"$f":"-Inputs!AJ2157","v":0},{"$f":"-Inputs!AK2157","v":0},{"$f":"-Inputs!AL2157","v":0},{"$f":"-Inputs!AM2157","v":0},{"$f":"-Inputs!AN2157","v":0},{"$f":"-Inputs!AO2157","v":0},{"$f":"-Inputs!AP2157","v":0},{"$f":"-Inputs!AQ2157","v":0},{"$f":"-Inputs!AR2157","v":0},{"$f":"-Inputs!AS2157","v":0},{"$f":"-Inputs!AT2157","v":0},{"$f":"-Inputs!AU2157","v":0},{"$f":"-Inputs!AV2157","v":0},{"$f":"-Inputs!AW2157","v":0},{"$f":"-Inputs!AX2157","v":0},{"$f":"-Inputs!AY2157","v":0},{"$f":"-Inputs!AZ2157","v":0},{"$f":"-Inputs!BA2157","v":0},{"$f":"-Inputs!BB2157","v":0},{"$f":"-Inputs!BC2157","v":0},{"$f":"-Inputs!BD2157","v":0},{"$f":"-Inputs!BE2157","v":0},{"$f":"-Inputs!BF2157","v":0},{"$f":"-Inputs!BG2157","v":0},{"$f":"-Inputs!BH2157","v":0},{"$f":"-Inputs!BI2157","v":0},{"$f":"-Inputs!BJ2157","v":0},{"$f":"-Inputs!BK2157","v":0},{"$f":"-Inputs!BL2157","v":0},{"$f":"-Inputs!BM2157","v":0},{"$f":"-Inputs!BN2157","v":0},{"$f":"-Inputs!BO2157","v":0},{"$f":"-Inputs!BP2157","v":0},{"$f":"-Inputs!BQ2157","v":0},{"$f":"-Inputs!BR2157","v":0},{"$f":"-Inputs!BS2157","v":0},{"$f":"-Inputs!BT2157","v":0},{"$f":"-Inputs!BU2157","v":0},{"$f":"-Inputs!BV2157","v":0},{"$f":"-Inputs!BW2157","v":0},{"$f":"-Inputs!BX2157","v":0},{"$f":"-Inputs!BY2157","v":0},{"$f":"-Inputs!BZ2157","v":0},{"$f":"-Inputs!CA2157","v":0}]
[{"$f":"ROW()","v":855},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":862},null,"Metering",null,-4.7636923786464933E-2,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1343","v":-5.7147910291163624E-2},{"$f":"-Inputs!O1343","v":-5.7147910291163624E-2},{"$f":"-Inputs!P1343","v":-5.7147910291163624E-2},{"$f":"-Inputs!Q1343","v":-5.7147910291163624E-2},{"$f":"-Inputs!R1343","v":-5.7147910291163624E-2},{"$f":"-Inputs!S1343","v":-5.7147910291163624E-2},{"$f":"-Inputs!T1343","v":-5.7147910291163638E-2},{"$f":"-Inputs!U1343","v":-5.7147910291163638E-2},{"$f":"-Inputs!V1343","v":-5.7147910291163638E-2},{"$f":"-Inputs!W1343","v":-5.7147910291163638E-2},{"$f":"-Inputs!X1343","v":-5.7147910291163645E-2},{"$f":"-Inputs!Y1343","v":-5.7147910291163617E-2},{"$f":"-Inputs!Z1343","v":-5.7147910291163617E-2},{"$f":"-Inputs!AA1343","v":-5.7147910291163617E-2},{"$f":"-Inputs!AB1343","v":-5.7147910291163617E-2},-5.7147910291163617E-2,{"$f":"-Inputs!AD1343","v":-0.1387877821356831},{"$f":"-Inputs!AE1343","v":-0.1387877821356831},{"$f":"-Inputs!AF1343","v":-0.1387877821356831},{"$f":"-Inputs!AG1343","v":-0.1387877821356831},{"$f":"-Inputs!AH1343","v":-0.1387877821356831},{"$f":"-IF(AI802=0,0,IF(AI817<0,AI817,IF(AI802=0,AI817,MIN((AI817/AI802)*(AI817>0),AI817,-AH862))))","v":-0.1387877821356831},-0.1387877821356831,-0.1387877821356831,-0.1387877821356831,-0.1387877821356831,{"$f":"-IF(AN802=0,0,IF(AN817<0,AN817,IF(AN802=0,AN817,MIN((AN817/AN802)*(AN817>0),AN817,-AM862))))","v":-0.1387877821356831},-0.1387877821356831,-0.1387877821356831,-0.1387877821356831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":864},null,"Computers and Motor Vehicles",null,0,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1345","v":0},{"$f":"-Inputs!O1345","v":0},{"$f":"-Inputs!P1345","v":0},{"$f":"-Inputs!Q1345","v":0},{"$f":"-Inputs!R1345","v":0},{"$f":"-Inputs!S1345","v":0},{"$f":"-Inputs!T1345","v":0},{"$f":"-Inputs!U1345","v":0},{"$f":"-Inputs!V1345","v":0},{"$f":"-Inputs!W1345","v":0},{"$f":"-Inputs!X1345","v":0},{"$f":"-Inputs!Y1345","v":0},{"$f":"-Inputs!Z1345","v":0},{"$f":"-Inputs!AA1345","v":0},{"$f":"-Inputs!AB1345","v":0},0,{"$f":"-Inputs!AD1345","v":0},{"$f":"-Inputs!AE1345","v":0},{"$f":"-Inputs!AF1345","v":0},{"$f":"-Inputs!AG1345","v":0},{"$f":"-Inputs!AH1345","v":0},{"$f":"-IF(AI804=0,0,IF(AI819<0,AI819,IF(AI804=0,AI819,MIN((AI819/AI804)*(AI819>0),AI819,-AH864))))","v":0},0,0,0,0,{"$f":"-IF(AN804=0,0,IF(AN819<0,AN819,IF(AN804=0,AN819,MIN((AN819/AN804)*(AN819>0),AN819,-AM864))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Pipeline",null,0.68329216914593616,null,null,null,null,null,null,null,{"$f":"M815+M830+M845+M860","v":1.0625940247539445},1.0474141101146024,1.0322341954752603,1.0170542808359182,1.0018743661965761,0.98669445155723401,{"$f":"(S815+S830+S845+S860-S890)*(S815+S830+S845+S860-S890>0)","v":0.97151453691789191},{"$f":"T815+T830+T845+T860","v":0.95633462227854982},0.94115470763920772,0.92597479299986563,0.91079487836052353,0.89561496372118143,{"$f":"MAX(Y815+Y830+Y845+Y860,0)","v":0.88043504908183934},{"$f":"Z815+Z830+Z845+Z860","v":0.86525513444249724},0.85007521980315515,0.83489530516381305,0.81971539052447084,0.80019835741674539,0.78068132430901993,0.76116429120129447,0.74164725809356902,{"$f":"AH815+AH830+AH845+AH860+AH890","v":0.72213022498584356},{"$f":"AI815+AI830+AI845+AI860","v":0.7026131918781181},0.68309615877039265,0.66357912566266719,0.64406209255494173,{"$f":"AM815+AM830+AM845+AM860+AM890","v":0.62454505944721628},{"$f":"AN815+AN830+AN845+AN860","v":0.60502802633949082},0.58551099323176536,0.56599396012403991,0.54647692701631445,{"$f":"AR815+AR830+AR845+AR860+AR890","v":0.52695989390858899},{"$f":"AS815+AS830+AS845+AS860","v":0.50744286080086354},0.48792582769313803,0.46840879458541251,0.448891761477687,0.42937472836996149,0.40985769526223598,0.39034066215451046,0.37082362904678495,0.35130659593905944,0.33178956283133393,0.31227252972360842,0.2927554966158829,0.27323846350815739,0.25372143040043188,0.2342043972927064,0.21468736418498091,0.19517033107725543,0.17565329796952994,0.15613626486180446,0.13661923175407897,0.11710219864635349,9.7585165538628005E-2,7.806813243090252E-2,5.8551099323177036E-2,3.9034066215451552E-2,1.9517033107726064E-2,5.7592819402429996E-16,5.7592819402429996E-16,5.7592819402429996E-16,5.7592819402429996E-16,5.7592819402429996E-16,5.7592819402429996E-16,5.7592819402429996E-16,5.7592819402429996E-16,5.7592819402429996E-16]
[{"$f":"ROW()","v":876},null,"Compression",null,0.15259387276810271,null,null,null,null,null,null,null,0.31381734738933148,0.31381734738933148,0.31381734738933148,0.31381734738933148,0.31381734738933148,0.31381734738933148,0.31381734738933148,0.30074162458144266,0.28766590177355383,0.27459017896566501,0.26151445615777619,0.24843873334988736,0.23536301054199854,0.22228728773410972,0.20921156492622089,0.19613584211833207,0.18306011931044336,0.16998439650255454,0.15690867369466571,0.14383295088677689,0.13075722807888807,0.11768150527099926,{"$f":"AI816+AI831+AI846+AI861","v":0.10460578246311045},9.1530059655221638E-2,7.8454336847332828E-2,6.5378614039444019E-2,5.2302891231555217E-2,{"$f":"AN816+AN831+AN846+AN861","v":3.9227168423666414E-2},2.6151445615777612E-2,1.3075722807888808E-2,0,0,{"$f":"AS816+AS831+AS846+AS861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":885},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR903","v":5.134781488891349E-16},{"$f":"AS825+AS840+AS855+AS870","v":4.1078251911130794E-16},3.0808688933348098E-16,2.0539125955565397E-16,1.0269562977782698E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":892},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,-2.2204460492503131E-16]
[{"$f":"ROW()","v":895},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":901},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S826+S841+S871)*(S826+S841+S871<0)","v":0}]
[{"$f":"ROW()","v":912},null,"Cathodic/Corrosion Protection",null,1,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},{"$f":"MAX(0,O912-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,"Metering",null,0,null,null,null,null,null,null,null,null,0,0,-3.8592000285864021E-2,-7.7184000571728043E-2,-0.11577600085759207,-0.15436800114345609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,"Other Depreciable",null,0.16221480362074889,null,null,null,null,null,null,null,null,0,5.8577390742449831,5.6291107089150918,5.4004823435852005,5.1718539782553092,4.943225612925418,4.7145972475955267,4.5260133576917054,4.2422749964462847,4.0536911065424635,3.8651072166386422,3.676523326734821,3.4926971603980799,3.3088709940613388,3.1250448277245977,0.19460192448134592,0.18243930420126178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":934},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N$283","v":0}]
[{"$f":"ROW()","v":949},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N$291","v":0}]
[{"$f":"ROW()","v":954},null,"Metering",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2173","v":0},{"$f":"-Inputs!U2173","v":0},{"$f":"-Inputs!V2173","v":0},{"$f":"-Inputs!W2173","v":0},{"$f":"-Inputs!X2173","v":0},{"$f":"-Inputs!Y2173","v":0},{"$f":"-Inputs!Z2173","v":0},{"$f":"-Inputs!AA2173","v":0},{"$f":"-Inputs!AB2173","v":0},0,{"$f":"-Inputs!AD2173","v":0},{"$f":"-Inputs!AE2173","v":0},{"$f":"-Inputs!AF2173","v":0},{"$f":"-Inputs!AG2173","v":0},{"$f":"-Inputs!AH2173","v":0},{"$f":"-Inputs!AI2173","v":0},{"$f":"-Inputs!AJ2173","v":0},{"$f":"-Inputs!AK2173","v":0},{"$f":"-Inputs!AL2173","v":0},{"$f":"-Inputs!AM2173","v":0},{"$f":"-Inputs!AN2173","v":0},{"$f":"-Inputs!AO2173","v":0},{"$f":"-Inputs!AP2173","v":0},{"$f":"-Inputs!AQ2173","v":0},{"$f":"-Inputs!AR2173","v":0},{"$f":"-Inputs!AS2173","v":0},{"$f":"-Inputs!AT2173","v":0},{"$f":"-Inputs!AU2173","v":0},{"$f":"-Inputs!AV2173","v":0},{"$f":"-Inputs!AW2173","v":0},{"$f":"-Inputs!AX2173","v":0},{"$f":"-Inputs!AY2173","v":0},{"$f":"-Inputs!AZ2173","v":0},{"$f":"-Inputs!BA2173","v":0},{"$f":"-Inputs!BB2173","v":0},{"$f":"-Inputs!BC2173","v":0},{"$f":"-Inputs!BD2173","v":0},{"$f":"-Inputs!BE2173","v":0},{"$f":"-Inputs!BF2173","v":0},{"$f":"-Inputs!BG2173","v":0},{"$f":"-Inputs!BH2173","v":0},{"$f":"-Inputs!BI2173","v":0},{"$f":"-Inputs!BJ2173","v":0},{"$f":"-Inputs!BK2173","v":0},{"$f":"-Inputs!BL2173","v":0},{"$f":"-Inputs!BM2173","v":0},{"$f":"-Inputs!BN2173","v":0},{"$f":"-Inputs!BO2173","v":0},{"$f":"-Inputs!BP2173","v":0},{"$f":"-Inputs!BQ2173","v":0},{"$f":"-Inputs!BR2173","v":0},{"$f":"-Inputs!BS2173","v":0},{"$f":"-Inputs!BT2173","v":0},{"$f":"-Inputs!BU2173","v":0},{"$f":"-Inputs!BV2173","v":0},{"$f":"-Inputs!BW2173","v":0},{"$f":"-Inputs!BX2173","v":0},{"$f":"-Inputs!BY2173","v":0},{"$f":"-Inputs!BZ2173","v":0},{"$f":"-Inputs!CA2173","v":0}]
[{"$f":"ROW()","v":961},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":964},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2183","v":0},{"$f":"-Inputs!U2183","v":0},{"$f":"-Inputs!V2183","v":0},{"$f":"-Inputs!W2183","v":0},{"$f":"-Inputs!X2183","v":0},{"$f":"-Inputs!Y2183","v":0},{"$f":"-Inputs!Z2183","v":0},{"$f":"-Inputs!AA2183","v":0},{"$f":"-Inputs!AB2183","v":0},0,{"$f":"-Inputs!AD2183","v":0},{"$f":"-Inputs!AE2183","v":0},{"$f":"-Inputs!AF2183","v":0},{"$f":"-Inputs!AG2183","v":0},{"$f":"-Inputs!AH2183","v":0},{"$f":"-Inputs!AI2183","v":0},{"$f":"-Inputs!AJ2183","v":0},{"$f":"-Inputs!AK2183","v":0},{"$f":"-Inputs!AL2183","v":0},{"$f":"-Inputs!AM2183","v":0},{"$f":"-Inputs!AN2183","v":0},{"$f":"-Inputs!AO2183","v":0},{"$f":"-Inputs!AP2183","v":0},{"$f":"-Inputs!AQ2183","v":0},{"$f":"-Inputs!AR2183","v":0},{"$f":"-Inputs!AS2183","v":0},{"$f":"-Inputs!AT2183","v":0},{"$f":"-Inputs!AU2183","v":0},{"$f":"-Inputs!AV2183","v":0},{"$f":"-Inputs!AW2183","v":0},{"$f":"-Inputs!AX2183","v":0},{"$f":"-Inputs!AY2183","v":0},{"$f":"-Inputs!AZ2183","v":0},{"$f":"-Inputs!BA2183","v":0},{"$f":"-Inputs!BB2183","v":0},{"$f":"-Inputs!BC2183","v":0},{"$f":"-Inputs!BD2183","v":0},{"$f":"-Inputs!BE2183","v":0},{"$f":"-Inputs!BF2183","v":0},{"$f":"-Inputs!BG2183","v":0},{"$f":"-Inputs!BH2183","v":0},{"$f":"-Inputs!BI2183","v":0},{"$f":"-Inputs!BJ2183","v":0},{"$f":"-Inputs!BK2183","v":0},{"$f":"-Inputs!BL2183","v":0},{"$f":"-Inputs!BM2183","v":0},{"$f":"-Inputs!BN2183","v":0},{"$f":"-Inputs!BO2183","v":0},{"$f":"-Inputs!BP2183","v":0},{"$f":"-Inputs!BQ2183","v":0},{"$f":"-Inputs!BR2183","v":0},{"$f":"-Inputs!BS2183","v":0},{"$f":"-Inputs!BT2183","v":0},{"$f":"-Inputs!BU2183","v":0},{"$f":"-Inputs!BV2183","v":0},{"$f":"-Inputs!BW2183","v":0},{"$f":"-Inputs!BX2183","v":0},{"$f":"-Inputs!BY2183","v":0},{"$f":"-Inputs!BZ2183","v":0},{"$f":"-Inputs!CA2183","v":0}]
[{"$f":"ROW()","v":971},null,"Computers and Motor Vehicles",null,-9.096255552333822E-2,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1360","v":0},{"$f":"-Inputs!P1360","v":0},{"$f":"-Inputs!Q1360","v":0},{"$f":"-Inputs!R1360","v":0},{"$f":"-Inputs!S1360","v":0},{"$f":"-Inputs!T1360","v":0},{"$f":"-Inputs!U1360","v":0},{"$f":"-Inputs!V1360","v":0},{"$f":"-Inputs!W1360","v":0},{"$f":"-Inputs!X1360","v":0},{"$f":"-Inputs!Y1360","v":0},{"$f":"-Inputs!Z1360","v":0},{"$f":"-Inputs!AA1360","v":0},{"$f":"-Inputs!AB1360","v":0},-0.109123754216466,{"$f":"-Inputs!AD1360","v":-1.6368563132469889},{"$f":"-Inputs!AE1360","v":0},{"$f":"-Inputs!AF1360","v":0},{"$f":"-Inputs!AG1360","v":0},{"$f":"-Inputs!AH1360","v":0},{"$f":"-IF(AI911=0,0,IF(AI926<0,AI926,IF(AI911=0,AI926,MIN((AI926/AI911)*(AI926>0),AI926,-AH971))))","v":0},0,0,0,0,{"$f":"-IF(AN911=0,0,IF(AN926<0,AN926,IF(AN911=0,AN926,MIN((AN926/AN911)*(AN926>0),AN926,-AM971))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":974},null,"Building",null,0,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1363","v":0},{"$f":"-Inputs!P1363","v":0},{"$f":"-Inputs!Q1363","v":0},{"$f":"-Inputs!R1363","v":0},{"$f":"-Inputs!S1363","v":0},{"$f":"-Inputs!T1363","v":0},{"$f":"-Inputs!U1363","v":0},{"$f":"-Inputs!V1363","v":0},{"$f":"-Inputs!W1363","v":0},{"$f":"-Inputs!X1363","v":0},{"$f":"-Inputs!Y1363","v":0},{"$f":"-Inputs!Z1363","v":0},{"$f":"-Inputs!AA1363","v":0},{"$f":"-Inputs!AB1363","v":0},0,{"$f":"-Inputs!AD1363","v":0},{"$f":"-Inputs!AE1363","v":0},{"$f":"-Inputs!AF1363","v":0},{"$f":"-Inputs!AG1363","v":0},{"$f":"-Inputs!AH1363","v":0},{"$f":"-IF(AI914=0,0,IF(AI929<0,AI929,IF(AI914=0,AI929,MIN((AI929/AI914)*(AI929>0),AI929,-AH974))))","v":0},0,0,0,0,{"$f":"-IF(AN914=0,0,IF(AN929<0,AN929,IF(AN914=0,AN929,MIN((AN929/AN914)*(AN929>0),AN929,-AM974))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,"Computers and Motor Vehicles",null,1.3644383328500727,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6368563132469891,0,0,0,0,0,{"$f":"AI926+AI941+AI956+AI971","v":0},0,0,0,0,{"$f":"AN926+AN941+AN956+AN971","v":0},0,0,0,0,{"$f":"AS926+AS941+AS956+AS971","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":991},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM1010","v":0},{"$f":"AN931+AN946+AN961+AN976","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S934+S949+S964+S979-S1009)*(S934+S949+S964+S979-S1009>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y934+Y949+Y964+Y979,0)","v":0},{"$f":"Z934+Z949+Z964+Z979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF934+BF949+BF964+BF979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1010},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S997:S1009)","v":-0.1929600014293201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH997:AH1009)","v":0},null,null,null,null,{"$f":"SUM(AM997:AM1009)","v":0},null,null,null,null,{"$f":"SUM(AR997:AR1009)","v":-1.865174681370263E-14}]
[{"$f":"ROW()","v":1013},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$157=\"\",\"\",Asset!AD$157-AD$6)","v":42}]
[{"$f":"ROW()","v":1020},null,"SCADA , ECI And Comms",null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027}]
[{"$f":"ROW()","v":1033},null,"Computers and Motor Vehicles",null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1040},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,{"$f":"N1100","v":0},-0.19312703552496632,-0.19312703552496632,-0.19312703552496632,-0.19312703552496632,0,0,0,0,0,0,0,0,0,0,{"$f":"AC1100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI1100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1100","v":0},0]
[{"$f":"ROW()","v":1043},"Capex"]
[{"$f":"ROW()","v":1052},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1059},null,"Pipeline",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2186","v":0},{"$f":"-Inputs!U2186","v":0},{"$f":"-Inputs!V2186","v":0},{"$f":"-Inputs!W2186","v":0},{"$f":"-Inputs!X2186","v":0},{"$f":"-Inputs!Y2186","v":0},{"$f":"-Inputs!Z2186","v":0},{"$f":"-Inputs!AA2186","v":0},{"$f":"-Inputs!AB2186","v":0},{"$f":"$E1059*$E$51","v":0},{"$f":"-Inputs!AD2186","v":0},{"$f":"-Inputs!AE2186","v":0},{"$f":"-Inputs!AF2186","v":0},{"$f":"-Inputs!AG2186","v":0},{"$f":"-Inputs!AH2186","v":0},{"$f":"-Inputs!AI2186","v":0},{"$f":"-Inputs!AJ2186","v":0},{"$f":"-Inputs!AK2186","v":0},{"$f":"-Inputs!AL2186","v":0},{"$f":"-Inputs!AM2186","v":0},{"$f":"-Inputs!AN2186","v":0},{"$f":"-Inputs!AO2186","v":0},{"$f":"-Inputs!AP2186","v":0},{"$f":"-Inputs!AQ2186","v":0},{"$f":"-Inputs!AR2186","v":0},{"$f":"-Inputs!AS2186","v":0},{"$f":"-Inputs!AT2186","v":0},{"$f":"-Inputs!AU2186","v":0},{"$f":"-Inputs!AV2186","v":0},{"$f":"-Inputs!AW2186","v":0},{"$f":"-Inputs!AX2186","v":0},{"$f":"-Inputs!AY2186","v":0},{"$f":"-Inputs!AZ2186","v":0},{"$f":"-Inputs!BA2186","v":0},{"$f":"-Inputs!BB2186","v":0},{"$f":"-Inputs!BC2186","v":0},{"$f":"-Inputs!BD2186","v":0},{"$f":"-Inputs!BE2186","v":0},{"$f":"-Inputs!BF2186","v":0},{"$f":"-Inputs!BG2186","v":0},{"$f":"-Inputs!BH2186","v":0},{"$f":"-Inputs!BI2186","v":0},{"$f":"-Inputs!BJ2186","v":0},{"$f":"-Inputs!BK2186","v":0},{"$f":"-Inputs!BL2186","v":0},{"$f":"-Inputs!BM2186","v":0},{"$f":"-Inputs!BN2186","v":0},{"$f":"-Inputs!BO2186","v":0},{"$f":"-Inputs!BP2186","v":0},{"$f":"-Inputs!BQ2186","v":0},{"$f":"-Inputs!BR2186","v":0},{"$f":"-Inputs!BS2186","v":0},{"$f":"-Inputs!BT2186","v":0},{"$f":"-Inputs!BU2186","v":0},{"$f":"-Inputs!BV2186","v":0},{"$f":"-Inputs!BW2186","v":0},{"$f":"-Inputs!BX2186","v":0},{"$f":"-Inputs!BY2186","v":0},{"$f":"-Inputs!BZ2186","v":0},{"$f":"-Inputs!CA2186","v":0}]
[{"$f":"ROW()","v":1062},null,"Other Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2189","v":-2.4058764229743144},{"$f":"-Inputs!U2189","v":-0.11249124973155317},{"$f":"-Inputs!V2189","v":-0.45188724033351868},{"$f":"-Inputs!W2189","v":-0.27173635187169737},{"$f":"-Inputs!X2189","v":0},{"$f":"-Inputs!Y2189","v":0},{"$f":"-Inputs!Z2189","v":0},{"$f":"-Inputs!AA2189","v":0},{"$f":"-Inputs!AB2189","v":0},0,{"$f":"-Inputs!AD2189","v":0},{"$f":"-Inputs!AE2189","v":0},{"$f":"-Inputs!AF2189","v":0},{"$f":"-Inputs!AG2189","v":0},{"$f":"-Inputs!AH2189","v":0},{"$f":"-Inputs!AI2189","v":0},{"$f":"-Inputs!AJ2189","v":0},{"$f":"-Inputs!AK2189","v":0},{"$f":"-Inputs!AL2189","v":0},{"$f":"-Inputs!AM2189","v":0},{"$f":"-Inputs!AN2189","v":0},{"$f":"-Inputs!AO2189","v":0},{"$f":"-Inputs!AP2189","v":0},{"$f":"-Inputs!AQ2189","v":0},{"$f":"-Inputs!AR2189","v":0},{"$f":"-Inputs!AS2189","v":0},{"$f":"-Inputs!AT2189","v":0},{"$f":"-Inputs!AU2189","v":0},{"$f":"-Inputs!AV2189","v":0},{"$f":"-Inputs!AW2189","v":0},{"$f":"-Inputs!AX2189","v":0},{"$f":"-Inputs!AY2189","v":0},{"$f":"-Inputs!AZ2189","v":0},{"$f":"-Inputs!BA2189","v":0},{"$f":"-Inputs!BB2189","v":0},{"$f":"-Inputs!BC2189","v":0},{"$f":"-Inputs!BD2189","v":0},{"$f":"-Inputs!BE2189","v":0},{"$f":"-Inputs!BF2189","v":0},{"$f":"-Inputs!BG2189","v":0},{"$f":"-Inputs!BH2189","v":0},{"$f":"-Inputs!BI2189","v":0},{"$f":"-Inputs!BJ2189","v":0},{"$f":"-Inputs!BK2189","v":0},{"$f":"-Inputs!BL2189","v":0},{"$f":"-Inputs!BM2189","v":0},{"$f":"-Inputs!BN2189","v":0},{"$f":"-Inputs!BO2189","v":0},{"$f":"-Inputs!BP2189","v":0},{"$f":"-Inputs!BQ2189","v":0},{"$f":"-Inputs!BR2189","v":0},{"$f":"-Inputs!BS2189","v":0},{"$f":"-Inputs!BT2189","v":0},{"$f":"-Inputs!BU2189","v":0},{"$f":"-Inputs!BV2189","v":0},{"$f":"-Inputs!BW2189","v":0},{"$f":"-Inputs!BX2189","v":0},{"$f":"-Inputs!BY2189","v":0},{"$f":"-Inputs!BZ2189","v":0},{"$f":"-Inputs!CA2189","v":0}]
[{"$f":"ROW()","v":1068},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1073},"Depreciation"]
[{"$f":"ROW()","v":1082},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI1022=0,AI1037,IF(AI1037<0,AI1037,IF(AI1022=0,AI1037,MIN((AI1037/AI1022)*(AI1037>0),AI1037))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1089},null,"Pipeline",null,261.61059968435518,null,null,null,null,null,null,null,null,null,{"$f":"O1029+O1044+O1059+O1074","v":370.44734959233955},370.30701150793561,370.16667342353168,370.02633533912774,{"$f":"(S1029+S1044+S1059+S1074-S1104)*(S1029+S1044+S1059+S1074-S1104>0)","v":369.8859972547238},{"$f":"T1029+T1044+T1059+T1074","v":364.28166396298559},358.67733067124732,353.07299737950905,347.46866408777078,341.8643307960325,{"$f":"MAX(Y1029+Y1044+Y1059+Y1074,0)","v":336.25999750429423},{"$f":"Z1029+Z1044+Z1059+Z1074","v":330.65566421255596},325.05133092081769,319.44699762907942,313.84266433734172,306.37021994835737,298.89777555937303,291.42533117038869,283.95288678140435,{"$f":"AH1029+AH1044+AH1059+AH1074+AH1104","v":276.48044239242},{"$f":"AI1029+AI1044+AI1059+AI1074","v":269.00799800343566},261.53555361445132,254.063109225467,246.59066483648269,{"$f":"AM1029+AM1044+AM1059+AM1074+AM1104","v":239.11822044749837},{"$f":"AN1029+AN1044+AN1059+AN1074","v":231.64577605851406},224.17333166952974,216.70088728054543,209.22844289156112,{"$f":"AR1029+AR1044+AR1059+AR1074+AR1104","v":201.7559985025768},{"$f":"AS1029+AS1044+AS1059+AS1074","v":194.28355411359249},186.81110972460817,179.33866533562386,171.86622094663954,164.39377655765523,156.92133216867092,149.4488877796866,141.97644339070229,134.50399900171797,127.03155461273364,119.55911022374931,112.08666583476499,104.61422144578066,97.141777056796329,89.669332667812,82.196888278827672,74.724443889843343,67.251999500859014,59.779555111874693,52.307110722890371,44.83466633390605,37.362221944921728,29.889777555937407,22.417333166953085,14.944888777968762,7.4724443889844387,1.1546319456101628E-13,1.1546319456101628E-13,1.1546319456101628E-13,1.1546319456101628E-13,1.1546319456101628E-13,1.1546319456101628E-13,1.1546319456101628E-13,1.1546319456101628E-13,1.1546319456101628E-13]
[{"$f":"ROW()","v":1092},null,"Other Depreciable",null,0,null,null,null,null,null,null,null,null,null,1.2658125423697297,1.0845425166813343,0.90327249099293883,0.72200246530454337,0.54073243961614792,-1.8859413848818645,-2.0192300361371154,-2.4919146779943318,-2.7844484313897269,-2.8052458329134247,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,0,0,0,0,0,0,{"$f":"AI1032+AI1047+AI1062+AI1077","v":0},0,0,0,0,{"$f":"AN1032+AN1047+AN1062+AN1077","v":0},0,0,0,0,{"$f":"AS1032+AS1047+AS1062+AS1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1099},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR1117","v":0},{"$f":"AS1039+AS1054+AS1069+AS1084","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1105},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1112},null,"Out of Service Asset in AA5"]
["2007 Capex",null,null,null,{"$f":"E$50","v":"DBP Principled Approach in 2020 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1122},null,"Compression",null,18,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":30},29,28,27,26,25,24,23,22,21,20,19,{"$f":"$E1122","v":18},{"$f":"IF(AC1122>0,IF(AD$160=\"\",AC1122-1,MIN(AC1122-1,AD$160)),0)","v":17},16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$83","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1138},null,"Metering",null,0,null,null,null,null,null,null,null,null,null,null,0,0,-5.2628108401117438E-3,-1.0525621680223488E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1141},null,"Cathodic/Corrosion Protection",null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1146},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1206","v":0},{"$f":"AI1206","v":0},{"$f":"AJ1206","v":0},{"$f":"AK1206","v":0},{"$f":"AL1206","v":0},{"$f":"AM1206","v":0},{"$f":"AN1206","v":0},{"$f":"AO1206","v":0},{"$f":"AP1206","v":0},{"$f":"AQ1206","v":0},{"$f":"AR1206","v":0},{"$f":"AS1206","v":0},{"$f":"AT1206","v":0},{"$f":"AU1206","v":0},{"$f":"AV1206","v":0},{"$f":"AW1206","v":0},{"$f":"AX1206","v":0},{"$f":"AY1206","v":0},{"$f":"AZ1206","v":0},{"$f":"BA1206","v":0},{"$f":"BB1206","v":0},{"$f":"BC1206","v":0},{"$f":"BD1206","v":0},{"$f":"BE1206","v":0},{"$f":"BF1206","v":0},{"$f":"BG1206","v":0},{"$f":"BH1206","v":0},{"$f":"BI1206","v":0},{"$f":"BJ1206","v":0},{"$f":"BK1206","v":0},{"$f":"BL1206","v":0},{"$f":"BM1206","v":0},{"$f":"BN1206","v":0},{"$f":"BO1206","v":0},{"$f":"BP1206","v":0},{"$f":"BQ1206","v":0},{"$f":"BR1206","v":0},{"$f":"BS1206","v":0},{"$f":"BT1206","v":0},{"$f":"BU1206","v":0},{"$f":"BV1206","v":0},{"$f":"BW1206","v":0},{"$f":"BX1206","v":0},{"$f":"BY1206","v":0},{"$f":"BZ1206","v":0}]
[{"$f":"ROW()","v":1158},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$286","v":0}]
[{"$f":"ROW()","v":1161},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1168},null,"Metering",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2203","v":0},{"$f":"-Inputs!U2203","v":0},{"$f":"-Inputs!V2203","v":0},{"$f":"-Inputs!W2203","v":0},{"$f":"-Inputs!X2203","v":0},{"$f":"-Inputs!Y2203","v":0},{"$f":"-Inputs!Z2203","v":0},{"$f":"-Inputs!AA2203","v":0},{"$f":"-Inputs!AB2203","v":0},0,{"$f":"-Inputs!AD2203","v":0},{"$f":"-Inputs!AE2203","v":0},{"$f":"-Inputs!AF2203","v":0},{"$f":"-Inputs!AG2203","v":0},{"$f":"-Inputs!AH2203","v":0},{"$f":"-Inputs!AI2203","v":0},{"$f":"-Inputs!AJ2203","v":0},{"$f":"-Inputs!AK2203","v":0},{"$f":"-Inputs!AL2203","v":0},{"$f":"-Inputs!AM2203","v":0},{"$f":"-Inputs!AN2203","v":0},{"$f":"-Inputs!AO2203","v":0},{"$f":"-Inputs!AP2203","v":0},{"$f":"-Inputs!AQ2203","v":0},{"$f":"-Inputs!AR2203","v":0},{"$f":"-Inputs!AS2203","v":0},{"$f":"-Inputs!AT2203","v":0},{"$f":"-Inputs!AU2203","v":0},{"$f":"-Inputs!AV2203","v":0},{"$f":"-Inputs!AW2203","v":0},{"$f":"-Inputs!AX2203","v":0},{"$f":"-Inputs!AY2203","v":0},{"$f":"-Inputs!AZ2203","v":0},{"$f":"-Inputs!BA2203","v":0},{"$f":"-Inputs!BB2203","v":0},{"$f":"-Inputs!BC2203","v":0},{"$f":"-Inputs!BD2203","v":0},{"$f":"-Inputs!BE2203","v":0},{"$f":"-Inputs!BF2203","v":0},{"$f":"-Inputs!BG2203","v":0},{"$f":"-Inputs!BH2203","v":0},{"$f":"-Inputs!BI2203","v":0},{"$f":"-Inputs!BJ2203","v":0},{"$f":"-Inputs!BK2203","v":0},{"$f":"-Inputs!BL2203","v":0},{"$f":"-Inputs!BM2203","v":0},{"$f":"-Inputs!BN2203","v":0},{"$f":"-Inputs!BO2203","v":0},{"$f":"-Inputs!BP2203","v":0},{"$f":"-Inputs!BQ2203","v":0},{"$f":"-Inputs!BR2203","v":0},{"$f":"-Inputs!BS2203","v":0},{"$f":"-Inputs!BT2203","v":0},{"$f":"-Inputs!BU2203","v":0},{"$f":"-Inputs!BV2203","v":0},{"$f":"-Inputs!BW2203","v":0},{"$f":"-Inputs!BX2203","v":0},{"$f":"-Inputs!BY2203","v":0},{"$f":"-Inputs!BZ2203","v":0},{"$f":"-Inputs!CA2203","v":0}]
[{"$f":"ROW()","v":1171},null,"Cathodic/Corrosion Protection",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2206","v":0},{"$f":"-Inputs!U2206","v":0},{"$f":"-Inputs!V2206","v":0},{"$f":"-Inputs!W2206","v":0},{"$f":"-Inputs!X2206","v":0},{"$f":"-Inputs!Y2206","v":0},{"$f":"-Inputs!Z2206","v":0},{"$f":"-Inputs!AA2206","v":0},{"$f":"-Inputs!AB2206","v":0},0,{"$f":"-Inputs!AD2206","v":0},{"$f":"-Inputs!AE2206","v":0},{"$f":"-Inputs!AF2206","v":0},{"$f":"-Inputs!AG2206","v":0},{"$f":"-Inputs!AH2206","v":0},{"$f":"-Inputs!AI2206","v":0},{"$f":"-Inputs!AJ2206","v":0},{"$f":"-Inputs!AK2206","v":0},{"$f":"-Inputs!AL2206","v":0},{"$f":"-Inputs!AM2206","v":0},{"$f":"-Inputs!AN2206","v":0},{"$f":"-Inputs!AO2206","v":0},{"$f":"-Inputs!AP2206","v":0},{"$f":"-Inputs!AQ2206","v":0},{"$f":"-Inputs!AR2206","v":0},{"$f":"-Inputs!AS2206","v":0},{"$f":"-Inputs!AT2206","v":0},{"$f":"-Inputs!AU2206","v":0},{"$f":"-Inputs!AV2206","v":0},{"$f":"-Inputs!AW2206","v":0},{"$f":"-Inputs!AX2206","v":0},{"$f":"-Inputs!AY2206","v":0},{"$f":"-Inputs!AZ2206","v":0},{"$f":"-Inputs!BA2206","v":0},{"$f":"-Inputs!BB2206","v":0},{"$f":"-Inputs!BC2206","v":0},{"$f":"-Inputs!BD2206","v":0},{"$f":"-Inputs!BE2206","v":0},{"$f":"-Inputs!BF2206","v":0},{"$f":"-Inputs!BG2206","v":0},{"$f":"-Inputs!BH2206","v":0},{"$f":"-Inputs!BI2206","v":0},{"$f":"-Inputs!BJ2206","v":0},{"$f":"-Inputs!BK2206","v":0},{"$f":"-Inputs!BL2206","v":0},{"$f":"-Inputs!BM2206","v":0},{"$f":"-Inputs!BN2206","v":0},{"$f":"-Inputs!BO2206","v":0},{"$f":"-Inputs!BP2206","v":0},{"$f":"-Inputs!BQ2206","v":0},{"$f":"-Inputs!BR2206","v":0},{"$f":"-Inputs!BS2206","v":0},{"$f":"-Inputs!BT2206","v":0},{"$f":"-Inputs!BU2206","v":0},{"$f":"-Inputs!BV2206","v":0},{"$f":"-Inputs!BW2206","v":0},{"$f":"-Inputs!BX2206","v":0},{"$f":"-Inputs!BY2206","v":0},{"$f":"-Inputs!BZ2206","v":0},{"$f":"-Inputs!CA2206","v":0}]
[{"$f":"ROW()","v":1178},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2213","v":0},{"$f":"-Inputs!U2213","v":0},{"$f":"-Inputs!V2213","v":0},{"$f":"-Inputs!W2213","v":0},{"$f":"-Inputs!X2213","v":0},{"$f":"-Inputs!Y2213","v":0},{"$f":"-Inputs!Z2213","v":0},{"$f":"-Inputs!AA2213","v":0},{"$f":"-Inputs!AB2213","v":0},0,{"$f":"-Inputs!AD2213","v":0},{"$f":"-Inputs!AE2213","v":0},{"$f":"-Inputs!AF2213","v":0},{"$f":"-Inputs!AG2213","v":0},{"$f":"-Inputs!AH2213","v":0},{"$f":"-Inputs!AI2213","v":0},{"$f":"-Inputs!AJ2213","v":0},{"$f":"-Inputs!AK2213","v":0},{"$f":"-Inputs!AL2213","v":0},{"$f":"-Inputs!AM2213","v":0},{"$f":"-Inputs!AN2213","v":0},{"$f":"-Inputs!AO2213","v":0},{"$f":"-Inputs!AP2213","v":0},{"$f":"-Inputs!AQ2213","v":0},{"$f":"-Inputs!AR2213","v":0},{"$f":"-Inputs!AS2213","v":0},{"$f":"-Inputs!AT2213","v":0},{"$f":"-Inputs!AU2213","v":0},{"$f":"-Inputs!AV2213","v":0},{"$f":"-Inputs!AW2213","v":0},{"$f":"-Inputs!AX2213","v":0},{"$f":"-Inputs!AY2213","v":0},{"$f":"-Inputs!AZ2213","v":0},{"$f":"-Inputs!BA2213","v":0},{"$f":"-Inputs!BB2213","v":0},{"$f":"-Inputs!BC2213","v":0},{"$f":"-Inputs!BD2213","v":0},{"$f":"-Inputs!BE2213","v":0},{"$f":"-Inputs!BF2213","v":0},{"$f":"-Inputs!BG2213","v":0},{"$f":"-Inputs!BH2213","v":0},{"$f":"-Inputs!BI2213","v":0},{"$f":"-Inputs!BJ2213","v":0},{"$f":"-Inputs!BK2213","v":0},{"$f":"-Inputs!BL2213","v":0},{"$f":"-Inputs!BM2213","v":0},{"$f":"-Inputs!BN2213","v":0},{"$f":"-Inputs!BO2213","v":0},{"$f":"-Inputs!BP2213","v":0},{"$f":"-Inputs!BQ2213","v":0},{"$f":"-Inputs!BR2213","v":0},{"$f":"-Inputs!BS2213","v":0},{"$f":"-Inputs!BT2213","v":0},{"$f":"-Inputs!BU2213","v":0},{"$f":"-Inputs!BV2213","v":0},{"$f":"-Inputs!BW2213","v":0},{"$f":"-Inputs!BX2213","v":0},{"$f":"-Inputs!BY2213","v":0},{"$f":"-Inputs!BZ2213","v":0},{"$f":"-Inputs!CA2213","v":0}]
[{"$f":"ROW()","v":1183},null,"Metering",null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1388","v":-5.2628108401117438E-3},{"$f":"-Inputs!R1388","v":-5.2628108401117438E-3},{"$f":"-Inputs!S1388","v":-5.2628108401117438E-3},{"$f":"-Inputs!T1388","v":0},{"$f":"-Inputs!U1388","v":0},{"$f":"-Inputs!V1388","v":0},{"$f":"-Inputs!W1388","v":0},{"$f":"-Inputs!X1388","v":0},{"$f":"-Inputs!Y1388","v":0},{"$f":"-Inputs!Z1388","v":0},{"$f":"-Inputs!AA1388","v":0},{"$f":"-Inputs!AB1388","v":0},0,{"$f":"-Inputs!AD1388","v":0},{"$f":"-Inputs!AE1388","v":0},{"$f":"-Inputs!AF1388","v":0},{"$f":"-Inputs!AG1388","v":0},{"$f":"-Inputs!AH1388","v":0},{"$f":"-IF(AI1123=0,0,IF(AI1138<0,AI1138,IF(AI1123=0,AI1138,MIN((AI1138/AI1123)*(AI1138>0),AI1138,-AH1183))))","v":0},0,0,0,0,{"$f":"-IF(AN1123=0,0,IF(AN1138<0,AN1138,IF(AN1123=0,AN1138,MIN((AN1138/AN1123)*(AN1138>0),AN1138,-AM1183))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1191},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AR1131=0,AR1146,IF(AR1146<0,AR1146,IF(AR1131=0,AR1146,MIN((AR1146/AR1131)*(AR1146>0),AR1146))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1198},null,"Metering",null,0,null,null,null,null,null,null,null,null,null,null,0,-5.2628108401117438E-3,-1.0525621680223488E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1138+AI1153+AI1168+AI1183","v":0},0,0,0,0,{"$f":"AN1138+AN1153+AN1168+AN1183","v":0},0,0,0,0,{"$f":"AS1138+AS1153+AS1168+AS1183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Non-Depreciable",null,2.341068877467114,null,null,null,null,null,null,null,null,null,null,{"$f":"P1147+P1162+P1177+P1192","v":2.8084767772712191},2.8084767772712191,2.8084767772712191,{"$f":"(S1147+S1162+S1177+S1192-S1222)*(S1147+S1162+S1177+S1192-S1222>0)","v":2.8084767772712191},{"$f":"T1147+T1162+T1177+T1192","v":2.8084767772712191},2.8084767772712191,2.8084767772712191,2.8084767772712191,2.8084767772712191,{"$f":"MAX(Y1147+Y1162+Y1177+Y1192,0)","v":2.8084767772712191},{"$f":"Z1147+Z1162+Z1177+Z1192","v":2.8084767772712191},2.8084767772712191,2.8084767772712191,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,{"$f":"BF1147+BF1162+BF1177+BF1192","v":2.8084767772712196},2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196,2.8084767772712196]
[{"$f":"ROW()","v":1210},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":1217},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1220},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1231},null,"Other Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":30},29,28,27,26,25,24,23,22,21,20,0,{"$f":"IF(AC1231>0,IF(AD$160=\"\",AC1231-1,MIN(AC1231-1,AD$160)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1237},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$82","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1240},null,"Cost of Raising Equity",null,51.598995281445561,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$69","v":62.598995281445561},{"$f":"MAX(0,R1240-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,{"$f":"IF(AC1240>0,IF(AD$160=\"\",AC1240-1,MIN(AC1240-1,AD$160)),0)","v":42},{"$f":"MAX(0,AD1240-1)","v":41},40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1247},null,"Computers and Motor Vehicles",null,2.2600327560299545,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.7112613269412709,2.5685633623654147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1256},null,"Total",null,640.28365725738183,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1243:Q1255)","v":0},947.11601487174516,937.80549408195998,928.49497329217479,910.55219582290408,892.64302720962257,874.84425415231726,856.98329401016872,838.77455302956571,821.1109100855972,803.44726714162891,785.78362419766052,768.11998125369223,750.45633830972372,703.5906341642908,683.29886568341419,663.00709720253769,{"$f":"SUM(AH1243:AH1255)","v":642.72339688804618},622.43969657355456,602.14056314594723,581.8414297183399,561.54229629073279,541.24316286312546,{"$f":"SUM(AN1243:AN1255)","v":520.94402943551813},500.66032912102645,480.37662880653482,460.09292849204326,439.80922817755163,419.52552786306006,399.24182754856844,378.95812723407681,358.67442691958524,343.8186879455028,328.96294897142036,314.10720999733792,299.25147102325548,284.39573204917303,269.53999307509059,254.68425410100818,239.82851512692574,224.97277615284329,210.11703717876085,195.26129820467841,180.40555923059597,165.54982025651353,150.69408128243109,135.83834230834864,120.98260333426616,106.1268643601837,91.271125386101247,76.41538641201879,61.559647437936341,46.703908463853885,31.848169489771429,16.992430515688973,2.1366915416065169,2.1366915416065169,2.1366915416065169,2.1366915416065169,2.1366915416065169,2.1366915416065169,2.1366915416065169,2.1366915416065169]
[{"$f":"ROW()","v":1259},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$280","v":191.45140421435073}]
[{"$f":"ROW()","v":1268},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1270},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$291","v":0}]
[{"$f":"ROW()","v":1277},null,"Computers and Motor Vehicles",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2220","v":0},{"$f":"-Inputs!U2220","v":0},{"$f":"-Inputs!V2220","v":0},{"$f":"-Inputs!W2220","v":0},{"$f":"-Inputs!X2220","v":0},{"$f":"-Inputs!Y2220","v":0},{"$f":"-Inputs!Z2220","v":0},{"$f":"-Inputs!AA2220","v":0},{"$f":"-Inputs!AB2220","v":0},0,{"$f":"-Inputs!AD2220","v":0},{"$f":"-Inputs!AE2220","v":0},{"$f":"-Inputs!AF2220","v":0},{"$f":"-Inputs!AG2220","v":0},{"$f":"-Inputs!AH2220","v":0},{"$f":"-Inputs!AI2220","v":0},{"$f":"-Inputs!AJ2220","v":0},{"$f":"-Inputs!AK2220","v":0},{"$f":"-Inputs!AL2220","v":0},{"$f":"-Inputs!AM2220","v":0},{"$f":"-Inputs!AN2220","v":0},{"$f":"-Inputs!AO2220","v":0},{"$f":"-Inputs!AP2220","v":0},{"$f":"-Inputs!AQ2220","v":0},{"$f":"-Inputs!AR2220","v":0},{"$f":"-Inputs!AS2220","v":0},{"$f":"-Inputs!AT2220","v":0},{"$f":"-Inputs!AU2220","v":0},{"$f":"-Inputs!AV2220","v":0},{"$f":"-Inputs!AW2220","v":0},{"$f":"-Inputs!AX2220","v":0},{"$f":"-Inputs!AY2220","v":0},{"$f":"-Inputs!AZ2220","v":0},{"$f":"-Inputs!BA2220","v":0},{"$f":"-Inputs!BB2220","v":0},{"$f":"-Inputs!BC2220","v":0},{"$f":"-Inputs!BD2220","v":0},{"$f":"-Inputs!BE2220","v":0},{"$f":"-Inputs!BF2220","v":0},{"$f":"-Inputs!BG2220","v":0},{"$f":"-Inputs!BH2220","v":0},{"$f":"-Inputs!BI2220","v":0},{"$f":"-Inputs!BJ2220","v":0},{"$f":"-Inputs!BK2220","v":0},{"$f":"-Inputs!BL2220","v":0},{"$f":"-Inputs!BM2220","v":0},{"$f":"-Inputs!BN2220","v":0},{"$f":"-Inputs!BO2220","v":0},{"$f":"-Inputs!BP2220","v":0},{"$f":"-Inputs!BQ2220","v":0},{"$f":"-Inputs!BR2220","v":0},{"$f":"-Inputs!BS2220","v":0},{"$f":"-Inputs!BT2220","v":0},{"$f":"-Inputs!BU2220","v":0},{"$f":"-Inputs!BV2220","v":0},{"$f":"-Inputs!BW2220","v":0},{"$f":"-Inputs!BX2220","v":0},{"$f":"-Inputs!BY2220","v":0},{"$f":"-Inputs!BZ2220","v":0},{"$f":"-Inputs!CA2220","v":0}]
[{"$f":"ROW()","v":1286},null,"Total",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1273:T1285)","v":-0.22905575591774396},-0.19544689992859945,-8.5051343952314284E-2,-0.14723842879570201,-0.49501926725009304,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1273:AH1285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1289},null,"Compression",null,-4.5245990513310224,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1402","v":-2.3040258501986246},{"$f":"-Inputs!S1402","v":-2.3040258501986246},{"$f":"-Inputs!T1402","v":-6.672976875498339},{"$f":"-Inputs!U1402","v":-6.672976875498339},{"$f":"-Inputs!V1402","v":-6.672976875498339},{"$f":"-Inputs!W1402","v":-6.6729768754983381},{"$f":"-Inputs!X1402","v":-6.6729768754983381},{"$f":"-Inputs!Y1402","v":-6.672976875498339},{"$f":"-Inputs!Z1402","v":-6.672976875498339},{"$f":"-Inputs!AA1402","v":-6.672976875498339},{"$f":"-Inputs!AB1402","v":-6.672976875498339},-5.4279613404091611,{"$f":"-Inputs!AD1402","v":-5.4279613404091611},{"$f":"-Inputs!AE1402","v":-5.4279613404091611},{"$f":"-Inputs!AF1402","v":-5.4279613404091611},{"$f":"-Inputs!AG1402","v":-5.4279613404091611},{"$f":"-Inputs!AH1402","v":-5.4279613404091611},{"$f":"-IF(AI1229=0,0,IF(AI1244<0,AI1244,IF(AI1229=0,AI1244,MIN((AI1244/AI1229)*(AI1244>0),AI1244,-AH1289))))","v":-5.4279613404091611},-5.4279613404091611,-5.4279613404091611,-5.4279613404091611,-5.4279613404091611,{"$f":"-IF(AN1229=0,0,IF(AN1244<0,AN1244,IF(AN1229=0,AN1244,MIN((AN1244/AN1229)*(AN1244>0),AN1244,-AM1289))))","v":-5.4279613404091611},-5.4279613404091611,-5.4279613404091611,-5.4279613404091611,-5.4279613404091611,-5.4279613404091611,-5.4279613404091611,-5.4279613404091611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1296},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI1236=0,AI1251,IF(AI1251<0,AI1251,IF(AI1236=0,AI1251,MIN((AI1251/AI1236)*(AI1251>0),AI1251))))","v":-1.5433113115681293E-2},-1.5433113115681293E-2,-1.5433113115681291E-2,-1.5433113115681293E-2,-1.5433113115681293E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1305},null,"Metering",null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1245+AI1260+AI1275+AI1290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1309},null,"SCADA , ECI And Comms",null,18.895180449220518,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,22.667712174021862,0,0,0,0,0,{"$f":"AI1249+AI1264+AI1279+AI1294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1316},null,"Total",null,{"$f":"SUM(E1303:E1315)","v":625.55973107309819},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1303:Q1315)","v":947.11601487174516},937.80549408195998,928.49497329217479,910.55219582290408,892.64302720962257,874.84425415231726,856.98329401016872,838.77455302956571,821.1109100855972,803.44726714162891,785.78362419766052,768.119981253692,750.45633830972372,703.5906341642908,683.29886568341419,663.00709720253769,642.72339688804618,{"$f":"SUM(AH1303:AH1315)","v":622.43969657355456},602.14056314594723,581.8414297183399,561.54229629073279,541.24316286312546,520.94402943551813,500.66032912102645,480.37662880653482,460.09292849204326,439.80922817755163,419.52552786306006,399.24182754856844,378.95812723407681,358.67442691958524,343.8186879455028,328.96294897142036,314.10720999733792,299.25147102325548,284.39573204917303,269.53999307509059,254.68425410100818,239.82851512692574,224.97277615284329,210.11703717876085,195.26129820467841,180.40555923059597,165.54982025651353,150.69408128243109,135.83834230834864,120.98260333426616,106.1268643601837,91.271125386101247,76.41538641201879,61.559647437936341,46.703908463853885,31.848169489771429,16.992430515688973,2.1366915416065169,2.1366915416065169,2.1366915416065169,2.1366915416065169,2.1366915416065169,2.1366915416065169,2.1366915416065169,2.1366915416065169,2.1366915416065169]
[{"$f":"ROW()","v":1319},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1326},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1335},null,"Pipeline",null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":70},{"$f":"MAX(0,S1335-1)","v":69},68,67,66,65,64,63,62,61,{"$f":"$E1335","v":60},{"$f":"IF(AC1335>0,IF(AD$160=\"\",AC1335-1,MIN(AC1335-1,AD$160)),0)","v":42},{"$f":"MAX(0,AD1335-1)","v":41},40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,{"$f":"MAX(0,AT1335-1)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,{"$f":"MAX(0,BJ1335-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,{"$f":"MAX(0,BZ1335-1)","v":0}]
[{"$f":"ROW()","v":1338},null,"Other Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":30},29,28,27,26,25,24,23,22,21,0,{"$f":"IF(AC1338>0,IF(AD$160=\"\",AC1338-1,MIN(AC1338-1,AD$160)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$83","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1353},null,"Other Depreciable",null,0.11473420676103724,null,null,null,null,null,null,null,null,null,null,null,null,0,0.80466923736180351,0.43332997213423347,0.41838755930201854,0.40344514646980362,0.27708404337807496,0.26214163054586004,0.22047341680659308,0.21128702443965169,0.20210063207271031,0.19291423970576893,0.13764155268923056,0.13075947505476904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1356},null,"SCADA , ECI And Comms",null,9.4767213035358275E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.11368803353811484,{"$f":"AC1416","v":0.11030204708041834},0,0,0,0,{"$f":"AH1416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1365},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$279","v":0}]
[{"$f":"ROW()","v":1368},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$282","v":0.80466923736180351}]
[{"$f":"ROW()","v":1375},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1384},null,"Computers and Motor Vehicles",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2235","v":0},{"$f":"-Inputs!U2235","v":0},{"$f":"-Inputs!V2235","v":0},{"$f":"-Inputs!W2235","v":0},{"$f":"-Inputs!X2235","v":0},{"$f":"-Inputs!Y2235","v":0},{"$f":"-Inputs!Z2235","v":0},{"$f":"-Inputs!AA2235","v":0},{"$f":"-Inputs!AB2235","v":0},0,{"$f":"-Inputs!AD2235","v":0},{"$f":"-Inputs!AE2235","v":0},{"$f":"-Inputs!AF2235","v":0},{"$f":"-Inputs!AG2235","v":0},{"$f":"-Inputs!AH2235","v":0},{"$f":"-Inputs!AI2235","v":0},{"$f":"-Inputs!AJ2235","v":0},{"$f":"-Inputs!AK2235","v":0},{"$f":"-Inputs!AL2235","v":0},{"$f":"-Inputs!AM2235","v":0},{"$f":"-Inputs!AN2235","v":0},{"$f":"-Inputs!AO2235","v":0},{"$f":"-Inputs!AP2235","v":0},{"$f":"-Inputs!AQ2235","v":0},{"$f":"-Inputs!AR2235","v":0},{"$f":"-Inputs!AS2235","v":0},{"$f":"-Inputs!AT2235","v":0},{"$f":"-Inputs!AU2235","v":0},{"$f":"-Inputs!AV2235","v":0},{"$f":"-Inputs!AW2235","v":0},{"$f":"-Inputs!AX2235","v":0},{"$f":"-Inputs!AY2235","v":0},{"$f":"-Inputs!AZ2235","v":0},{"$f":"-Inputs!BA2235","v":0},{"$f":"-Inputs!BB2235","v":0},{"$f":"-Inputs!BC2235","v":0},{"$f":"-Inputs!BD2235","v":0},{"$f":"-Inputs!BE2235","v":0},{"$f":"-Inputs!BF2235","v":0},{"$f":"-Inputs!BG2235","v":0},{"$f":"-Inputs!BH2235","v":0},{"$f":"-Inputs!BI2235","v":0},{"$f":"-Inputs!BJ2235","v":0},{"$f":"-Inputs!BK2235","v":0},{"$f":"-Inputs!BL2235","v":0},{"$f":"-Inputs!BM2235","v":0},{"$f":"-Inputs!BN2235","v":0},{"$f":"-Inputs!BO2235","v":0},{"$f":"-Inputs!BP2235","v":0},{"$f":"-Inputs!BQ2235","v":0},{"$f":"-Inputs!BR2235","v":0},{"$f":"-Inputs!BS2235","v":0},{"$f":"-Inputs!BT2235","v":0},{"$f":"-Inputs!BU2235","v":0},{"$f":"-Inputs!BV2235","v":0},{"$f":"-Inputs!BW2235","v":0},{"$f":"-Inputs!BX2235","v":0},{"$f":"-Inputs!BY2235","v":0},{"$f":"-Inputs!BZ2235","v":0},{"$f":"-Inputs!CA2235","v":0}]
[{"$f":"ROW()","v":1387},null,"Building",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2238","v":0},{"$f":"-Inputs!U2238","v":0},{"$f":"-Inputs!V2238","v":0},{"$f":"-Inputs!W2238","v":0},{"$f":"-Inputs!X2238","v":0},{"$f":"-Inputs!Y2238","v":0},{"$f":"-Inputs!Z2238","v":0},{"$f":"-Inputs!AA2238","v":0},{"$f":"-Inputs!AB2238","v":0},0,{"$f":"-Inputs!AD2238","v":0},{"$f":"-Inputs!AE2238","v":0},{"$f":"-Inputs!AF2238","v":0},{"$f":"-Inputs!AG2238","v":0},{"$f":"-Inputs!AH2238","v":0},{"$f":"-Inputs!AI2238","v":0},{"$f":"-Inputs!AJ2238","v":0},{"$f":"-Inputs!AK2238","v":0},{"$f":"-Inputs!AL2238","v":0},{"$f":"-Inputs!AM2238","v":0},{"$f":"-Inputs!AN2238","v":0},{"$f":"-Inputs!AO2238","v":0},{"$f":"-Inputs!AP2238","v":0},{"$f":"-Inputs!AQ2238","v":0},{"$f":"-Inputs!AR2238","v":0},{"$f":"-Inputs!AS2238","v":0},{"$f":"-Inputs!AT2238","v":0},{"$f":"-Inputs!AU2238","v":0},{"$f":"-Inputs!AV2238","v":0},{"$f":"-Inputs!AW2238","v":0},{"$f":"-Inputs!AX2238","v":0},{"$f":"-Inputs!AY2238","v":0},{"$f":"-Inputs!AZ2238","v":0},{"$f":"-Inputs!BA2238","v":0},{"$f":"-Inputs!BB2238","v":0},{"$f":"-Inputs!BC2238","v":0},{"$f":"-Inputs!BD2238","v":0},{"$f":"-Inputs!BE2238","v":0},{"$f":"-Inputs!BF2238","v":0},{"$f":"-Inputs!BG2238","v":0},{"$f":"-Inputs!BH2238","v":0},{"$f":"-Inputs!BI2238","v":0},{"$f":"-Inputs!BJ2238","v":0},{"$f":"-Inputs!BK2238","v":0},{"$f":"-Inputs!BL2238","v":0},{"$f":"-Inputs!BM2238","v":0},{"$f":"-Inputs!BN2238","v":0},{"$f":"-Inputs!BO2238","v":0},{"$f":"-Inputs!BP2238","v":0},{"$f":"-Inputs!BQ2238","v":0},{"$f":"-Inputs!BR2238","v":0},{"$f":"-Inputs!BS2238","v":0},{"$f":"-Inputs!BT2238","v":0},{"$f":"-Inputs!BU2238","v":0},{"$f":"-Inputs!BV2238","v":0},{"$f":"-Inputs!BW2238","v":0},{"$f":"-Inputs!BX2238","v":0},{"$f":"-Inputs!BY2238","v":0},{"$f":"-Inputs!BZ2238","v":0},{"$f":"-Inputs!CA2238","v":0}]
[{"$f":"ROW()","v":1395},null,"Pipeline",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1416","v":-2.0421313488335531},{"$f":"-Inputs!T1416","v":0},{"$f":"-Inputs!U1416","v":0},{"$f":"-Inputs!V1416","v":0},{"$f":"-Inputs!W1416","v":0},{"$f":"-Inputs!X1416","v":0},{"$f":"-Inputs!Y1416","v":0},{"$f":"-Inputs!Z1416","v":0},{"$f":"-Inputs!AA1416","v":0},{"$f":"-Inputs!AB1416","v":0},{"$f":"$E1395*$E$51","v":0},{"$f":"-Inputs!AD1416","v":0},{"$f":"-Inputs!AE1416","v":0},{"$f":"-Inputs!AF1416","v":0},{"$f":"-Inputs!AG1416","v":0},{"$f":"-Inputs!AH1416","v":0},{"$f":"-IF(AI1335=0,0,IF(AI1350<0,AI1350,IF(AI1335=0,AI1350,MIN((AI1350/AI1335)*(AI1350>0),AI1350,-AH1395))))","v":0},0,0,0,0,{"$f":"-IF(AN1335=0,0,IF(AN1350<0,AN1350,IF(AN1335=0,AN1350,MIN((AN1350/AN1335)*(AN1350>0),AN1350,-AM1395))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1404},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN1344=0,AN1359,IF(AN1359<0,AN1359,IF(AN1344=0,AN1359,MIN((AN1359/AN1344)*(AN1359>0),AN1359))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1405},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AR1345=0,AR1360,IF(AR1360<0,AR1360,IF(AR1345=0,AR1360,MIN((AR1360/AR1345)*(AR1360>0),AR1360))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,1.9270633328814912E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,2.3118126385858855E-2,0,0,0,0,0,{"$f":"AI1354+AI1369+AI1384+AI1399","v":0},0,0,0,0,{"$f":"AN1354+AN1369+AN1384+AN1399","v":0},0,0,0,0,{"$f":"AS1354+AS1369+AS1384+AS1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1357+AI1372+AI1387+AI1402","v":0},0,0,0,0,{"$f":"AN1357+AN1372+AN1387+AN1402","v":0},0,0,0,0,{"$f":"AS1357+AS1372+AS1387+AS1402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1424},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":1431},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1441},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$157=\"\",\"\",Asset!AD$157-AD$6)","v":42}]
[{"$f":"ROW()","v":1444},null,"Metering",null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":50},49,48,47,46,45,44,43,42,21,{"$f":"IF(AD1441=\"\",MAX(0,AC1444-1),Inputs!$D$75-(AC$6-LEFT($A1440,4)))","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1453},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1454},null,"Cost of Raising Equity",null,53.598995281445561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$69","v":62.598995281445561},{"$f":"MAX(0,T1454-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,{"$f":"IF(AC1454>0,IF(AD$160=\"\",AC1454-1,MIN(AC1454-1,AD$160)),0)","v":42},{"$f":"MAX(0,AD1454-1)","v":41},40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1463},null,"SCADA , ECI And Comms",null,13.112190907442695,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,15.730115425968259,{"$f":"AC1523","v":15.211171857318629},0,0,0,0,{"$f":"AH1523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1468},null,"Non-Depreciable",null,0.79958296341545154,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1528","v":0},0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,{"$f":"AC1528","v":0.95922431239340755},0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,{"$f":"AS1528","v":0.95922431239340755},0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,{"$f":"BI1528","v":0.95922431239340755},0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755,0.95922431239340755]
[{"$f":"ROW()","v":1474},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$281","v":6.848649830517104}]
[{"$f":"ROW()","v":1483},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$290","v":0.95922431239340755}]
[{"$f":"ROW()","v":1490},null,"Other Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2249","v":0},{"$f":"-Inputs!U2249","v":0},{"$f":"-Inputs!V2249","v":-2.6953159291905871E-3},{"$f":"-Inputs!W2249","v":-2.9520306110319295E-3},{"$f":"-Inputs!X2249","v":-5.2689131532273142E-2},{"$f":"-Inputs!Y2249","v":0},{"$f":"-Inputs!Z2249","v":0},{"$f":"-Inputs!AA2249","v":0},{"$f":"-Inputs!AB2249","v":0},0,{"$f":"-Inputs!AD2249","v":0},{"$f":"-Inputs!AE2249","v":0},{"$f":"-Inputs!AF2249","v":0},{"$f":"-Inputs!AG2249","v":0},{"$f":"-Inputs!AH2249","v":0},{"$f":"-Inputs!AI2249","v":0},{"$f":"-Inputs!AJ2249","v":0},{"$f":"-Inputs!AK2249","v":0},{"$f":"-Inputs!AL2249","v":0},{"$f":"-Inputs!AM2249","v":0},{"$f":"-Inputs!AN2249","v":0},{"$f":"-Inputs!AO2249","v":0},{"$f":"-Inputs!AP2249","v":0},{"$f":"-Inputs!AQ2249","v":0},{"$f":"-Inputs!AR2249","v":0},{"$f":"-Inputs!AS2249","v":0},{"$f":"-Inputs!AT2249","v":0},{"$f":"-Inputs!AU2249","v":0},{"$f":"-Inputs!AV2249","v":0},{"$f":"-Inputs!AW2249","v":0},{"$f":"-Inputs!AX2249","v":0},{"$f":"-Inputs!AY2249","v":0},{"$f":"-Inputs!AZ2249","v":0},{"$f":"-Inputs!BA2249","v":0},{"$f":"-Inputs!BB2249","v":0},{"$f":"-Inputs!BC2249","v":0},{"$f":"-Inputs!BD2249","v":0},{"$f":"-Inputs!BE2249","v":0},{"$f":"-Inputs!BF2249","v":0},{"$f":"-Inputs!BG2249","v":0},{"$f":"-Inputs!BH2249","v":0},{"$f":"-Inputs!BI2249","v":0},{"$f":"-Inputs!BJ2249","v":0},{"$f":"-Inputs!BK2249","v":0},{"$f":"-Inputs!BL2249","v":0},{"$f":"-Inputs!BM2249","v":0},{"$f":"-Inputs!BN2249","v":0},{"$f":"-Inputs!BO2249","v":0},{"$f":"-Inputs!BP2249","v":0},{"$f":"-Inputs!BQ2249","v":0},{"$f":"-Inputs!BR2249","v":0},{"$f":"-Inputs!BS2249","v":0},{"$f":"-Inputs!BT2249","v":0},{"$f":"-Inputs!BU2249","v":0},{"$f":"-Inputs!BV2249","v":0},{"$f":"-Inputs!BW2249","v":0},{"$f":"-Inputs!BX2249","v":0},{"$f":"-Inputs!BY2249","v":0},{"$f":"-Inputs!BZ2249","v":0},{"$f":"-Inputs!CA2249","v":0}]
[{"$f":"ROW()","v":1493},null,"SCADA , ECI And Comms",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T2252","v":0},{"$f":"-Inputs!U2252","v":0},{"$f":"-Inputs!V2252","v":0},{"$f":"-Inputs!W2252","v":0},{"$f":"-Inputs!X2252","v":0},{"$f":"-Inputs!Y2252","v":0},{"$f":"-Inputs!Z2252","v":0},{"$f":"-Inputs!AA2252","v":0},{"$f":"-Inputs!AB2252","v":0},0,{"$f":"-Inputs!AD2252","v":0},{"$f":"-Inputs!AE2252","v":0},{"$f":"-Inputs!AF2252","v":0},{"$f":"-Inputs!AG2252","v":0},{"$f":"-Inputs!AH2252","v":0},{"$f":"-Inputs!AI2252","v":0},{"$f":"-Inputs!AJ2252","v":0},{"$f":"-Inputs!AK2252","v":0},{"$f":"-Inputs!AL2252","v":0},{"$f":"-Inputs!AM2252","v":0},{"$f":"-Inputs!AN2252","v":0},{"$f":"-Inputs!AO2252","v":0},{"$f":"-Inputs!AP2252","v":0},{"$f":"-Inputs!AQ2252","v":0},{"$f":"-Inputs!AR2252","v":0},{"$f":"-Inputs!AS2252","v":0},{"$f":"-Inputs!AT2252","v":0},{"$f":"-Inputs!AU2252","v":0},{"$f":"-Inputs!AV2252","v":0},{"$f":"-Inputs!AW2252","v":0},{"$f":"-Inputs!AX2252","v":0},{"$f":"-Inputs!AY2252","v":0},{"$f":"-Inputs!AZ2252","v":0},{"$f":"-Inputs!BA2252","v":0},{"$f":"-Inputs!BB2252","v":0},{"$f":"-Inputs!BC2252","v":0},{"$f":"-Inputs!BD2252","v":0},{"$f":"-Inputs!BE2252","v":0},{"$f":"-Inputs!BF2252","v":0},{"$f":"-Inputs!BG2252","v":0},{"$f":"-Inputs!BH2252","v":0},{"$f":"-Inputs!BI2252","v":0},{"$f":"-Inputs!BJ2252","v":0},{"$f":"-Inputs!BK2252","v":0},{"$f":"-Inputs!BL2252","v":0},{"$f":"-Inputs!BM2252","v":0},{"$f":"-Inputs!BN2252","v":0},{"$f":"-Inputs!BO2252","v":0},{"$f":"-Inputs!BP2252","v":0},{"$f":"-Inputs!BQ2252","v":0},{"$f":"-Inputs!BR2252","v":0},{"$f":"-Inputs!BS2252","v":0},{"$f":"-Inputs!BT2252","v":0},{"$f":"-Inputs!BU2252","v":0},{"$f":"-Inputs!BV2252","v":0},{"$f":"-Inputs!BW2252","v":0},{"$f":"-Inputs!BX2252","v":0},{"$f":"-Inputs!BY2252","v":0},{"$f":"-Inputs!BZ2252","v":0},{"$f":"-Inputs!CA2252","v":0}]
[{"$f":"ROW()","v":1502},null,"Pipeline",null,-8.1648704946881772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1431","v":-10.080171479464539},{"$f":"-Inputs!U1431","v":-10.080171479464539},{"$f":"-Inputs!V1431","v":-10.080171479464539},{"$f":"-Inputs!W1431","v":-10.080171479464539},{"$f":"-Inputs!X1431","v":-10.080171479464539},{"$f":"-Inputs!Y1431","v":-10.080171479464541},{"$f":"-Inputs!Z1431","v":-10.080171479464541},{"$f":"-Inputs!AA1431","v":-10.080171479464541},{"$f":"-Inputs!AB1431","v":-10.080171479464541},{"$f":"$E1502*$E$51","v":-9.7950339669495001},{"$f":"-Inputs!AD1431","v":-13.992905667070708},{"$f":"-Inputs!AE1431","v":-13.992905667070707},{"$f":"-Inputs!AF1431","v":-13.992905667070707},{"$f":"-Inputs!AG1431","v":-13.992905667070707},{"$f":"-Inputs!AH1431","v":-13.992905667070705},{"$f":"-IF(AI1442=0,0,IF(AI1457<0,AI1457,IF(AI1442=0,AI1457,MIN((AI1457/AI1442)*(AI1457>0),AI1457,-AH1502))))","v":-13.992905667070705},-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,{"$f":"-IF(AN1442=0,0,IF(AN1457<0,AN1457,IF(AN1442=0,AN1457,MIN((AN1457/AN1442)*(AN1457>0),AN1457,-AM1502))))","v":-13.992905667070705},-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,-13.992905667070705,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1503},null,"Compression",null,-4.4775218926612386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1432","v":-5.4880224756990046},{"$f":"-Inputs!U1432","v":-5.4880224756990046},{"$f":"-Inputs!V1432","v":-5.4880224756990046},{"$f":"-Inputs!W1432","v":-5.4880224756990046},{"$f":"-Inputs!X1432","v":-5.4880224756990046},{"$f":"-Inputs!Y1432","v":-5.4722167941834821},{"$f":"-Inputs!Z1432","v":-5.4722167941834821},{"$f":"-Inputs!AA1432","v":-5.4722167941834821},{"$f":"-Inputs!AB1432","v":-5.4722167941834821},-5.3714849555677855,{"$f":"-Inputs!AD1432","v":-5.1194960205338127},{"$f":"-Inputs!AE1432","v":-5.1194960205338127},{"$f":"-Inputs!AF1432","v":-5.1194960205338127},{"$f":"-Inputs!AG1432","v":-5.1194960205338127},{"$f":"-Inputs!AH1432","v":-5.1194960205338127},{"$f":"-IF(AI1443=0,0,IF(AI1458<0,AI1458,IF(AI1443=0,AI1458,MIN((AI1458/AI1443)*(AI1458>0),AI1458,-AH1503))))","v":-5.1194960205338127},-5.1194960205338127,-5.1194960205338127,-5.1194960205338127,-5.1194960205338127,{"$f":"-IF(AN1443=0,0,IF(AN1458<0,AN1458,IF(AN1443=0,AN1458,MIN((AN1458/AN1443)*(AN1458>0),AN1458,-AM1503))))","v":-5.1194960205338127},-5.1194960205338127,-5.1194960205338127,-5.1194960205338118,-5.1194960205338118,-5.1194960205338118,-5.1194960205338118,-5.1194960205338118,-5.1194960205338109,-5.1194960205338109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,"Building",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1438","v":0},{"$f":"-Inputs!U1438","v":0},{"$f":"-Inputs!V1438","v":0},{"$f":"-Inputs!W1438","v":0},{"$f":"-Inputs!X1438","v":0},{"$f":"-Inputs!Y1438","v":0},{"$f":"-Inputs!Z1438","v":0},{"$f":"-Inputs!AA1438","v":0},{"$f":"-Inputs!AB1438","v":0},0,{"$f":"-Inputs!AD1438","v":0},{"$f":"-Inputs!AE1438","v":0},{"$f":"-Inputs!AF1438","v":0},{"$f":"-Inputs!AG1438","v":0},{"$f":"-Inputs!AH1438","v":0},{"$f":"-IF(AI1449=0,0,IF(AI1464<0,AI1464,IF(AI1449=0,AI1464,MIN((AI1464/AI1449)*(AI1464>0),AI1464,-AH1509))))","v":0},0,0,0,0,{"$f":"-IF(AN1449=0,0,IF(AN1464<0,AN1464,IF(AN1449=0,AN1464,MIN((AN1464/AN1449)*(AN1464>0),AN1464,-AM1509))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1520},null,"Other Depreciable",null,0.57103871437682951,null,null,null,null,null,null,null,null,null,null,null,null,null,18.329467683361838,17.889628428194914,17.449789173027991,17.007254601931876,16.564463316153923,16.071934929454727,15.634429133410706,15.196923337366684,14.759417541322662,14.321911745278641,0.68504988626617946,0,0,0,0,0,{"$f":"AI1460+AI1475+AI1490+AI1505","v":0},0,0,0,0,{"$f":"AN1460+AN1475+AN1490+AN1505","v":0},0,0,0,0,{"$f":"AS1460+AS1475+AS1490+AS1505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1523},null,"SCADA , ECI And Comms",null,12.679613843762013,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,15.211171857318629,0,0,0,0,0,{"$f":"AI1463+AI1478+AI1493+AI1508","v":0},0,0,0,0,{"$f":"AN1463+AN1478+AN1493+AN1508","v":0},0,0,0,0,{"$f":"AS1463+AS1478+AS1493+AS1508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1457+S1472+S1502)*(S1457+S1472+S1502<0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C1487=\"Non-Depreciable\",0,IF(AND(ROUND(AH1442,2)=0,AH1457<>0),-AH1457,IF(ROUND(AH1442,2)=1,-(AH1457+AH1502),0)))","v":0},null,null,null,null,{"$f":"IF(H1487=\"Non-Depreciable\",0,IF(AND(ROUND(AM1442,2)=0,AM1457<>0),-AM1457,IF(ROUND(AM1442,2)=1,-(AM1457+AM1502),0)))","v":0},null,null,null,null,{"$f":"IF(M1487=\"Non-Depreciable\",0,IF(AND(ROUND(AR1442,2)=0,AR1457<>0),-AR1457,IF(ROUND(AR1442,2)=1,-(AR1457+AR1502),0)))","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1542},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1551},null,"Metering",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":50},49,48,47,46,45,44,43,22,{"$f":"IF(AD1548=\"\",MAX(0,AC1551-1),Inputs!$D$75-(AC$6-LEFT($A1547,4)))","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1557},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1562}]
[{"$f":"ROW()","v":1569},null,"Cathodic/Corrosion Protection",null,15.797606736052714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,18.951690008655323,18.644864202219324,17.260527261101814,15.876190319984302,14.491853378866789,13.107516437749277,{"$f":"AH1629","v":11.723179496631765},10.338842555514253,10.338842555514253,10.338842555514253,10.338842555514253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1572},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1632","v":42.670610565767745},34.136488452614195,25.602366339460644,17.068244226307094,8.534122113153547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1581},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$281","v":0.4883320314041017}]
[{"$f":"ROW()","v":1588},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2261","v":0},{"$f":"-Inputs!V2261","v":0},{"$f":"-Inputs!W2261","v":0},{"$f":"-Inputs!X2261","v":0},{"$f":"-Inputs!Y2261","v":0},{"$f":"-Inputs!Z2261","v":0},{"$f":"-Inputs!AA2261","v":0},{"$f":"-Inputs!AB2261","v":0},{"$f":"$E1594*$E$51","v":0},{"$f":"-Inputs!AD2261","v":0},{"$f":"-Inputs!AE2261","v":0},{"$f":"-Inputs!AF2261","v":0},{"$f":"-Inputs!AG2261","v":0},{"$f":"-Inputs!AH2261","v":0},{"$f":"-Inputs!AI2261","v":0},{"$f":"-Inputs!AJ2261","v":0},{"$f":"-Inputs!AK2261","v":0},{"$f":"-Inputs!AL2261","v":0},{"$f":"-Inputs!AM2261","v":0},{"$f":"-Inputs!AN2261","v":0},{"$f":"-Inputs!AO2261","v":0},{"$f":"-Inputs!AP2261","v":0},{"$f":"-Inputs!AQ2261","v":0},{"$f":"-Inputs!AR2261","v":0},{"$f":"-Inputs!AS2261","v":0},{"$f":"-Inputs!AT2261","v":0},{"$f":"-Inputs!AU2261","v":0},{"$f":"-Inputs!AV2261","v":0},{"$f":"-Inputs!AW2261","v":0},{"$f":"-Inputs!AX2261","v":0},{"$f":"-Inputs!AY2261","v":0},{"$f":"-Inputs!AZ2261","v":0},{"$f":"-Inputs!BA2261","v":0},{"$f":"-Inputs!BB2261","v":0},{"$f":"-Inputs!BC2261","v":0},{"$f":"-Inputs!BD2261","v":0},{"$f":"-Inputs!BE2261","v":0},{"$f":"-Inputs!BF2261","v":0},{"$f":"-Inputs!BG2261","v":0},{"$f":"-Inputs!BH2261","v":0},{"$f":"-Inputs!BI2261","v":0},{"$f":"-Inputs!BJ2261","v":0},{"$f":"-Inputs!BK2261","v":0},{"$f":"-Inputs!BL2261","v":0},{"$f":"-Inputs!BM2261","v":0},{"$f":"-Inputs!BN2261","v":0},{"$f":"-Inputs!BO2261","v":0},{"$f":"-Inputs!BP2261","v":0},{"$f":"-Inputs!BQ2261","v":0},{"$f":"-Inputs!BR2261","v":0},{"$f":"-Inputs!BS2261","v":0},{"$f":"-Inputs!BT2261","v":0},{"$f":"-Inputs!BU2261","v":0},{"$f":"-Inputs!BV2261","v":0},{"$f":"-Inputs!BW2261","v":0},{"$f":"-Inputs!BX2261","v":0},{"$f":"-Inputs!BY2261","v":0},{"$f":"-Inputs!BZ2261","v":0},{"$f":"-Inputs!CA2261","v":0}]
[{"$f":"ROW()","v":1601},null,"Building",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U2268","v":0},{"$f":"-Inputs!V2268","v":0},{"$f":"-Inputs!W2268","v":0},{"$f":"-Inputs!X2268","v":0},{"$f":"-Inputs!Y2268","v":0},{"$f":"-Inputs!Z2268","v":0},{"$f":"-Inputs!AA2268","v":0},{"$f":"-Inputs!AB2268","v":0},0,{"$f":"-Inputs!AD2268","v":0},{"$f":"-Inputs!AE2268","v":0},{"$f":"-Inputs!AF2268","v":0},{"$f":"-Inputs!AG2268","v":0},{"$f":"-Inputs!AH2268","v":0},{"$f":"-Inputs!AI2268","v":0},{"$f":"-Inputs!AJ2268","v":0},{"$f":"-Inputs!AK2268","v":0},{"$f":"-Inputs!AL2268","v":0},{"$f":"-Inputs!AM2268","v":0},{"$f":"-Inputs!AN2268","v":0},{"$f":"-Inputs!AO2268","v":0},{"$f":"-Inputs!AP2268","v":0},{"$f":"-Inputs!AQ2268","v":0},{"$f":"-Inputs!AR2268","v":0},{"$f":"-Inputs!AS2268","v":0},{"$f":"-Inputs!AT2268","v":0},{"$f":"-Inputs!AU2268","v":0},{"$f":"-Inputs!AV2268","v":0},{"$f":"-Inputs!AW2268","v":0},{"$f":"-Inputs!AX2268","v":0},{"$f":"-Inputs!AY2268","v":0},{"$f":"-Inputs!AZ2268","v":0},{"$f":"-Inputs!BA2268","v":0},{"$f":"-Inputs!BB2268","v":0},{"$f":"-Inputs!BC2268","v":0},{"$f":"-Inputs!BD2268","v":0},{"$f":"-Inputs!BE2268","v":0},{"$f":"-Inputs!BF2268","v":0},{"$f":"-Inputs!BG2268","v":0},{"$f":"-Inputs!BH2268","v":0},{"$f":"-Inputs!BI2268","v":0},{"$f":"-Inputs!BJ2268","v":0},{"$f":"-Inputs!BK2268","v":0},{"$f":"-Inputs!BL2268","v":0},{"$f":"-Inputs!BM2268","v":0},{"$f":"-Inputs!BN2268","v":0},{"$f":"-Inputs!BO2268","v":0},{"$f":"-Inputs!BP2268","v":0},{"$f":"-Inputs!BQ2268","v":0},{"$f":"-Inputs!BR2268","v":0},{"$f":"-Inputs!BS2268","v":0},{"$f":"-Inputs!BT2268","v":0},{"$f":"-Inputs!BU2268","v":0},{"$f":"-Inputs!BV2268","v":0},{"$f":"-Inputs!BW2268","v":0},{"$f":"-Inputs!BX2268","v":0},{"$f":"-Inputs!BY2268","v":0},{"$f":"-Inputs!BZ2268","v":0},{"$f":"-Inputs!CA2268","v":0}]
[{"$f":"ROW()","v":1602},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1611},null,"Metering",null,-7.6266658699376995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1448","v":-1.5825682002659654E-2},{"$f":"-Inputs!V1448","v":-1.5825682002659654E-2},{"$f":"-Inputs!W1448","v":-1.5825682002659654E-2},{"$f":"-Inputs!X1448","v":-1.5825682002659654E-2},{"$f":"-Inputs!Y1448","v":-9.2397674650752833E-3},{"$f":"-Inputs!Z1448","v":-9.2397674650752815E-3},{"$f":"-Inputs!AA1448","v":-9.2397674650752815E-3},{"$f":"-Inputs!AB1448","v":-9.2397674650752815E-3},-9.1493736856223357E-4,{"$f":"-Inputs!AD1448","v":-1.7863062910024572E-3},{"$f":"-Inputs!AE1448","v":-1.7863062910024572E-3},{"$f":"-Inputs!AF1448","v":-1.7863062910024572E-3},{"$f":"-Inputs!AG1448","v":-1.786306291002457E-3},{"$f":"-Inputs!AH1448","v":-1.786306291002457E-3},{"$f":"-IF(AI1551=0,0,IF(AI1566<0,AI1566,IF(AI1551=0,AI1566,MIN((AI1566/AI1551)*(AI1566>0),AI1566,-AH1611))))","v":-1.786306291002457E-3},-1.786306291002457E-3,-1.786306291002457E-3,-1.786306291002457E-3,-1.786306291002457E-3,{"$f":"-IF(AN1551=0,0,IF(AN1566<0,AN1566,IF(AN1551=0,AN1566,MIN((AN1566/AN1551)*(AN1566>0),AN1566,-AM1611))))","v":-1.786306291002457E-3},-1.786306291002457E-3,-1.786306291002457E-3,-1.786306291002457E-3,-1.786306291002457E-3,-1.786306291002457E-3,-1.786306291002457E-3,-1.786306291002457E-3,-1.786306291002457E-3,-1.786306291002457E-3,-1.786306291002457E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1618},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN1558=0,AN1573,IF(AN1573<0,AN1573,IF(AN1558=0,AN1573,MIN((AN1573/AN1558)*(AN1573>0),AN1573))))","v":-2.0677685111028508},-2.0677685111028508,-2.0677685111028508,-2.0677685111028508,-2.0677685111028508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1621},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1458","v":0},{"$f":"-Inputs!V1458","v":0},{"$f":"-Inputs!W1458","v":0},{"$f":"-Inputs!X1458","v":0},{"$f":"-Inputs!Y1458","v":0},{"$f":"-Inputs!Z1458","v":0},{"$f":"-Inputs!AA1458","v":0},{"$f":"-Inputs!AB1458","v":0},0,{"$f":"-Inputs!AD1458","v":0},{"$f":"-Inputs!AE1458","v":0},{"$f":"-Inputs!AF1458","v":0},{"$f":"-Inputs!AG1458","v":0},{"$f":"-Inputs!AH1458","v":0},{"$f":"-IF(AI1561=0,0,IF(AI1576<0,AI1576,IF(AI1561=0,AI1576,MIN((AI1576/AI1561)*(AI1576>0),MIN(-AH1621,AI1576)))))","v":0},{"$f":"-IF(AJ1561=0,0,IF(AJ1576<0,AJ1576,IF(AJ1561=0,AJ1576,MIN((AJ1576/AJ1561)*(AJ1576>0),MIN(-AI1621,AJ1576)))))","v":0},{"$f":"-IF(AK1561=0,0,IF(AK1576<0,AK1576,IF(AK1561=0,AK1576,MIN((AK1576/AK1561)*(AK1576>0),MIN(-AJ1621,AK1576)))))","v":0},{"$f":"-IF(AL1561=0,0,IF(AL1576<0,AL1576,IF(AL1561=0,AL1576,MIN((AL1576/AL1561)*(AL1576>0),MIN(-AK1621,AL1576)))))","v":0},{"$f":"-IF(AM1561=0,0,IF(AM1576<0,AM1576,IF(AM1561=0,AM1576,MIN((AM1576/AM1561)*(AM1576>0),MIN(-AL1621,AM1576)))))","v":0},{"$f":"-IF(AN1561=0,0,IF(AN1576<0,AN1576,IF(AN1561=0,AN1576,MIN((AN1576/AN1561)*(AN1576>0),MIN(-AM1621,AN1576)))))","v":0},{"$f":"-IF(AO1561=0,0,IF(AO1576<0,AO1576,IF(AO1561=0,AO1576,MIN((AO1576/AO1561)*(AO1576>0),MIN(-AN1621,AO1576)))))","v":0},{"$f":"-IF(AP1561=0,0,IF(AP1576<0,AP1576,IF(AP1561=0,AP1576,MIN((AP1576/AP1561)*(AP1576>0),MIN(-AO1621,AP1576)))))","v":0},{"$f":"-IF(AQ1561=0,0,IF(AQ1576<0,AQ1576,IF(AQ1561=0,AQ1576,MIN((AQ1576/AQ1561)*(AQ1576>0),MIN(-AP1621,AQ1576)))))","v":0},{"$f":"-IF(AR1561=0,0,IF(AR1576<0,AR1576,IF(AR1561=0,AR1576,MIN((AR1576/AR1561)*(AR1576>0),MIN(-AQ1621,AR1576)))))","v":0},{"$f":"-IF(AS1561=0,0,IF(AS1576<0,AS1576,IF(AS1561=0,AS1576,MIN((AS1576/AS1561)*(AS1576>0),MIN(-AR1621,AS1576)))))","v":0},{"$f":"-IF(AT1561=0,0,IF(AT1576<0,AT1576,IF(AT1561=0,AT1576,MIN((AT1576/AT1561)*(AT1576>0),MIN(-AS1621,AT1576)))))","v":0},{"$f":"-IF(AU1561=0,0,IF(AU1576<0,AU1576,IF(AU1561=0,AU1576,MIN((AU1576/AU1561)*(AU1576>0),MIN(-AT1621,AU1576)))))","v":0},{"$f":"-IF(AV1561=0,0,IF(AV1576<0,AV1576,IF(AV1561=0,AV1576,MIN((AV1576/AV1561)*(AV1576>0),MIN(-AU1621,AV1576)))))","v":0},{"$f":"-IF(AW1561=0,0,IF(AW1576<0,AW1576,IF(AW1561=0,AW1576,MIN((AW1576/AW1561)*(AW1576>0),MIN(-AV1621,AW1576)))))","v":0},{"$f":"-IF(AX1561=0,0,IF(AX1576<0,AX1576,IF(AX1561=0,AX1576,MIN((AX1576/AX1561)*(AX1576>0),MIN(-AW1621,AX1576)))))","v":0},{"$f":"-IF(AY1561=0,0,IF(AY1576<0,AY1576,IF(AY1561=0,AY1576,MIN((AY1576/AY1561)*(AY1576>0),MIN(-AX1621,AY1576)))))","v":0},{"$f":"-IF(AZ1561=0,0,IF(AZ1576<0,AZ1576,IF(AZ1561=0,AZ1576,MIN((AZ1576/AZ1561)*(AZ1576>0),MIN(-AY1621,AZ1576)))))","v":0},{"$f":"-IF(BA1561=0,0,IF(BA1576<0,BA1576,IF(BA1561=0,BA1576,MIN((BA1576/BA1561)*(BA1576>0),MIN(-AZ1621,BA1576)))))","v":0},{"$f":"-IF(BB1561=0,0,IF(BB1576<0,BB1576,IF(BB1561=0,BB1576,MIN((BB1576/BB1561)*(BB1576>0),MIN(-BA1621,BB1576)))))","v":0},{"$f":"-IF(BC1561=0,0,IF(BC1576<0,BC1576,IF(BC1561=0,BC1576,MIN((BC1576/BC1561)*(BC1576>0),MIN(-BB1621,BC1576)))))","v":0},{"$f":"-IF(BD1561=0,0,IF(BD1576<0,BD1576,IF(BD1561=0,BD1576,MIN((BD1576/BD1561)*(BD1576>0),MIN(-BC1621,BD1576)))))","v":0},{"$f":"-IF(BE1561=0,0,IF(BE1576<0,BE1576,IF(BE1561=0,BE1576,MIN((BE1576/BE1561)*(BE1576>0),MIN(-BD1621,BE1576)))))","v":0},{"$f":"-IF(BF1561=0,0,IF(BF1576<0,BF1576,IF(BF1561=0,BF1576,MIN((BF1576/BF1561)*(BF1576>0),MIN(-BE1621,BF1576)))))","v":0},{"$f":"-IF(BG1561=0,0,IF(BG1576<0,BG1576,IF(BG1561=0,BG1576,MIN((BG1576/BG1561)*(BG1576>0),MIN(-BF1621,BG1576)))))","v":0},{"$f":"-IF(BH1561=0,0,IF(BH1576<0,BH1576,IF(BH1561=0,BH1576,MIN((BH1576/BH1561)*(BH1576>0),MIN(-BG1621,BH1576)))))","v":0},{"$f":"-IF(BI1561=0,0,IF(BI1576<0,BI1576,IF(BI1561=0,BI1576,MIN((BI1576/BI1561)*(BI1576>0),MIN(-BH1621,BI1576)))))","v":0},{"$f":"-IF(BJ1561=0,0,IF(BJ1576<0,BJ1576,IF(BJ1561=0,BJ1576,MIN((BJ1576/BJ1561)*(BJ1576>0),MIN(-BI1621,BJ1576)))))","v":0},{"$f":"-IF(BK1561=0,0,IF(BK1576<0,BK1576,IF(BK1561=0,BK1576,MIN((BK1576/BK1561)*(BK1576>0),MIN(-BJ1621,BK1576)))))","v":0},{"$f":"-IF(BL1561=0,0,IF(BL1576<0,BL1576,IF(BL1561=0,BL1576,MIN((BL1576/BL1561)*(BL1576>0),MIN(-BK1621,BL1576)))))","v":0},{"$f":"-IF(BM1561=0,0,IF(BM1576<0,BM1576,IF(BM1561=0,BM1576,MIN((BM1576/BM1561)*(BM1576>0),MIN(-BL1621,BM1576)))))","v":0},{"$f":"-IF(BN1561=0,0,IF(BN1576<0,BN1576,IF(BN1561=0,BN1576,MIN((BN1576/BN1561)*(BN1576>0),MIN(-BM1621,BN1576)))))","v":0},{"$f":"-IF(BO1561=0,0,IF(BO1576<0,BO1576,IF(BO1561=0,BO1576,MIN((BO1576/BO1561)*(BO1576>0),MIN(-BN1621,BO1576)))))","v":0},{"$f":"-IF(BP1561=0,0,IF(BP1576<0,BP1576,IF(BP1561=0,BP1576,MIN((BP1576/BP1561)*(BP1576>0),MIN(-BO1621,BP1576)))))","v":0},{"$f":"-IF(BQ1561=0,0,IF(BQ1576<0,BQ1576,IF(BQ1561=0,BQ1576,MIN((BQ1576/BQ1561)*(BQ1576>0),MIN(-BP1621,BQ1576)))))","v":0},{"$f":"-IF(BR1561=0,0,IF(BR1576<0,BR1576,IF(BR1561=0,BR1576,MIN((BR1576/BR1561)*(BR1576>0),MIN(-BQ1621,BR1576)))))","v":0},{"$f":"-IF(BS1561=0,0,IF(BS1576<0,BS1576,IF(BS1561=0,BS1576,MIN((BS1576/BS1561)*(BS1576>0),MIN(-BR1621,BS1576)))))","v":0},{"$f":"-IF(BT1561=0,0,IF(BT1576<0,BT1576,IF(BT1561=0,BT1576,MIN((BT1576/BT1561)*(BT1576>0),MIN(-BS1621,BT1576)))))","v":0},{"$f":"-IF(BU1561=0,0,IF(BU1576<0,BU1576,IF(BU1561=0,BU1576,MIN((BU1576/BU1561)*(BU1576>0),MIN(-BT1621,BU1576)))))","v":0},{"$f":"-IF(BV1561=0,0,IF(BV1576<0,BV1576,IF(BV1561=0,BV1576,MIN((BV1576/BV1561)*(BV1576>0),MIN(-BU1621,BV1576)))))","v":0},{"$f":"-IF(BW1561=0,0,IF(BW1576<0,BW1576,IF(BW1561=0,BW1576,MIN((BW1576/BW1561)*(BW1576>0),MIN(-BV1621,BW1576)))))","v":0},{"$f":"-IF(BX1561=0,0,IF(BX1576<0,BX1576,IF(BX1561=0,BX1576,MIN((BX1576/BX1561)*(BX1576>0),MIN(-BW1621,BX1576)))))","v":0},{"$f":"-IF(BY1561=0,0,IF(BY1576<0,BY1576,IF(BY1561=0,BY1576,MIN((BY1576/BY1561)*(BY1576>0),MIN(-BX1621,BY1576)))))","v":0},{"$f":"-IF(BZ1561=0,0,IF(BZ1576<0,BZ1576,IF(BZ1561=0,BZ1576,MIN((BZ1576/BZ1561)*(BZ1576>0),MIN(-BY1621,BZ1576)))))","v":0},{"$f":"-IF(CA1561=0,0,IF(CA1576<0,CA1576,IF(CA1561=0,CA1576,MIN((CA1576/CA1561)*(CA1576>0),MIN(-BZ1621,CA1576)))))","v":0}]
[{"$f":"ROW()","v":1630},null,"SCADA , ECI And Comms",null,26.296817980622169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,31.547129315823845,26.930916248905604,26.930916248905604,26.930916248905604,26.930916248905604,0,{"$f":"AI1570+AI1585+AI1600+AI1615","v":0},0,0,0,0,{"$f":"AN1570+AN1585+AN1600+AN1615","v":0},0,0,0,0,{"$f":"AS1570+AS1585+AS1600+AS1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1635},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1575+T1590+T1605+T1620","v":-2.2780087781297826E-2},-2.2780087781297826E-2,-2.2780087781297826E-2,-2.2780087781297826E-2,-2.2780087781297826E-2,{"$f":"MAX(Y1575+Y1590+Y1605+Y1620,0)","v":0},{"$f":"Z1575+Z1590+Z1605+Z1620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF1575+BF1590+BF1605+BF1620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1641},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1648},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1660},null,"Computers and Motor Vehicles",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,V1660-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1667},null,"Non-Depreciable",null,0]
[{"$f":"ROW()","v":1672},null,"Compression",null,5.1693242803467037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.337967035129099,11.02283028482389,10.707693534518681,10.392556784213472,10.007647273687047,9.6227377631606217,9.2378282526341966,6.2014096788324489,5.9317831710571252,5.6621566632818014,5.3925301555064777,5.122903647731154,4.8532771399558303,4.5836506321805066,4.3140241244051829,4.0443976166298592,3.7747711088545355,3.5051446010792118,3.2355180933038881,2.9658915855285644,2.6962650777532406,2.4266385699779169,2.1570120622025932,1.8873855544272695,1.6177590466519458,1.3481325388766221,1.0785060311012984,0.80887952332597457,0.53925301555065075,0.26962650777532693,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15,3.1086244689504383E-15]
[{"$f":"ROW()","v":1680},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1740","v":0},{"$f":"AI1740","v":0},{"$f":"AJ1740","v":0},{"$f":"AK1740","v":0},{"$f":"AL1740","v":0},{"$f":"AM1740","v":3.2663732523659244},{"$f":"AN1740","v":2.6130986018927396},{"$f":"AO1740","v":1.9598239514195548},{"$f":"AP1740","v":1.30654930094637},{"$f":"AQ1740","v":0.653274650473185},{"$f":"AR1740","v":0},{"$f":"AS1740","v":0},{"$f":"AT1740","v":0},{"$f":"AU1740","v":0},{"$f":"AV1740","v":0},{"$f":"AW1740","v":0},{"$f":"AX1740","v":0},{"$f":"AY1740","v":0},{"$f":"AZ1740","v":0},{"$f":"BA1740","v":0},{"$f":"BB1740","v":0},{"$f":"BC1740","v":0},{"$f":"BD1740","v":0},{"$f":"BE1740","v":0},{"$f":"BF1740","v":0},{"$f":"BG1740","v":0},{"$f":"BH1740","v":0},{"$f":"BI1740","v":0},{"$f":"BJ1740","v":0},{"$f":"BK1740","v":0},{"$f":"BL1740","v":0},{"$f":"BM1740","v":0},{"$f":"BN1740","v":0},{"$f":"BO1740","v":0},{"$f":"BP1740","v":0},{"$f":"BQ1740","v":0},{"$f":"BR1740","v":0},{"$f":"BS1740","v":0},{"$f":"BT1740","v":0},{"$f":"BU1740","v":0},{"$f":"BV1740","v":0},{"$f":"BW1740","v":0},{"$f":"BX1740","v":0},{"$f":"BY1740","v":0},{"$f":"BZ1740","v":0}]
[{"$f":"ROW()","v":1687},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$280","v":11.337967035129099}]
[{"$f":"ROW()","v":1690},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$283","v":0}]
[{"$f":"ROW()","v":1697},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$290","v":-5.3308392475107894E-2}]
[{"$f":"ROW()","v":1700},"Redundant or Disposed"]
[{"$f":"ROW()","v":1709},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V2288","v":0},{"$f":"-Inputs!W2288","v":0},{"$f":"-Inputs!X2288","v":0},{"$f":"-Inputs!Y2288","v":0},{"$f":"-Inputs!Z2288","v":0},{"$f":"-Inputs!AA2288","v":0},{"$f":"-Inputs!AB2288","v":0},0,{"$f":"-Inputs!AD2288","v":0},{"$f":"-Inputs!AE2288","v":0},{"$f":"-Inputs!AF2288","v":0},{"$f":"-Inputs!AG2288","v":0},{"$f":"-Inputs!AH2288","v":0},{"$f":"-Inputs!AI2288","v":0},{"$f":"-Inputs!AJ2288","v":0},{"$f":"-Inputs!AK2288","v":0},{"$f":"-Inputs!AL2288","v":0},{"$f":"-Inputs!AM2288","v":0},{"$f":"-Inputs!AN2288","v":0},{"$f":"-Inputs!AO2288","v":0},{"$f":"-Inputs!AP2288","v":0},{"$f":"-Inputs!AQ2288","v":0},{"$f":"-Inputs!AR2288","v":0},{"$f":"-Inputs!AS2288","v":0},{"$f":"-Inputs!AT2288","v":0},{"$f":"-Inputs!AU2288","v":0},{"$f":"-Inputs!AV2288","v":0},{"$f":"-Inputs!AW2288","v":0},{"$f":"-Inputs!AX2288","v":0},{"$f":"-Inputs!AY2288","v":0},{"$f":"-Inputs!AZ2288","v":0},{"$f":"-Inputs!BA2288","v":0},{"$f":"-Inputs!BB2288","v":0},{"$f":"-Inputs!BC2288","v":0},{"$f":"-Inputs!BD2288","v":0},{"$f":"-Inputs!BE2288","v":0},{"$f":"-Inputs!BF2288","v":0},{"$f":"-Inputs!BG2288","v":0},{"$f":"-Inputs!BH2288","v":0},{"$f":"-Inputs!BI2288","v":0},{"$f":"-Inputs!BJ2288","v":0},{"$f":"-Inputs!BK2288","v":0},{"$f":"-Inputs!BL2288","v":0},{"$f":"-Inputs!BM2288","v":0},{"$f":"-Inputs!BN2288","v":0},{"$f":"-Inputs!BO2288","v":0},{"$f":"-Inputs!BP2288","v":0},{"$f":"-Inputs!BQ2288","v":0},{"$f":"-Inputs!BR2288","v":0},{"$f":"-Inputs!BS2288","v":0},{"$f":"-Inputs!BT2288","v":0},{"$f":"-Inputs!BU2288","v":0},{"$f":"-Inputs!BV2288","v":0},{"$f":"-Inputs!BW2288","v":0},{"$f":"-Inputs!BX2288","v":0},{"$f":"-Inputs!BY2288","v":0},{"$f":"-Inputs!BZ2288","v":0},{"$f":"-Inputs!CA2288","v":0}]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,-5.3526733173422408E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1465","v":0},{"$f":"-Inputs!W1465","v":0},{"$f":"-Inputs!X1465","v":0},{"$f":"-Inputs!Y1465","v":0},{"$f":"-Inputs!Z1465","v":0},{"$f":"-Inputs!AA1465","v":0},{"$f":"-Inputs!AB1465","v":0},-6.4213654082401761E-2,{"$f":"-Inputs!AD1465","v":-1.4115747238802621},{"$f":"-Inputs!AE1465","v":0},{"$f":"-Inputs!AF1465","v":0},{"$f":"-Inputs!AG1465","v":0},{"$f":"-Inputs!AH1465","v":0},{"$f":"-IF(AI1660=0,0,IF(AI1675<0,AI1675,IF(AI1660=0,AI1675,MIN((AI1675/AI1660)*(AI1675>0),AI1675,-AH1720))))","v":0},0,0,0,0,{"$f":"-IF(AN1660=0,0,IF(AN1675<0,AN1675,IF(AN1660=0,AN1675,MIN((AN1675/AN1660)*(AN1675>0),AN1675,-AM1720))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1727},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1472","v":0},{"$f":"-Inputs!W1472","v":0},{"$f":"-Inputs!X1472","v":0},{"$f":"-Inputs!Y1472","v":5.3308392475107894E-2},{"$f":"-Inputs!Z1472","v":0},{"$f":"-Inputs!AA1472","v":0},{"$f":"-Inputs!AB1472","v":0},0,{"$f":"-Inputs!AD1472","v":0},{"$f":"-Inputs!AE1472","v":0},{"$f":"-Inputs!AF1472","v":0},{"$f":"-Inputs!AG1472","v":0},{"$f":"-Inputs!AH1472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Cathodic/Corrosion Protection",null,5.5692595125947326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1676+U1691+U1706+U1721","v":0},0,0,0,0,0,0,0,6.6811942861936808,6.1933627099325728,5.7055311336714647,5.2176995574103566,4.7298679811492486,4.2420364048881405,{"$f":"AI1676+AI1691+AI1706+AI1721","v":3.7542048286270324},3.2663732523659244,3.2663732523659244,3.2663732523659244,0,{"$f":"AN1676+AN1691+AN1706+AN1721","v":0},0,0,0,0,{"$f":"AS1676+AS1691+AS1706+AS1721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1739},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH1759","v":5.1582227240006784},{"$f":"AI1679+AI1694+AI1709+AI1724","v":4.1265781792005427},3.094933634400407,2.0632890896002714,1.0316445448001357,0,0,0,0,0,0,{"$f":"AS1679+AS1694-AS1714+AS1724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C1701=\"Non-Depreciable\",0,IF(AND(ROUND(AH1656,2)=0,AH1671<>0),-AH1671,IF(ROUND(AH1656,2)=1,-(AH1671+AH1716),0)))","v":0},null,null,null,null,{"$f":"IF(H1701=\"Non-Depreciable\",0,IF(AND(ROUND(AM1656,2)=0,AM1671<>0),-AM1671,IF(ROUND(AM1656,2)=1,-(AM1671+AM1716),0)))","v":0},null,null,null,null,{"$f":"IF(M1701=\"Non-Depreciable\",0,IF(AND(ROUND(AR1656,2)=0,AR1671<>0),-AR1671,IF(ROUND(AR1656,2)=1,-(AR1671+AR1716),0)))","v":0}]
[{"$f":"ROW()","v":1750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1759},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1746:AH1758)","v":-5.1582227240006784},null,null,null,null,{"$f":"SUM(AM1746:AM1758)","v":-3.2663732523659244},null,null,null,null,{"$f":"SUM(AR1746:AR1758)","v":0}]
[{"$f":"ROW()","v":1766},null,"Other Depreciable",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":30},29,28,27,26,25,4,{"$f":"MAX(0,AC1766-1)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1769},null,"SCADA , ECI And Comms",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":0},0,0,0,0,0,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1776}]
[{"$f":"ROW()","v":1785},null,"Building",null,1.0252202167315636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4561718074183105,1.4455341879078496,1.4348965683973887,1.3836502623831963,1.332403956369004,1.2811576503548117,1.2299113443406193,1.178665038326427,1.1512542234816263,1.1238434086368256,1.096432593792025,1.0690217789472243,{"$f":"AH1845","v":1.0416109641024236},1.0142001492576229,0.98678933441282235,0.95937851956802178,0.93196770472322121,0.90455688987842064,0.87714607503362008,0.84973526018881951,0.82232444534401894,0.79491363049921837,0.7675028156544178,0.74009200080961723,0.71268118596481667,0.6852703711200161,0.65785955627521553,0.63044874143041496,0.60303792658561439,0.57562711174081382,0.54821629689601326,0.52080548205121269,0.49339466720641206,0.46598385236161144,0.43857303751681082,0.41116222267201019,0.38375140782720957,0.35634059298240894,0.32892977813760832,0.3015189632928077,0.27410814844800707,0.24669733360320645,0.21928651875840582,0.1918757039136052,0.16446488906880458,0.13705407422400395,0.10964325937920333,8.2232444534402704E-2,5.482162968960208E-2,2.741081484480146E-2,8.3960616237277463E-16,8.3960616237277463E-16,8.3960616237277463E-16,8.3960616237277463E-16,8.3960616237277463E-16,8.3960616237277463E-16,8.3960616237277463E-16]
[{"$f":"ROW()","v":1788},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1848","v":0},{"$f":"AI1848","v":0},{"$f":"AJ1848","v":0},{"$f":"AK1848","v":0},{"$f":"AL1848","v":0},{"$f":"AM1848","v":0},{"$f":"AN1848","v":0},{"$f":"AO1848","v":0},{"$f":"AP1848","v":0},{"$f":"AQ1848","v":0},{"$f":"AR1848","v":0},{"$f":"AS1848","v":0},{"$f":"AT1848","v":0},{"$f":"AU1848","v":0},{"$f":"AV1848","v":0},{"$f":"AW1848","v":0},{"$f":"AX1848","v":0},{"$f":"AY1848","v":0},{"$f":"AZ1848","v":0},{"$f":"BA1848","v":0},{"$f":"BB1848","v":0},{"$f":"BC1848","v":0},{"$f":"BD1848","v":0},{"$f":"BE1848","v":0},{"$f":"BF1848","v":0},{"$f":"BG1848","v":0},{"$f":"BH1848","v":0},{"$f":"BI1848","v":0},{"$f":"BJ1848","v":0},{"$f":"BK1848","v":0},{"$f":"BL1848","v":0},{"$f":"BM1848","v":0},{"$f":"BN1848","v":0},{"$f":"BO1848","v":0},{"$f":"BP1848","v":0},{"$f":"BQ1848","v":0},{"$f":"BR1848","v":0},{"$f":"BS1848","v":0},{"$f":"BT1848","v":0},{"$f":"BU1848","v":0},{"$f":"BV1848","v":0},{"$f":"BW1848","v":0},{"$f":"BX1848","v":0},{"$f":"BY1848","v":0},{"$f":"BZ1848","v":0}]
[{"$f":"ROW()","v":1798},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$284","v":0}]
[{"$f":"ROW()","v":1799},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$285","v":0}]
[{"$f":"ROW()","v":1808},null,"Pipeline",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2291","v":0},{"$f":"-Inputs!X2291","v":0},{"$f":"-Inputs!Y2291","v":0},{"$f":"-Inputs!Z2291","v":0},{"$f":"-Inputs!AA2291","v":0},{"$f":"-Inputs!AB2291","v":0},{"$f":"$E1808*$E$51","v":0},{"$f":"-Inputs!AD2291","v":0},{"$f":"-Inputs!AE2291","v":0},{"$f":"-Inputs!AF2291","v":0},{"$f":"-Inputs!AG2291","v":0},{"$f":"-Inputs!AH2291","v":0},{"$f":"-Inputs!AI2291","v":0},{"$f":"-Inputs!AJ2291","v":0},{"$f":"-Inputs!AK2291","v":0},{"$f":"-Inputs!AL2291","v":0},{"$f":"-Inputs!AM2291","v":0},{"$f":"-Inputs!AN2291","v":0},{"$f":"-Inputs!AO2291","v":0},{"$f":"-Inputs!AP2291","v":0},{"$f":"-Inputs!AQ2291","v":0},{"$f":"-Inputs!AR2291","v":0},{"$f":"-Inputs!AS2291","v":0},{"$f":"-Inputs!AT2291","v":0},{"$f":"-Inputs!AU2291","v":0},{"$f":"-Inputs!AV2291","v":0},{"$f":"-Inputs!AW2291","v":0},{"$f":"-Inputs!AX2291","v":0},{"$f":"-Inputs!AY2291","v":0},{"$f":"-Inputs!AZ2291","v":0},{"$f":"-Inputs!BA2291","v":0},{"$f":"-Inputs!BB2291","v":0},{"$f":"-Inputs!BC2291","v":0},{"$f":"-Inputs!BD2291","v":0},{"$f":"-Inputs!BE2291","v":0},{"$f":"-Inputs!BF2291","v":0},{"$f":"-Inputs!BG2291","v":0},{"$f":"-Inputs!BH2291","v":0},{"$f":"-Inputs!BI2291","v":0},{"$f":"-Inputs!BJ2291","v":0},{"$f":"-Inputs!BK2291","v":0},{"$f":"-Inputs!BL2291","v":0},{"$f":"-Inputs!BM2291","v":0},{"$f":"-Inputs!BN2291","v":0},{"$f":"-Inputs!BO2291","v":0},{"$f":"-Inputs!BP2291","v":0},{"$f":"-Inputs!BQ2291","v":0},{"$f":"-Inputs!BR2291","v":0},{"$f":"-Inputs!BS2291","v":0},{"$f":"-Inputs!BT2291","v":0},{"$f":"-Inputs!BU2291","v":0},{"$f":"-Inputs!BV2291","v":0},{"$f":"-Inputs!BW2291","v":0},{"$f":"-Inputs!BX2291","v":0},{"$f":"-Inputs!BY2291","v":0},{"$f":"-Inputs!BZ2291","v":0},{"$f":"-Inputs!CA2291","v":0}]
[{"$f":"ROW()","v":1815},null,"Building",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W2298","v":0},{"$f":"-Inputs!X2298","v":0},{"$f":"-Inputs!Y2298","v":0},{"$f":"-Inputs!Z2298","v":0},{"$f":"-Inputs!AA2298","v":0},{"$f":"-Inputs!AB2298","v":0},0,{"$f":"-Inputs!AD2298","v":0},{"$f":"-Inputs!AE2298","v":0},{"$f":"-Inputs!AF2298","v":0},{"$f":"-Inputs!AG2298","v":0},{"$f":"-Inputs!AH2298","v":0},{"$f":"-Inputs!AI2298","v":0},{"$f":"-Inputs!AJ2298","v":0},{"$f":"-Inputs!AK2298","v":0},{"$f":"-Inputs!AL2298","v":0},{"$f":"-Inputs!AM2298","v":0},{"$f":"-Inputs!AN2298","v":0},{"$f":"-Inputs!AO2298","v":0},{"$f":"-Inputs!AP2298","v":0},{"$f":"-Inputs!AQ2298","v":0},{"$f":"-Inputs!AR2298","v":0},{"$f":"-Inputs!AS2298","v":0},{"$f":"-Inputs!AT2298","v":0},{"$f":"-Inputs!AU2298","v":0},{"$f":"-Inputs!AV2298","v":0},{"$f":"-Inputs!AW2298","v":0},{"$f":"-Inputs!AX2298","v":0},{"$f":"-Inputs!AY2298","v":0},{"$f":"-Inputs!AZ2298","v":0},{"$f":"-Inputs!BA2298","v":0},{"$f":"-Inputs!BB2298","v":0},{"$f":"-Inputs!BC2298","v":0},{"$f":"-Inputs!BD2298","v":0},{"$f":"-Inputs!BE2298","v":0},{"$f":"-Inputs!BF2298","v":0},{"$f":"-Inputs!BG2298","v":0},{"$f":"-Inputs!BH2298","v":0},{"$f":"-Inputs!BI2298","v":0},{"$f":"-Inputs!BJ2298","v":0},{"$f":"-Inputs!BK2298","v":0},{"$f":"-Inputs!BL2298","v":0},{"$f":"-Inputs!BM2298","v":0},{"$f":"-Inputs!BN2298","v":0},{"$f":"-Inputs!BO2298","v":0},{"$f":"-Inputs!BP2298","v":0},{"$f":"-Inputs!BQ2298","v":0},{"$f":"-Inputs!BR2298","v":0},{"$f":"-Inputs!BS2298","v":0},{"$f":"-Inputs!BT2298","v":0},{"$f":"-Inputs!BU2298","v":0},{"$f":"-Inputs!BV2298","v":0},{"$f":"-Inputs!BW2298","v":0},{"$f":"-Inputs!BX2298","v":0},{"$f":"-Inputs!BY2298","v":0},{"$f":"-Inputs!BZ2298","v":0},{"$f":"-Inputs!CA2298","v":0}]
[{"$f":"ROW()","v":1818},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1825},null,"Metering",null,-3.8982621873045313E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1478","v":-7.6471558980029039E-2},{"$f":"-Inputs!X1478","v":-7.6471558980029039E-2},{"$f":"-Inputs!Y1478","v":-2.3260759138225198E-2},{"$f":"-Inputs!Z1478","v":-2.3260759138225194E-2},{"$f":"-Inputs!AA1478","v":-2.3260759138225194E-2},{"$f":"-Inputs!AB1478","v":-2.3260759138225194E-2},-4.6765727100710128E-3,{"$f":"-Inputs!AD1478","v":-8.7431576753501591E-3},{"$f":"-Inputs!AE1478","v":-8.7431576753501591E-3},{"$f":"-Inputs!AF1478","v":-8.7431576753501591E-3},{"$f":"-Inputs!AG1478","v":-8.7431576753501609E-3},{"$f":"-Inputs!AH1478","v":-8.7431576753501609E-3},{"$f":"-IF(AI1765=0,0,IF(AI1780<0,AI1780,IF(AI1765=0,AI1780,MIN((AI1780/AI1765)*(AI1780>0),AI1780,-AH1825))))","v":-8.7431576753501574E-3},-8.7431576753501557E-3,-8.7431576753501557E-3,-8.7431576753501557E-3,-8.7431576753501557E-3,{"$f":"-IF(AN1765=0,0,IF(AN1780<0,AN1780,IF(AN1765=0,AN1780,MIN((AN1780/AN1765)*(AN1780>0),AN1780,-AM1825))))","v":-8.7431576753501557E-3},-8.7431576753501557E-3,-8.7431576753501557E-3,-8.7431576753501557E-3,-8.7431576753501557E-3,-8.7431576753501557E-3,-8.7431576753501557E-3,-8.7431576753501557E-3,-8.7431576753501557E-3,-8.7431576753501557E-3,-8.7431576753501557E-3,-8.7431576753501557E-3,-8.7431576753501557E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1487","v":0},{"$f":"-Inputs!X1487","v":0},{"$f":"-Inputs!Y1487","v":0},{"$f":"-Inputs!Z1487","v":0},{"$f":"-Inputs!AA1487","v":0},{"$f":"-Inputs!AB1487","v":0},0,{"$f":"-Inputs!AD1487","v":0},{"$f":"-Inputs!AE1487","v":0},{"$f":"-Inputs!AF1487","v":0},{"$f":"-Inputs!AG1487","v":0},{"$f":"-Inputs!AH1487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1488","v":0},{"$f":"-Inputs!X1488","v":0},{"$f":"-Inputs!Y1488","v":0},{"$f":"-Inputs!Z1488","v":0},{"$f":"-Inputs!AA1488","v":0},{"$f":"-Inputs!AB1488","v":0},0,{"$f":"-Inputs!AD1488","v":0},{"$f":"-Inputs!AE1488","v":0},{"$f":"-Inputs!AF1488","v":0},{"$f":"-Inputs!AG1488","v":0},{"$f":"-Inputs!AH1488","v":0},{"$f":"-IF(AI1775=0,0,IF(AI1790<0,AI1790,IF(AI1775=0,AI1790,MIN((AI1790/AI1775)*(AI1790>0),MIN(-AH1835,AI1790)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1845},null,"Building",null,0.98250270770108183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4561718074183105,1.4455341879078496,1.4348965683973887,1.3836502623831963,1.332403956369004,1.2811576503548117,1.2299113443406193,1.178665038326427,1.1512542234816263,1.1238434086368256,1.096432593792025,1.0690217789472243,1.0416109641024236,{"$f":"AI1785+AI1800+AI1815+AI1830","v":1.0142001492576229},0.98678933441282235,0.95937851956802178,0.93196770472322121,0.90455688987842064,{"$f":"AN1785+AN1800+AN1815+AN1830","v":0.87714607503362008},0.84973526018881951,0.82232444534401894,0.79491363049921837,0.7675028156544178,{"$f":"AS1785+AS1800+AS1815+AS1830","v":0.74009200080961723},0.71268118596481667,0.6852703711200161,0.65785955627521553,0.63044874143041496,0.60303792658561439,0.57562711174081382,0.54821629689601326,0.52080548205121269,0.49339466720641206,0.46598385236161144,0.43857303751681082,0.41116222267201019,0.38375140782720957,0.35634059298240894,0.32892977813760832,0.3015189632928077,0.27410814844800707,0.24669733360320645,0.21928651875840582,0.1918757039136052,0.16446488906880458,0.13705407422400395,0.10964325937920333,8.2232444534402704E-2,5.482162968960208E-2,2.741081484480146E-2,8.3960616237277463E-16,8.3960616237277463E-16,8.3960616237277463E-16,8.3960616237277463E-16,8.3960616237277463E-16,8.3960616237277463E-16,8.3960616237277463E-16,8.3960616237277463E-16]
[{"$f":"ROW()","v":1848},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR1866","v":0},{"$f":"AS1788+AS1803+AS1818+AS1833","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1855},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1864},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1867}]
[{"$f":"ROW()","v":1876},null,"SCADA , ECI And Comms",null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":0},0,0,0,0,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1884},"Opening Value"]
[{"$f":"ROW()","v":1887},null,"Metering",null,0.46621354757999012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5675272082292218,1.4910556492491926,1.4606259421216581,1.4301962349941235,1.3997665278665889,0.55929577050473855,0.54686697560463327,0.52408085162110685,0.50129472763758043,0.47850860365405407,0.4557224796705277,0.43293635568700134,0.41015023170347498,0.38736410771994861,0.36457798373642225,0.34179185975289589,0.31900573576936953,0.29621961178584316,0.2734334878023168,0.25064736381879044,0.22786123983526405,0.20507511585173765,0.18228899186821126,0.15950286788468487,0.13671674390115848,0.11393061991763209,9.1144495934105701E-2,6.8358371950579311E-2,4.557224796705292E-2,2.2786123983526533E-2,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16,1.457167719820518E-16]
[{"$f":"ROW()","v":1894},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1954","v":0},{"$f":"AI1954","v":0},{"$f":"AJ1954","v":0},{"$f":"AK1954","v":0},{"$f":"AL1954","v":0},{"$f":"AM1954","v":0.28484364674219609},{"$f":"AN1954","v":0.22787491739375687},{"$f":"AO1954","v":0.17090618804531765},{"$f":"AP1954","v":0.11393745869687844},{"$f":"AQ1954","v":5.6968729348439218E-2},{"$f":"AR1954","v":0},{"$f":"AS1954","v":0},{"$f":"AT1954","v":0},{"$f":"AU1954","v":0},{"$f":"AV1954","v":0},{"$f":"AW1954","v":0},{"$f":"AX1954","v":0},{"$f":"AY1954","v":0},{"$f":"AZ1954","v":0},{"$f":"BA1954","v":0},{"$f":"BB1954","v":0},{"$f":"BC1954","v":0},{"$f":"BD1954","v":0},{"$f":"BE1954","v":0},{"$f":"BF1954","v":0},{"$f":"BG1954","v":0},{"$f":"BH1954","v":0},{"$f":"BI1954","v":0},{"$f":"BJ1954","v":0},{"$f":"BK1954","v":0},{"$f":"BL1954","v":0},{"$f":"BM1954","v":0},{"$f":"BN1954","v":0},{"$f":"BO1954","v":0},{"$f":"BP1954","v":0},{"$f":"BQ1954","v":0},{"$f":"BR1954","v":0},{"$f":"BS1954","v":0},{"$f":"BT1954","v":0},{"$f":"BU1954","v":0},{"$f":"BV1954","v":0},{"$f":"BW1954","v":0},{"$f":"BX1954","v":0},{"$f":"BY1954","v":0},{"$f":"BZ1954","v":0}]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$283","v":0}]
[{"$f":"ROW()","v":1913},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1900:W1912)","v":16.104561594116308}]
[{"$f":"ROW()","v":1920},null,"Cathodic/Corrosion Protection",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X2311","v":0},{"$f":"-Inputs!Y2311","v":0},{"$f":"-Inputs!Z2311","v":0},{"$f":"-Inputs!AA2311","v":0},{"$f":"-Inputs!AB2311","v":0},0,{"$f":"-Inputs!AD2311","v":0},{"$f":"-Inputs!AE2311","v":0},{"$f":"-Inputs!AF2311","v":0},{"$f":"-Inputs!AG2311","v":0},{"$f":"-Inputs!AH2311","v":0},{"$f":"-Inputs!AI2311","v":0},{"$f":"-Inputs!AJ2311","v":0},{"$f":"-Inputs!AK2311","v":0},{"$f":"-Inputs!AL2311","v":0},{"$f":"-Inputs!AM2311","v":0},{"$f":"-Inputs!AN2311","v":0},{"$f":"-Inputs!AO2311","v":0},{"$f":"-Inputs!AP2311","v":0},{"$f":"-Inputs!AQ2311","v":0},{"$f":"-Inputs!AR2311","v":0},{"$f":"-Inputs!AS2311","v":0},{"$f":"-Inputs!AT2311","v":0},{"$f":"-Inputs!AU2311","v":0},{"$f":"-Inputs!AV2311","v":0},{"$f":"-Inputs!AW2311","v":0},{"$f":"-Inputs!AX2311","v":0},{"$f":"-Inputs!AY2311","v":0},{"$f":"-Inputs!AZ2311","v":0},{"$f":"-Inputs!BA2311","v":0},{"$f":"-Inputs!BB2311","v":0},{"$f":"-Inputs!BC2311","v":0},{"$f":"-Inputs!BD2311","v":0},{"$f":"-Inputs!BE2311","v":0},{"$f":"-Inputs!BF2311","v":0},{"$f":"-Inputs!BG2311","v":0},{"$f":"-Inputs!BH2311","v":0},{"$f":"-Inputs!BI2311","v":0},{"$f":"-Inputs!BJ2311","v":0},{"$f":"-Inputs!BK2311","v":0},{"$f":"-Inputs!BL2311","v":0},{"$f":"-Inputs!BM2311","v":0},{"$f":"-Inputs!BN2311","v":0},{"$f":"-Inputs!BO2311","v":0},{"$f":"-Inputs!BP2311","v":0},{"$f":"-Inputs!BQ2311","v":0},{"$f":"-Inputs!BR2311","v":0},{"$f":"-Inputs!BS2311","v":0},{"$f":"-Inputs!BT2311","v":0},{"$f":"-Inputs!BU2311","v":0},{"$f":"-Inputs!BV2311","v":0},{"$f":"-Inputs!BW2311","v":0},{"$f":"-Inputs!BX2311","v":0},{"$f":"-Inputs!BY2311","v":0},{"$f":"-Inputs!BZ2311","v":0},{"$f":"-Inputs!CA2311","v":0}]
[{"$f":"ROW()","v":1924},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1933},null,"Other Depreciable",null,-0.13764770239468832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1494","v":-0.21577331241126674},{"$f":"-Inputs!Y1494","v":-0.3292457367435101},{"$f":"-Inputs!Z1494","v":-0.3292457367435101},{"$f":"-Inputs!AA1494","v":-0.3292457367435101},{"$f":"-Inputs!AB1494","v":-0.3292457367435101},-0.16512985984354175,{"$f":"-Inputs!AD1494","v":-0.48969848517920767},{"$f":"-Inputs!AE1494","v":-0.48969848517920767},{"$f":"-Inputs!AF1494","v":-0.48969848517920761},{"$f":"-Inputs!AG1494","v":-0.48969848517920761},{"$f":"-Inputs!AH1494","v":0},{"$f":"-IF(AI1873=0,0,IF(AI1888<0,AI1888,IF(AI1873=0,AI1888,MIN((AI1888/AI1873)*(AI1888>0),AI1888,-AH1933))))","v":0},0,0,0,0,{"$f":"-IF(AN1873=0,0,IF(AN1888<0,AN1888,IF(AN1873=0,AN1888,MIN((AN1888/AN1873)*(AN1888>0),AN1888,-AM1933))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1936},null,"SCADA , ECI And Comms",null,-0.14190629312750438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1497","v":0},{"$f":"-Inputs!Y1497","v":0},{"$f":"-Inputs!Z1497","v":0},{"$f":"-Inputs!AA1497","v":0},{"$f":"-Inputs!AB1497","v":0},-0.17023870277086156,{"$f":"-Inputs!AD1497","v":-0.54929333876797293},{"$f":"-Inputs!AE1497","v":-0.54929333876797282},{"$f":"-Inputs!AF1497","v":-0.54929333876797293},{"$f":"-Inputs!AG1497","v":-0.54929333876797293},{"$f":"-Inputs!AH1497","v":0},{"$f":"-IF(AI1876=0,0,IF(AI1891<0,AI1891,IF(AI1876=0,AI1891,MIN((AI1891/AI1876)*(AI1891>0),AI1891,-AH1936))))","v":0},0,0,0,0,{"$f":"-IF(AN1876=0,0,IF(AN1891<0,AN1891,IF(AN1876=0,AN1891,MIN((AN1891/AN1876)*(AN1891>0),AN1891,-AM1936))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1943},null,"Total",null,-0.42030162582861302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1930:X1942)","v":-0.43711749344337281},-0.50421726885119333,-0.50421726885119333,-0.50421726885119333,-0.50421726885119333,{"$f":"SUM(AC1930:AC1942)","v":-0.50421726885119333},-2.1602469996164051,-1.2282082863361634,-1.2282082863361634,-1.2282082863361634,-0.18921646238898296,-1.0457631987282887,-1.0457631987282887,-1.0457631987282887,-1.0457631987282887,-0.96325091575214761,-0.16367290876128099,-0.16367290876128099,-0.16367290876128099,-0.16367290876128099,-0.16367290876128099,-0.10670417941284176,-0.10670417941284176,-0.10670417941284176,-0.10670417941284176,-0.10670417941284176,-0.10670417941284176,-0.10670417941284176,-0.10670417941284176,-0.10670417941284176,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-1.033714682030513E-2,-2.0644474830497828E-4,-2.0644474830497828E-4,0,0,0,0,0,0]
[{"$f":"ROW()","v":1946},null,"Compression",null,1.472040444252567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9988350262620513,3.8648057778802301,3.7315366131257393,3.5982674483712485,3.4649982836167577,3.3317291188622669,1.7659418066162467,1.6923608980072364,1.6187799893982262,1.545199080789216,1.4716181721802057,1.3980372635711955,{"$f":"AI1886+AI1901+AI1916+AI1931","v":1.3244563549621853},1.250875446353175,1.1772945377441648,1.1037136291351546,1.0301327205261444,{"$f":"AN1886+AN1901+AN1916+AN1931","v":0.95655181191713412},0.88297090330812389,0.80938999469911366,0.73580908609010343,0.66222817748109319,{"$f":"AS1886+AS1901+AS1916+AS1931","v":0.58864726887208296},0.51506636026307273,0.4414854516540625,0.36790454304505227,0.29432363443604204,0.2207427258270318,0.14716181721802157,7.3580908609011328E-2,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15,1.0824674490095276E-15]
[{"$f":"ROW()","v":1954},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM1973","v":0.28484364674219609},{"$f":"AN1894+AN1909+AN1924+AN1939","v":0.22787491739375687},0.17090618804531765,0.11393745869687844,5.6968729348439218E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1963},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0043226955281632,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1966},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.2784109861683657,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1973},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1960:AH1972)","v":-4.2827336816965289},null,null,null,null,{"$f":"SUM(AM1960:AM1972)","v":-0.28484364674219609},null,null,null,null,{"$f":"SUM(AR1960:AR1972)","v":0}]
[{"$f":"ROW()","v":1982},null,"Cathodic/Corrosion Protection",null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},{"$f":"MAX(0,Y1982-1)","v":0},0,0,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1983},null,"SCADA , ECI And Comms",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":0},0,0,0,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1992},null,"Pipeline",null,1.957765046047971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2052","v":0},3.3343043048339487,3.2866713861934636,3.2390384675529784,3.1914055489124933,{"$f":"$E1992*$E$51","v":2.3486441258097002},{"$f":"AC2052","v":2.3130586087519776},2.2579857847340734,2.2029129607161693,2.1478401366982651,2.092767312680361,2.0376944886624568,1.9826216646445527,1.9275488406266486,1.8724760166087444,1.8174031925908403,1.7623303685729361,1.707257544555032,1.6521847205371278,1.5971118965192237,1.5420390725013196,1.4869662484834154,1.4318934244655113,1.3768206004476071,1.321747776429703,1.2666749524117988,1.2116021283938947,1.1565293043759906,1.1014564803580864,1.0463836563401823,0.99131083232227801,0.93623800830437376,0.88116518428646951,0.82609236026856525,0.771019536250661,0.71594671223275674,0.66087388821485249,0.60580106419694824,0.55072824017904398,0.49565541616113973,0.44058259214323547,0.38550976812533122,0.33043694410742697,0.27536412008952271,0.22029129607161849,0.16521847205371426,0.11014564803581003,5.5072824017905808E-2,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15]
[{"$f":"ROW()","v":1998},null,"SCADA , ECI And Comms",null,7.3110373514778608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,8.7707281135629422,{"$f":"AC2058","v":8.4779996619195188},7.4838354699058556,6.4896712778921923,5.4955070858785282,4.501342893864865,{"$f":"AH2058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2003},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2063","v":0},-3.8207816789660033E-3,0,0,0,0,{"$f":"AC2063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI2063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2012},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$284","v":0}]
[{"$f":"ROW()","v":2015},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2022},null,"Pipeline",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y2321","v":0},{"$f":"-Inputs!Z2321","v":0},{"$f":"-Inputs!AA2321","v":0},{"$f":"-Inputs!AB2321","v":0},{"$f":"$E2022*$E$51","v":0},{"$f":"-Inputs!AD2321","v":0},{"$f":"-Inputs!AE2321","v":0},{"$f":"-Inputs!AF2321","v":0},{"$f":"-Inputs!AG2321","v":0},{"$f":"-Inputs!AH2321","v":0},{"$f":"-Inputs!AI2321","v":0},{"$f":"-Inputs!AJ2321","v":0},{"$f":"-Inputs!AK2321","v":0},{"$f":"-Inputs!AL2321","v":0},{"$f":"-Inputs!AM2321","v":0},{"$f":"-Inputs!AN2321","v":0},{"$f":"-Inputs!AO2321","v":0},{"$f":"-Inputs!AP2321","v":0},{"$f":"-Inputs!AQ2321","v":0},{"$f":"-Inputs!AR2321","v":0},{"$f":"-Inputs!AS2321","v":0},{"$f":"-Inputs!AT2321","v":0},{"$f":"-Inputs!AU2321","v":0},{"$f":"-Inputs!AV2321","v":0},{"$f":"-Inputs!AW2321","v":0},{"$f":"-Inputs!AX2321","v":0},{"$f":"-Inputs!AY2321","v":0},{"$f":"-Inputs!AZ2321","v":0},{"$f":"-Inputs!BA2321","v":0},{"$f":"-Inputs!BB2321","v":0},{"$f":"-Inputs!BC2321","v":0},{"$f":"-Inputs!BD2321","v":0},{"$f":"-Inputs!BE2321","v":0},{"$f":"-Inputs!BF2321","v":0},{"$f":"-Inputs!BG2321","v":0},{"$f":"-Inputs!BH2321","v":0},{"$f":"-Inputs!BI2321","v":0},{"$f":"-Inputs!BJ2321","v":0},{"$f":"-Inputs!BK2321","v":0},{"$f":"-Inputs!BL2321","v":0},{"$f":"-Inputs!BM2321","v":0},{"$f":"-Inputs!BN2321","v":0},{"$f":"-Inputs!BO2321","v":0},{"$f":"-Inputs!BP2321","v":0},{"$f":"-Inputs!BQ2321","v":0},{"$f":"-Inputs!BR2321","v":0},{"$f":"-Inputs!BS2321","v":0},{"$f":"-Inputs!BT2321","v":0},{"$f":"-Inputs!BU2321","v":0},{"$f":"-Inputs!BV2321","v":0},{"$f":"-Inputs!BW2321","v":0},{"$f":"-Inputs!BX2321","v":0},{"$f":"-Inputs!BY2321","v":0},{"$f":"-Inputs!BZ2321","v":0},{"$f":"-Inputs!CA2321","v":0}]
[{"$f":"ROW()","v":2031},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2032},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2042},null,"Cathodic/Corrosion Protection",null,-3.5314139844932826E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1511","v":0},{"$f":"-Inputs!Z1511","v":0},{"$f":"-Inputs!AA1511","v":0},{"$f":"-Inputs!AB1511","v":0},-4.2364811483508055E-2,{"$f":"-Inputs!AD1511","v":-0.1225594051808274},{"$f":"-Inputs!AE1511","v":-0.1225594051808274},{"$f":"-Inputs!AF1511","v":-0.1225594051808274},{"$f":"-Inputs!AG1511","v":-0.1225594051808274},{"$f":"-Inputs!AH1511","v":-0.1225594051808274},{"$f":"-IF(AI1982=0,0,IF(AI1997<0,AI1997,IF(AI1982=0,AI1997,MIN((AI1997/AI1982)*(AI1997>0),AI1997,-AH2042))))","v":-0.1225594051808274},-0.1225594051808274,-0.1225594051808274,-0.1225594051808274,-0.1225594051808274,{"$f":"-IF(AN1982=0,0,IF(AN1997<0,AN1997,IF(AN1982=0,AN1997,MIN((AN1997/AN1982)*(AN1997>0),AN1997,-AM2042))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2045},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI1985=0,AI2000,IF(AI2000<0,AI2000,IF(AI1985=0,AI2000,MIN((AI2000/AI1985)*(AI2000>0),AI2000))))","v":-1.1637202825522799},-1.1637202825522799,-1.1637202825522799,-1.1637202825522799,-1.1637202825522799,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AY1985=0,AY2000,IF(AY2000<0,AY2000,IF(AY1985=0,AY2000,MIN((AY2000/AY1985)*(AY2000>0),AY2000))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2052},null,"Pipeline",null,1.9281019392896683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1992+X2007+X2022+X2037","v":3.3343043048339487},3.2866713861934636,3.2390384675529784,3.1914055489124933,3.1437726302720082,2.3130586087519776,2.2579857847340734,2.2029129607161693,2.1478401366982651,2.092767312680361,{"$f":"AH1992+AH2007+AH2022+AH2037+AH2067","v":2.0376944886624568},{"$f":"AI1992+AI2007+AI2022+AI2037","v":1.9826216646445527},1.9275488406266486,1.8724760166087444,1.8174031925908403,{"$f":"AM1992+AM2007+AM2022+AM2037+AM2067","v":1.7623303685729361},{"$f":"AN1992+AN2007+AN2022+AN2037","v":1.707257544555032},1.6521847205371278,1.5971118965192237,1.5420390725013196,{"$f":"AR1992+AR2007+AR2022+AR2037+AR2067","v":1.4869662484834154},{"$f":"AS1992+AS2007+AS2022+AS2037","v":1.4318934244655113},1.3768206004476071,1.321747776429703,1.2666749524117988,1.2116021283938947,1.1565293043759906,1.1014564803580864,1.0463836563401823,0.99131083232227801,0.93623800830437376,0.88116518428646951,0.82609236026856525,0.771019536250661,0.71594671223275674,0.66087388821485249,0.60580106419694824,0.55072824017904398,0.49565541616113973,0.44058259214323547,0.38550976812533122,0.33043694410742697,0.27536412008952271,0.22029129607161849,0.16521847205371426,0.11014564803581003,5.5072824017905808E-2,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15,1.5820678100908481E-15]
[{"$f":"ROW()","v":2061},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM2080","v":0.40097296848659658},{"$f":"AN2001+AN2016+AN2031+AN2046","v":0.32077837478927729},0.24058378109195797,0.16038918739463864,8.0194593697319322E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2071},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2076},null,"Out of Service Asset in AA6"]
["2016 Capex",null,null,null,{"$f":"E$50","v":"DBP Principled Approach in 2020 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2091},null,"Building",null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$64","v":30},29,28,27,{"$f":"Inputs!$D$80-(Inputs!$G$64-AC2091+1)","v":46},45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":2094},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$83","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2101},null,"Metering",null,3.2664352324358652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.1963997950590892,4.1037150008281618,4.0110302065972343,3.91859786059862,3.8259972157784632,3.6788434767100608,3.5316897376416585,3.3845359985732562,3.2373822595048538,3.0902285204364515,2.9430747813680491,2.7959210422996468,2.6487673032312444,2.5016135641628421,2.3544598250944397,2.2073060860260374,2.0601523469576351,1.9129986078892327,1.7658448688208304,1.618691129752428,1.4715373906840257,1.3243836516156233,1.177229912547221,1.0300761734788186,0.88292243441041618,0.73576869534201372,0.58861495627361127,0.44146121720520881,0.29430747813680636,0.14715373906840393,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15]
[{"$f":"ROW()","v":2110},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2170","v":0},0,0,0,0,{"$f":"AC2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$282","v":2.8474526545170447}]
[{"$f":"ROW()","v":2124},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2130},null,"Compression",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z2337","v":0},{"$f":"-Inputs!AA2337","v":0},{"$f":"-Inputs!AB2337","v":0},0,{"$f":"-Inputs!AD2337","v":0},{"$f":"-Inputs!AE2337","v":0},{"$f":"-Inputs!AF2337","v":0},{"$f":"-Inputs!AG2337","v":0},{"$f":"-Inputs!AH2337","v":0},{"$f":"-Inputs!AI2337","v":0},{"$f":"-Inputs!AJ2337","v":0},{"$f":"-Inputs!AK2337","v":0},{"$f":"-Inputs!AL2337","v":0},{"$f":"-Inputs!AM2337","v":0},{"$f":"-Inputs!AN2337","v":0},{"$f":"-Inputs!AO2337","v":0},{"$f":"-Inputs!AP2337","v":0},{"$f":"-Inputs!AQ2337","v":0},{"$f":"-Inputs!AR2337","v":0},{"$f":"-Inputs!AS2337","v":0},{"$f":"-Inputs!AT2337","v":0},{"$f":"-Inputs!AU2337","v":0},{"$f":"-Inputs!AV2337","v":0},{"$f":"-Inputs!AW2337","v":0},{"$f":"-Inputs!AX2337","v":0},{"$f":"-Inputs!AY2337","v":0},{"$f":"-Inputs!AZ2337","v":0},{"$f":"-Inputs!BA2337","v":0},{"$f":"-Inputs!BB2337","v":0},{"$f":"-Inputs!BC2337","v":0},{"$f":"-Inputs!BD2337","v":0},{"$f":"-Inputs!BE2337","v":0},{"$f":"-Inputs!BF2337","v":0},{"$f":"-Inputs!BG2337","v":0},{"$f":"-Inputs!BH2337","v":0},{"$f":"-Inputs!BI2337","v":0},{"$f":"-Inputs!BJ2337","v":0},{"$f":"-Inputs!BK2337","v":0},{"$f":"-Inputs!BL2337","v":0},{"$f":"-Inputs!BM2337","v":0},{"$f":"-Inputs!BN2337","v":0},{"$f":"-Inputs!BO2337","v":0},{"$f":"-Inputs!BP2337","v":0},{"$f":"-Inputs!BQ2337","v":0},{"$f":"-Inputs!BR2337","v":0},{"$f":"-Inputs!BS2337","v":0},{"$f":"-Inputs!BT2337","v":0},{"$f":"-Inputs!BU2337","v":0},{"$f":"-Inputs!BV2337","v":0},{"$f":"-Inputs!BW2337","v":0},{"$f":"-Inputs!BX2337","v":0},{"$f":"-Inputs!BY2337","v":0},{"$f":"-Inputs!BZ2337","v":0},{"$f":"-Inputs!CA2337","v":0}]
[{"$f":"ROW()","v":2131},null,"Metering",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z2338","v":0},{"$f":"-Inputs!AA2338","v":0},{"$f":"-Inputs!AB2338","v":0},0,{"$f":"-Inputs!AD2338","v":0},{"$f":"-Inputs!AE2338","v":0},{"$f":"-Inputs!AF2338","v":0},{"$f":"-Inputs!AG2338","v":0},{"$f":"-Inputs!AH2338","v":0},{"$f":"-Inputs!AI2338","v":0},{"$f":"-Inputs!AJ2338","v":0},{"$f":"-Inputs!AK2338","v":0},{"$f":"-Inputs!AL2338","v":0},{"$f":"-Inputs!AM2338","v":0},{"$f":"-Inputs!AN2338","v":0},{"$f":"-Inputs!AO2338","v":0},{"$f":"-Inputs!AP2338","v":0},{"$f":"-Inputs!AQ2338","v":0},{"$f":"-Inputs!AR2338","v":0},{"$f":"-Inputs!AS2338","v":0},{"$f":"-Inputs!AT2338","v":0},{"$f":"-Inputs!AU2338","v":0},{"$f":"-Inputs!AV2338","v":0},{"$f":"-Inputs!AW2338","v":0},{"$f":"-Inputs!AX2338","v":0},{"$f":"-Inputs!AY2338","v":0},{"$f":"-Inputs!AZ2338","v":0},{"$f":"-Inputs!BA2338","v":0},{"$f":"-Inputs!BB2338","v":0},{"$f":"-Inputs!BC2338","v":0},{"$f":"-Inputs!BD2338","v":0},{"$f":"-Inputs!BE2338","v":0},{"$f":"-Inputs!BF2338","v":0},{"$f":"-Inputs!BG2338","v":0},{"$f":"-Inputs!BH2338","v":0},{"$f":"-Inputs!BI2338","v":0},{"$f":"-Inputs!BJ2338","v":0},{"$f":"-Inputs!BK2338","v":0},{"$f":"-Inputs!BL2338","v":0},{"$f":"-Inputs!BM2338","v":0},{"$f":"-Inputs!BN2338","v":0},{"$f":"-Inputs!BO2338","v":0},{"$f":"-Inputs!BP2338","v":0},{"$f":"-Inputs!BQ2338","v":0},{"$f":"-Inputs!BR2338","v":0},{"$f":"-Inputs!BS2338","v":0},{"$f":"-Inputs!BT2338","v":0},{"$f":"-Inputs!BU2338","v":0},{"$f":"-Inputs!BV2338","v":0},{"$f":"-Inputs!BW2338","v":0},{"$f":"-Inputs!BX2338","v":0},{"$f":"-Inputs!BY2338","v":0},{"$f":"-Inputs!BZ2338","v":0},{"$f":"-Inputs!CA2338","v":0}]
[{"$f":"ROW()","v":2140},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z2347","v":0},{"$f":"-Inputs!AA2347","v":0},{"$f":"-Inputs!AB2347","v":0},0,{"$f":"-Inputs!AD2347","v":0},{"$f":"-Inputs!AE2347","v":0},{"$f":"-Inputs!AF2347","v":0},{"$f":"-Inputs!AG2347","v":0},{"$f":"-Inputs!AH2347","v":0},{"$f":"-Inputs!AI2347","v":0},{"$f":"-Inputs!AJ2347","v":0},{"$f":"-Inputs!AK2347","v":0},{"$f":"-Inputs!AL2347","v":0},{"$f":"-Inputs!AM2347","v":0},{"$f":"-Inputs!AN2347","v":0},{"$f":"-Inputs!AO2347","v":0},{"$f":"-Inputs!AP2347","v":0},{"$f":"-Inputs!AQ2347","v":0},{"$f":"-Inputs!AR2347","v":0},{"$f":"-Inputs!AS2347","v":0},{"$f":"-Inputs!AT2347","v":0},{"$f":"-Inputs!AU2347","v":0},{"$f":"-Inputs!AV2347","v":0},{"$f":"-Inputs!AW2347","v":0},{"$f":"-Inputs!AX2347","v":0},{"$f":"-Inputs!AY2347","v":0},{"$f":"-Inputs!AZ2347","v":0},{"$f":"-Inputs!BA2347","v":0},{"$f":"-Inputs!BB2347","v":0},{"$f":"-Inputs!BC2347","v":0},{"$f":"-Inputs!BD2347","v":0},{"$f":"-Inputs!BE2347","v":0},{"$f":"-Inputs!BF2347","v":0},{"$f":"-Inputs!BG2347","v":0},{"$f":"-Inputs!BH2347","v":0},{"$f":"-Inputs!BI2347","v":0},{"$f":"-Inputs!BJ2347","v":0},{"$f":"-Inputs!BK2347","v":0},{"$f":"-Inputs!BL2347","v":0},{"$f":"-Inputs!BM2347","v":0},{"$f":"-Inputs!BN2347","v":0},{"$f":"-Inputs!BO2347","v":0},{"$f":"-Inputs!BP2347","v":0},{"$f":"-Inputs!BQ2347","v":0},{"$f":"-Inputs!BR2347","v":0},{"$f":"-Inputs!BS2347","v":0},{"$f":"-Inputs!BT2347","v":0},{"$f":"-Inputs!BU2347","v":0},{"$f":"-Inputs!BV2347","v":0},{"$f":"-Inputs!BW2347","v":0},{"$f":"-Inputs!BX2347","v":0},{"$f":"-Inputs!BY2347","v":0},{"$f":"-Inputs!BZ2347","v":0},{"$f":"-Inputs!CA2347","v":0}]
[{"$f":"ROW()","v":2143},"Depreciation"]
[{"$f":"ROW()","v":2150},null,"SCADA , ECI And Comms",null,-0.3481769815669094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1527","v":0},{"$f":"-Inputs!AA1527","v":0},{"$f":"-Inputs!AB1527","v":0},-0.41769252349765212,{"$f":"-Inputs!AD1527","v":-0.66253126346713642},{"$f":"-Inputs!AE1527","v":-0.66253126346713631},{"$f":"-Inputs!AF1527","v":-0.66253126346713631},{"$f":"-Inputs!AG1527","v":-0.6625312634671362},{"$f":"-Inputs!AH1527","v":-0.66253126346713631},{"$f":"-IF(AI2090=0,0,IF(AI2105<0,AI2105,IF(AI2090=0,AI2105,MIN((AI2105/AI2090)*(AI2105>0),AI2105,-AH2150))))","v":-0.66253126346713631},0,0,0,0,{"$f":"-IF(AN2090=0,0,IF(AN2105<0,AN2105,IF(AN2090=0,AN2105,MIN((AN2105/AN2090)*(AN2105>0),AN2105,-AM2150))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2161},null,"Metering",null,3.1892458857493358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2101+Y2116+Y2131+Y2146","v":4.1963997950590892},4.1037150008281618,4.0110302065972343,3.9183454123663068,3.8259972157784632,3.6788434767100608,3.5316897376416585,3.3845359985732562,3.2373822595048538,3.0902285204364515,{"$f":"AI2101+AI2116+AI2131+AI2146","v":2.9430747813680491},2.7959210422996468,2.6487673032312444,2.5016135641628421,2.3544598250944397,{"$f":"AN2101+AN2116+AN2131+AN2146","v":2.2073060860260374},2.0601523469576351,1.9129986078892327,1.7658448688208304,1.618691129752428,{"$f":"AS2101+AS2116+AS2131+AS2146","v":1.4715373906840257},1.3243836516156233,1.177229912547221,1.0300761734788186,0.88292243441041618,0.73576869534201372,0.58861495627361127,0.44146121720520881,0.29430747813680636,0.14715373906840393,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15,1.4988010832439613E-15]
[{"$f":"ROW()","v":2167},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH2187","v":3.0587981988709267},{"$f":"AI2107+AI2122+AI2137+AI2152","v":2.4470385590967414},1.835278919322556,1.2235192795483707,0.61175963977418535,0,0,0,0,0,0,{"$f":"AS2107+AS2122-AS2142+AS2152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2170},null,"Non-Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2110+Y2125+Y2140+Y2155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE2110+BE2125+BE2140+BE2155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2179},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,-5.4541122930334793E-2]
[{"$f":"ROW()","v":2180},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,-0.97935495987793875,null,null,null,null,0]
["2017 Capex",null,null,null,{"$f":"E$50","v":"DBP Principled Approach in 2020 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2196},null,"Cathodic/Corrosion Protection",null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},{"$f":"MAX(0,AA2196-1)","v":0},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2202},null,"Non-Depreciable",null,0]
[{"$f":"ROW()","v":2209},null,"Other Depreciable",null,4.8834190760403642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.9825695388784554,5.869106771076436,5.8584218519795765,5.7963480085301375,5.1980910546422923,4.599834100754447,4.0015771468666017,3.403320192978756,2.8050632390909103,2.2068062852030645,1.6085493313152188,1.6085493313152188,1.6085493313152188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2216},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2276","v":0},{"$f":"AI2276","v":0},{"$f":"AJ2276","v":0},{"$f":"AK2276","v":0},{"$f":"AL2276","v":0},{"$f":"AM2276","v":0},{"$f":"AN2276","v":0},{"$f":"AO2276","v":0},{"$f":"AP2276","v":0},{"$f":"AQ2276","v":0},{"$f":"AR2276","v":0.16882207719138559},{"$f":"AS2276","v":0.13505766175310846},{"$f":"AT2276","v":0.10129324631483135},{"$f":"AU2276","v":6.752883087655423E-2},{"$f":"AV2276","v":3.3764415438277115E-2},{"$f":"AW2276","v":0},{"$f":"AX2276","v":0},{"$f":"AY2276","v":0},{"$f":"AZ2276","v":0},{"$f":"BA2276","v":0},{"$f":"BB2276","v":0},{"$f":"BC2276","v":0},{"$f":"BD2276","v":0},{"$f":"BE2276","v":0},{"$f":"BF2276","v":0},{"$f":"BG2276","v":0},{"$f":"BH2276","v":0},{"$f":"BI2276","v":0},{"$f":"BJ2276","v":0},{"$f":"BK2276","v":0},{"$f":"BL2276","v":0},{"$f":"BM2276","v":0},{"$f":"BN2276","v":0},{"$f":"BO2276","v":0},{"$f":"BP2276","v":0},{"$f":"BQ2276","v":0},{"$f":"BR2276","v":0},{"$f":"BS2276","v":0},{"$f":"BT2276","v":0},{"$f":"BU2276","v":0},{"$f":"BV2276","v":0},{"$f":"BW2276","v":0},{"$f":"BX2276","v":0},{"$f":"BY2276","v":0},{"$f":"BZ2276","v":0}]
[{"$f":"ROW()","v":2219},null,"Total",null,22.546155284762488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z2206:Z2218)","v":0},28.81955072524573,{"$f":"SUM(AB2206:AB2217)","v":27.933587955978677},{"$f":"SUM(AC2206:AC2218)","v":27.047625186711628},{"$f":"SUM(AD2206:AD2217)","v":26.161662417444575},23.71811901856956,21.274575619694541,19.442898168552439,17.611220717410337,15.779543266268234,13.599792011423066,11.420040756577901,10.613056942117277,9.8060731276566511,8.9990893131960306,7.9561808591645793,6.913272405133128,5.9964436286512308,5.0796148521693345,4.1627860756874382,3.7961913270411567,3.4295965783948752,3.0630018297485937,2.6964070811023126,2.3298123324560311,1.9969819992480269,1.6641516660400226,1.3313213328320186,0.99849099962401444,0.66566066641601029,0.33283033320800609,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15,1.8873791418627661E-15]
[{"$f":"ROW()","v":2228},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$286","v":0}]
[{"$f":"ROW()","v":2229},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2239},null,"Other Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA2354","v":0},{"$f":"-Inputs!AB2354","v":0},0,{"$f":"-Inputs!AD2354","v":0},{"$f":"-Inputs!AE2354","v":0},{"$f":"-Inputs!AF2354","v":0},{"$f":"-Inputs!AG2354","v":0},{"$f":"-Inputs!AH2354","v":0},{"$f":"-Inputs!AI2354","v":0},{"$f":"-Inputs!AJ2354","v":0},{"$f":"-Inputs!AK2354","v":0},{"$f":"-Inputs!AL2354","v":0},{"$f":"-Inputs!AM2354","v":0},{"$f":"-Inputs!AN2354","v":0},{"$f":"-Inputs!AO2354","v":0},{"$f":"-Inputs!AP2354","v":0},{"$f":"-Inputs!AQ2354","v":0},{"$f":"-Inputs!AR2354","v":0},{"$f":"-Inputs!AS2354","v":0},{"$f":"-Inputs!AT2354","v":0},{"$f":"-Inputs!AU2354","v":0},{"$f":"-Inputs!AV2354","v":0},{"$f":"-Inputs!AW2354","v":0},{"$f":"-Inputs!AX2354","v":0},{"$f":"-Inputs!AY2354","v":0},{"$f":"-Inputs!AZ2354","v":0},{"$f":"-Inputs!BA2354","v":0},{"$f":"-Inputs!BB2354","v":0},{"$f":"-Inputs!BC2354","v":0},{"$f":"-Inputs!BD2354","v":0},{"$f":"-Inputs!BE2354","v":0},{"$f":"-Inputs!BF2354","v":0},{"$f":"-Inputs!BG2354","v":0},{"$f":"-Inputs!BH2354","v":0},{"$f":"-Inputs!BI2354","v":0},{"$f":"-Inputs!BJ2354","v":0},{"$f":"-Inputs!BK2354","v":0},{"$f":"-Inputs!BL2354","v":0},{"$f":"-Inputs!BM2354","v":0},{"$f":"-Inputs!BN2354","v":0},{"$f":"-Inputs!BO2354","v":0},{"$f":"-Inputs!BP2354","v":0},{"$f":"-Inputs!BQ2354","v":0},{"$f":"-Inputs!BR2354","v":0},{"$f":"-Inputs!BS2354","v":0},{"$f":"-Inputs!BT2354","v":0},{"$f":"-Inputs!BU2354","v":0},{"$f":"-Inputs!BV2354","v":0},{"$f":"-Inputs!BW2354","v":0},{"$f":"-Inputs!BX2354","v":0},{"$f":"-Inputs!BY2354","v":0},{"$f":"-Inputs!BZ2354","v":0},{"$f":"-Inputs!CA2354","v":0}]
[{"$f":"ROW()","v":2246},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2249},null,"Total",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA2236:AA2248)","v":0},0,0,0,0,0,0,{"$f":"SUM(AH2236:AH2248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2258},null,"Building",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1543","v":0},{"$f":"-Inputs!AB1543","v":0},0,{"$f":"-Inputs!AD1543","v":0},{"$f":"-Inputs!AE1543","v":0},{"$f":"-Inputs!AF1543","v":0},{"$f":"-Inputs!AG1543","v":0},{"$f":"-Inputs!AH1543","v":0},{"$f":"-IF(AI2198=0,0,IF(AI2213<0,AI2213,IF(AI2198=0,AI2213,MIN((AI2213/AI2198)*(AI2213>0),AI2213,-AH2258))))","v":0},0,0,0,0,{"$f":"-IF(AN2198=0,0,IF(AN2213<0,AN2213,IF(AN2198=0,AN2213,MIN((AN2213/AN2198)*(AN2213>0),AN2213,-AM2258))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2265},"Closing Value"]
[{"$f":"ROW()","v":2268},null,"Metering",null,3.5014880891987934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3995150574261581,4.3304839627921536,4.2614528681581492,4.2005803755104285,4.0450033245655979,3.8894262736207672,3.7338492226759366,3.5782721717311059,3.4226951207862752,{"$f":"AI2208+AI2223+AI2238+AI2253","v":3.2671180698414446},3.1115410188966139,2.9559639679517833,2.8003869170069526,2.644809866062122,{"$f":"AN2208+AN2223+AN2238+AN2253","v":2.4892328151172913},2.3336557641724607,2.17807871322763,2.0225016622827994,1.8669246113379687,{"$f":"AS2208+AS2223+AS2238+AS2253","v":1.7113475603931381},1.5557705094483074,1.4001934585034768,1.2446164075586461,1.0890393566138155,0.9334623056689848,0.77788525472415415,0.6223082037793235,0.46673115283449285,0.31115410188966219,0.15557705094483151,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16]
[{"$f":"ROW()","v":2275},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM2294","v":2.9199922163694625},{"$f":"AN2215+AN2230+AN2245+AN2260","v":2.33599377309557},1.7519953298216775,1.167996886547785,0.5839984432738925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2280},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":2288},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2295}]
[{"$f":"ROW()","v":2298},null,"Pipeline",null,69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":70},{"$f":"E2298","v":69},{"$f":"IF(AC2298>0,IF(AD$160=\"\",AC2298-1,MIN(AC2298-1,AD$160)),0)","v":42},{"$f":"MAX(0,AD2298-1)","v":41},40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,{"$f":"MAX(0,AT2298-1)","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,{"$f":"MAX(0,BJ2298-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,{"$f":"MAX(0,BZ2298-1)","v":0}]
[{"$f":"ROW()","v":2307},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$82","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2314},null,"Compression",null,2.622092851924037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4779371221538118,3.1456088085904543,2.8132804950270964,2.7128061916332715,2.6123318882394466,2.5118575848456217,2.4113832814517968,2.3109089780579719,2.210434674664147,2.1099603712703221,2.0094860678764972,1.9090117644826723,1.8085374610888474,1.7080631576950225,1.6075888543011976,1.5071145509073727,1.4066402475135478,1.3061659441197229,1.205691640725898,1.1052173373320731,1.0047430339382482,0.90426873054442336,0.80379442715059857,0.70332012375677377,0.60284582036294898,0.50237151696912419,0.40189721357529939,0.3014229101814746,0.20094860678764978,0.10047430339382496,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16]
[{"$f":"ROW()","v":2317},null,"Computers and Motor Vehicles",null,2.9749142733503016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.6240889562668697,3.568873061144854,3.513657166022838,2.7888393747694638,2.0640215835160896,1.3392037922627154,1.3392037922627154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2321},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2381","v":1.3392037922627154},1.0713630338101723,0.80352227535762921,0.53568151690508614,0.26784075845254307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$279","v":0.10413261092681855}]
[{"$f":"ROW()","v":2337},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2344},null,"Compression",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB2367","v":0},0,{"$f":"-Inputs!AD2367","v":0},{"$f":"-Inputs!AE2367","v":0},{"$f":"-Inputs!AF2367","v":0},{"$f":"-Inputs!AG2367","v":0},{"$f":"-Inputs!AH2367","v":0},{"$f":"-Inputs!AI2367","v":0},{"$f":"-Inputs!AJ2367","v":0},{"$f":"-Inputs!AK2367","v":0},{"$f":"-Inputs!AL2367","v":0},{"$f":"-Inputs!AM2367","v":0},{"$f":"-Inputs!AN2367","v":0},{"$f":"-Inputs!AO2367","v":0},{"$f":"-Inputs!AP2367","v":0},{"$f":"-Inputs!AQ2367","v":0},{"$f":"-Inputs!AR2367","v":0},{"$f":"-Inputs!AS2367","v":0},{"$f":"-Inputs!AT2367","v":0},{"$f":"-Inputs!AU2367","v":0},{"$f":"-Inputs!AV2367","v":0},{"$f":"-Inputs!AW2367","v":0},{"$f":"-Inputs!AX2367","v":0},{"$f":"-Inputs!AY2367","v":0},{"$f":"-Inputs!AZ2367","v":0},{"$f":"-Inputs!BA2367","v":0},{"$f":"-Inputs!BB2367","v":0},{"$f":"-Inputs!BC2367","v":0},{"$f":"-Inputs!BD2367","v":0},{"$f":"-Inputs!BE2367","v":0},{"$f":"-Inputs!BF2367","v":0},{"$f":"-Inputs!BG2367","v":0},{"$f":"-Inputs!BH2367","v":0},{"$f":"-Inputs!BI2367","v":0},{"$f":"-Inputs!BJ2367","v":0},{"$f":"-Inputs!BK2367","v":0},{"$f":"-Inputs!BL2367","v":0},{"$f":"-Inputs!BM2367","v":0},{"$f":"-Inputs!BN2367","v":0},{"$f":"-Inputs!BO2367","v":0},{"$f":"-Inputs!BP2367","v":0},{"$f":"-Inputs!BQ2367","v":0},{"$f":"-Inputs!BR2367","v":0},{"$f":"-Inputs!BS2367","v":0},{"$f":"-Inputs!BT2367","v":0},{"$f":"-Inputs!BU2367","v":0},{"$f":"-Inputs!BV2367","v":0},{"$f":"-Inputs!BW2367","v":0},{"$f":"-Inputs!BX2367","v":0},{"$f":"-Inputs!BY2367","v":0},{"$f":"-Inputs!BZ2367","v":0},{"$f":"-Inputs!CA2367","v":0}]
[{"$f":"ROW()","v":2347},null,"Computers and Motor Vehicles",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB2370","v":0},0,{"$f":"-Inputs!AD2370","v":0},{"$f":"-Inputs!AE2370","v":0},{"$f":"-Inputs!AF2370","v":0},{"$f":"-Inputs!AG2370","v":0},{"$f":"-Inputs!AH2370","v":0},{"$f":"-Inputs!AI2370","v":0},{"$f":"-Inputs!AJ2370","v":0},{"$f":"-Inputs!AK2370","v":0},{"$f":"-Inputs!AL2370","v":0},{"$f":"-Inputs!AM2370","v":0},{"$f":"-Inputs!AN2370","v":0},{"$f":"-Inputs!AO2370","v":0},{"$f":"-Inputs!AP2370","v":0},{"$f":"-Inputs!AQ2370","v":0},{"$f":"-Inputs!AR2370","v":0},{"$f":"-Inputs!AS2370","v":0},{"$f":"-Inputs!AT2370","v":0},{"$f":"-Inputs!AU2370","v":0},{"$f":"-Inputs!AV2370","v":0},{"$f":"-Inputs!AW2370","v":0},{"$f":"-Inputs!AX2370","v":0},{"$f":"-Inputs!AY2370","v":0},{"$f":"-Inputs!AZ2370","v":0},{"$f":"-Inputs!BA2370","v":0},{"$f":"-Inputs!BB2370","v":0},{"$f":"-Inputs!BC2370","v":0},{"$f":"-Inputs!BD2370","v":0},{"$f":"-Inputs!BE2370","v":0},{"$f":"-Inputs!BF2370","v":0},{"$f":"-Inputs!BG2370","v":0},{"$f":"-Inputs!BH2370","v":0},{"$f":"-Inputs!BI2370","v":0},{"$f":"-Inputs!BJ2370","v":0},{"$f":"-Inputs!BK2370","v":0},{"$f":"-Inputs!BL2370","v":0},{"$f":"-Inputs!BM2370","v":0},{"$f":"-Inputs!BN2370","v":0},{"$f":"-Inputs!BO2370","v":0},{"$f":"-Inputs!BP2370","v":0},{"$f":"-Inputs!BQ2370","v":0},{"$f":"-Inputs!BR2370","v":0},{"$f":"-Inputs!BS2370","v":0},{"$f":"-Inputs!BT2370","v":0},{"$f":"-Inputs!BU2370","v":0},{"$f":"-Inputs!BV2370","v":0},{"$f":"-Inputs!BW2370","v":0},{"$f":"-Inputs!BX2370","v":0},{"$f":"-Inputs!BY2370","v":0},{"$f":"-Inputs!BZ2370","v":0},{"$f":"-Inputs!CA2370","v":0}]
[{"$f":"ROW()","v":2356},null,"Total",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB2343:AB2355)","v":0},0,0,0,0,0,{"$f":"SUM(AH2343:AH2355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2358},null,"Pipeline",null,-4.219365463754343E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1551","v":-3.0115114997336326E-2},{"$f":"$E2358*$E$51","v":-5.0617861071200986E-4},{"$f":"-Inputs!AD1551","v":-2.4552441358427269E-3},{"$f":"-Inputs!AE1551","v":-2.4552441358427278E-3},{"$f":"-Inputs!AF1551","v":-2.4552441358427278E-3},{"$f":"-Inputs!AG1551","v":-2.4552441358427278E-3},{"$f":"-Inputs!AH1551","v":-2.4552441358427278E-3},{"$f":"-IF(AI2298=0,0,IF(AI2313<0,AI2313,IF(AI2298=0,AI2313,MIN((AI2313/AI2298)*(AI2313>0),AI2313,-AH2358))))","v":-2.4552441358427278E-3},-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,{"$f":"-IF(AN2298=0,0,IF(AN2313<0,AN2313,IF(AN2298=0,AN2313,MIN((AN2313/AN2298)*(AN2313>0),AN2313,-AM2358))))","v":-2.4552441358427278E-3},-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,-2.4552441358427278E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2367},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN2307=0,AN2322,IF(AN2322<0,AN2322,IF(AN2307=0,AN2322,MIN((AN2322/AN2307)*(AN2322>0),AN2322))))","v":-0.15285037330091805},-0.15285037330091805,-0.15285037330091805,-0.15285037330091805,-0.15285037330091805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2374},null,"Compression",null,2.3450731242621847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4779371221538118,2.9743522270264036,2.8132804950270964,2.7128061916332715,2.6123318882394466,2.5118575848456217,2.4113832814517968,2.3109089780579719,{"$f":"AI2314+AI2329+AI2344+AI2359","v":2.210434674664147},2.1099603712703221,2.0094860678764972,1.9090117644826723,1.8085374610888474,{"$f":"AN2314+AN2329+AN2344+AN2359","v":1.7080631576950225},1.6075888543011976,1.5071145509073727,1.4066402475135478,1.3061659441197229,{"$f":"AS2314+AS2329+AS2344+AS2359","v":1.205691640725898},{"$f":"AT2314+AT2329+AT2344+AT2359","v":1.1052173373320731},1.0047430339382482,0.90426873054442336,0.80379442715059857,0.70332012375677377,0.60284582036294898,0.50237151696912419,0.40189721357529939,0.3014229101814746,0.20094860678764978,0.10047430339382496,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16,1.3877787807814457E-16]
[{"$f":"ROW()","v":2377},null,"Computers and Motor Vehicles",null,2.928887824188334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6240889562668697,3.6240889562668697,3.513657166022838,2.7888393747694638,2.0640215835160896,1.3392037922627154,1.3392037922627154,0,{"$f":"AI2317+AI2332+AI2347+AI2362","v":0},0,0,0,0,{"$f":"AN2317+AN2332+AN2347+AN2362","v":0},0,0,0,0,{"$f":"AS2317+AS2332+AS2347+AS2362","v":0},{"$f":"AT2317+AT2332+AT2347+AT2362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2386},null,"Total",null,{"$f":"SUM(E2373:E2385)","v":21.460477383497583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA2373:AA2385)","v":27.078998629561124},26.412092031043745,25.745185432526366,23.662938678383199,21.580691924240028,19.498445170096865,18.141016207207066,{"$f":"SUM(AH2373:AH2385)","v":16.783587244317275},15.158317522974935,13.533047801632597,11.907778080290257,10.847385741583174,9.7869934028760923,8.8415914493206333,7.8961894957651753,6.9507875422097172,6.3999310877461948,5.8490746332826724,{"$f":"SUM(AS2373:AS2385)","v":5.3229441200666647},4.7968136068506571,4.2706830936346485,3.7445525804186413,3.2184220672026336,2.8204159860400297,2.4224099048774264,2.024403823714823,1.6263977425522196,1.228391661389616,0.83038558022701259,0.43237949906440898,3.4373417901805411E-2,3.1918173765962683E-2,2.9462929630119955E-2,2.7007685494277227E-2,2.4552441358434499E-2,2.209719722259177E-2,1.9641953086749042E-2,1.7186708950906314E-2,1.4731464815063586E-2,1.2276220679220858E-2,9.8209765433781293E-3,7.3657324075354011E-3,4.9104882716926729E-3,2.4552441358499451E-3,7.2173170218015059E-15,7.2173170218015059E-15,7.2173170218015059E-15,7.2173170218015059E-15,7.2173170218015059E-15,7.2173170218015059E-15,7.2173170218015059E-15,7.2173170218015059E-15,7.2173170218015059E-15]
[{"$f":"ROW()","v":2393},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,-0.6406221602670219]
[{"$f":"ROW()","v":2396},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2406},null,"Compression",null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E2406","v":30},{"$f":"IF(AC2406>0,IF(AD$160=\"\",AC2406-1,MIN(AC2406-1,AD$160)),0)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2413},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"Inputs!$D$81","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2416},null,"Non-Depreciable",null,0]
[{"$f":"ROW()","v":2423},null,"Other Depreciable",null,2.6764061411249993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.2107660591465139,3.1846838574247203,2.8636072515100688,2.5425306455954173,2.2214540396807658,1.9003774337661146,1.5793008278514633,1.258224221936812,0.93714761602216079,0.61607101010750953,0.29499440419285822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2426},null,"SCADA , ECI And Comms",null,6.528920405624997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.8324570098461672,{"$f":"AC2486","v":7.5620296561891438},6.7787839552045268,5.9955382542199098,5.2122925532352928,4.4290468522506758,{"$f":"AH2486","v":3.6458011512660589},2.8625554502814419,2.0793097492968249,1.2960640483122081,0.51281834732759135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2435},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$279","v":1.0654315307659203E-2}]
[{"$f":"ROW()","v":2443},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2446},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$290","v":0}]
[{"$f":"ROW()","v":2453},null,"Other Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-Inputs!AD2384","v":0},{"$f":"-Inputs!AE2384","v":0},{"$f":"-Inputs!AF2384","v":0},{"$f":"-Inputs!AG2384","v":0},{"$f":"-Inputs!AH2384","v":0},{"$f":"-Inputs!AI2384","v":0},{"$f":"-Inputs!AJ2384","v":0},{"$f":"-Inputs!AK2384","v":0},{"$f":"-Inputs!AL2384","v":0},{"$f":"-Inputs!AM2384","v":0},{"$f":"-Inputs!AN2384","v":0},{"$f":"-Inputs!AO2384","v":0},{"$f":"-Inputs!AP2384","v":0},{"$f":"-Inputs!AQ2384","v":0},{"$f":"-Inputs!AR2384","v":0},{"$f":"-Inputs!AS2369","v":0},{"$f":"-Inputs!AT2369","v":0},{"$f":"-Inputs!AU2369","v":0},{"$f":"-Inputs!AV2369","v":0},{"$f":"-Inputs!AW2369","v":0},{"$f":"-Inputs!AX2369","v":0},{"$f":"-Inputs!AY2369","v":0},{"$f":"-Inputs!AZ2369","v":0},{"$f":"-Inputs!BA2369","v":0},{"$f":"-Inputs!BB2369","v":0},{"$f":"-Inputs!BC2369","v":0},{"$f":"-Inputs!BD2369","v":0},{"$f":"-Inputs!BE2369","v":0},{"$f":"-Inputs!BF2369","v":0},{"$f":"-Inputs!BG2369","v":0},{"$f":"-Inputs!BH2369","v":0},{"$f":"-Inputs!BI2369","v":0},{"$f":"-Inputs!BJ2369","v":0},{"$f":"-Inputs!BK2369","v":0},{"$f":"-Inputs!BL2369","v":0},{"$f":"-Inputs!BM2369","v":0},{"$f":"-Inputs!BN2369","v":0},{"$f":"-Inputs!BO2369","v":0},{"$f":"-Inputs!BP2369","v":0},{"$f":"-Inputs!BQ2369","v":0},{"$f":"-Inputs!BR2369","v":0},{"$f":"-Inputs!BS2369","v":0},{"$f":"-Inputs!BT2369","v":0},{"$f":"-Inputs!BU2369","v":0},{"$f":"-Inputs!BV2369","v":0},{"$f":"-Inputs!BW2369","v":0},{"$f":"-Inputs!BX2369","v":0},{"$f":"-Inputs!BY2369","v":0},{"$f":"-Inputs!BZ2369","v":0},{"$f":"-Inputs!CA2369","v":0}]
[{"$f":"ROW()","v":2462},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-Inputs!AD2393","v":0},{"$f":"-Inputs!AE2393","v":0},{"$f":"-Inputs!AF2393","v":0},{"$f":"-Inputs!AG2393","v":0},{"$f":"-Inputs!AH2393","v":0},{"$f":"-Inputs!AI2393","v":0},{"$f":"-Inputs!AJ2393","v":0},{"$f":"-Inputs!AK2393","v":0},{"$f":"-Inputs!AL2393","v":0},{"$f":"-Inputs!AM2393","v":0},{"$f":"-Inputs!AN2393","v":0},{"$f":"-Inputs!AO2393","v":0},{"$f":"-Inputs!AP2393","v":0},{"$f":"-Inputs!AQ2393","v":0},{"$f":"-Inputs!AR2393","v":0},{"$f":"-Inputs!AS2378","v":0},{"$f":"-Inputs!AT2378","v":0},{"$f":"-Inputs!AU2378","v":0},{"$f":"-Inputs!AV2378","v":0},{"$f":"-Inputs!AW2378","v":0},{"$f":"-Inputs!AX2378","v":0},{"$f":"-Inputs!AY2378","v":0},{"$f":"-Inputs!AZ2378","v":0},{"$f":"-Inputs!BA2378","v":0},{"$f":"-Inputs!BB2378","v":0},{"$f":"-Inputs!BC2378","v":0},{"$f":"-Inputs!BD2378","v":0},{"$f":"-Inputs!BE2378","v":0},{"$f":"-Inputs!BF2378","v":0},{"$f":"-Inputs!BG2378","v":0},{"$f":"-Inputs!BH2378","v":0},{"$f":"-Inputs!BI2378","v":0},{"$f":"-Inputs!BJ2378","v":0},{"$f":"-Inputs!BK2378","v":0},{"$f":"-Inputs!BL2378","v":0},{"$f":"-Inputs!BM2378","v":0},{"$f":"-Inputs!BN2378","v":0},{"$f":"-Inputs!BO2378","v":0},{"$f":"-Inputs!BP2378","v":0},{"$f":"-Inputs!BQ2378","v":0},{"$f":"-Inputs!BR2378","v":0},{"$f":"-Inputs!BS2378","v":0},{"$f":"-Inputs!BT2378","v":0},{"$f":"-Inputs!BU2378","v":0},{"$f":"-Inputs!BV2378","v":0},{"$f":"-Inputs!BW2378","v":0},{"$f":"-Inputs!BX2378","v":0},{"$f":"-Inputs!BY2378","v":0},{"$f":"-Inputs!BZ2378","v":0},{"$f":"-Inputs!CA2378","v":0}]
[{"$f":"ROW()","v":2465},null,"Pipeline",null,-1.1164415276340337E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E2465*$E$51","v":-1.339345515939624E-4},{"$f":"-Inputs!AD1566","v":-2.5048525609679145E-4},{"$f":"-Inputs!AE1566","v":-2.5048525609679145E-4},{"$f":"-Inputs!AF1566","v":-2.5048525609679145E-4},{"$f":"-Inputs!AG1566","v":-2.5048525609679145E-4},{"$f":"-Inputs!AH1566","v":-2.5048525609679145E-4},{"$f":"-IF(AI2405=0,0,IF(AI2420<0,AI2420,IF(AI2405=0,AI2420,MIN((AI2420/AI2405)*(AI2420>0),AI2420,-AH2465))))","v":-2.5048525609679145E-4},-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,{"$f":"-IF(AN2405=0,0,IF(AN2420<0,AN2420,IF(AN2405=0,AN2420,MIN((AN2420/AN2405)*(AN2420>0),AN2420,-AM2465))))","v":-2.5048525609679145E-4},-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,-2.5048525609679145E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2472},null,"Building",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-Inputs!AD1573","v":0},{"$f":"-Inputs!AE1573","v":0},{"$f":"-Inputs!AF1573","v":0},{"$f":"-Inputs!AG1573","v":0},{"$f":"-Inputs!AH1573","v":0},{"$f":"-IF(AI2412=0,0,IF(AI2427<0,AI2427,IF(AI2412=0,AI2427,MIN((AI2427/AI2412)*(AI2427>0),AI2427,-AH2472))))","v":0},0,0,0,0,{"$f":"-IF(AN2412=0,0,IF(AN2427<0,AN2427,IF(AN2412=0,AN2427,MIN((AN2427/AN2412)*(AN2427>0),AN2427,-AM2472))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2475},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AR2415=0,AR2430,IF(AR2430<0,AR2430,IF(AR2415=0,AR2430,MIN((AR2430/AR2415)*(AR2430>0),AR2430))))","v":0},-8.8521241486097899E-2,-8.8521241486097899E-2,-8.8521241486097899E-2,-8.8521241486097885E-2,-8.8521241486097885E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2487},null,"Building",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AI2427+AI2442+AI2457+AI2472","v":0},0,0,0,0,{"$f":"AN2427+AN2442+AN2457+AN2472","v":0},0,0,0,0,{"$f":"AS2427+AS2442+AS2457+AS2472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2492},null,"Cost of Raising Equity",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2432+AB2447+AB2462+AB2477","v":0},{"$f":"AC2432+AC2447+AC2462+AC2477","v":0},{"$f":"AD2432+AD2447+AD2462+AD2477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ2432+BJ2447+BJ2462+BJ2477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2495},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C2450=\"Non-Depreciable\",0,IF(AND(ROUND(AH2405,2)=0,AH2420<>0),-AH2420,IF(ROUND(AH2405,2)=1,-(AH2420+AH2465),0)))","v":0},null,null,null,null,{"$f":"IF(H2450=\"Non-Depreciable\",0,IF(AND(ROUND(AM2405,2)=0,AM2420<>0),-AM2420,IF(ROUND(AM2405,2)=1,-(AM2420+AM2465),0)))","v":0},null,null,null,null,{"$f":"IF(M2450=\"Non-Depreciable\",0,IF(AND(ROUND(AR2405,2)=0,AR2420<>0),-AR2420,IF(ROUND(AR2405,2)=1,-(AR2420+AR2465),0)))","v":0}]
[{"$f":"ROW()","v":2502},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2511},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AD$157=\"\",\"\",Asset!AD$157-AD$6)","v":42}]
[{"$f":"ROW()","v":2514},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2521},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2525}]
[{"$f":"ROW()","v":2532},null,"Cathodic/Corrosion Protection",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.5410878915787505,4.2004854026449729,3.859882913711195,3.519280424777417,3.178677935843639,{"$f":"AH2607","v":2.838075446909861},2.554267902218875,2.270460357527889,1.986652812836903,1.702845268145917,1.4190377234549307,1.1352301787639445,0.85142263407295837,0.56761508938197225,0.28380754469098612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2541},"Capex"]
[{"$f":"ROW()","v":2544},null,"Metering",null,8.2672065038249976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$281","v":9.8206935680716736}]
[{"$f":"ROW()","v":2551},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2560},null,"Other Depreciable",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-Inputs!AD2399","v":0},{"$f":"-Inputs!AE2399","v":0},{"$f":"-Inputs!AF2399","v":0},{"$f":"-Inputs!AG2399","v":0},{"$f":"-Inputs!AH2399","v":0},{"$f":"-Inputs!AI2399","v":0},{"$f":"-Inputs!AJ2399","v":0},{"$f":"-Inputs!AK2399","v":0},{"$f":"-Inputs!AL2399","v":0},{"$f":"-Inputs!AM2399","v":0},{"$f":"-Inputs!AN2399","v":0},{"$f":"-Inputs!AO2399","v":0},{"$f":"-Inputs!AP2399","v":0},{"$f":"-Inputs!AQ2399","v":0},{"$f":"-Inputs!AR2399","v":0},{"$f":"-Inputs!AS2399","v":0},{"$f":"-Inputs!AT2399","v":0},{"$f":"-Inputs!AU2399","v":0},{"$f":"-Inputs!AV2399","v":0},{"$f":"-Inputs!AW2399","v":0},{"$f":"-Inputs!AX2399","v":0},{"$f":"-Inputs!AY2399","v":0},{"$f":"-Inputs!AZ2399","v":0},{"$f":"-Inputs!BA2399","v":0},{"$f":"-Inputs!BB2399","v":0},{"$f":"-Inputs!BC2399","v":0},{"$f":"-Inputs!BD2399","v":0},{"$f":"-Inputs!BE2399","v":0},{"$f":"-Inputs!BF2399","v":0},{"$f":"-Inputs!BG2399","v":0},{"$f":"-Inputs!BH2399","v":0},{"$f":"-Inputs!BI2399","v":0},{"$f":"-Inputs!BJ2399","v":0},{"$f":"-Inputs!BK2399","v":0},{"$f":"-Inputs!BL2399","v":0},{"$f":"-Inputs!BM2399","v":0},{"$f":"-Inputs!BN2399","v":0},{"$f":"-Inputs!BO2399","v":0},{"$f":"-Inputs!BP2399","v":0},{"$f":"-Inputs!BQ2399","v":0},{"$f":"-Inputs!BR2399","v":0},{"$f":"-Inputs!BS2399","v":0},{"$f":"-Inputs!BT2399","v":0},{"$f":"-Inputs!BU2399","v":0},{"$f":"-Inputs!BV2399","v":0},{"$f":"-Inputs!BW2399","v":0},{"$f":"-Inputs!BX2399","v":0},{"$f":"-Inputs!BY2399","v":0},{"$f":"-Inputs!BZ2399","v":0},{"$f":"-Inputs!CA2399","v":0}]
[{"$f":"ROW()","v":2565},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD2404","v":0},{"$f":"-Inputs!AE2404","v":0},{"$f":"-Inputs!AF2404","v":0},{"$f":"-Inputs!AG2404","v":0},{"$f":"-Inputs!AH2404","v":0},{"$f":"-Inputs!AI2404","v":0},{"$f":"-Inputs!AJ2404","v":0},{"$f":"-Inputs!AK2404","v":0},{"$f":"-Inputs!AL2404","v":0},{"$f":"-Inputs!AM2404","v":0},{"$f":"-Inputs!AN2404","v":0},{"$f":"-Inputs!AO2404","v":0},{"$f":"-Inputs!AP2404","v":0},{"$f":"-Inputs!AQ2404","v":0},{"$f":"-Inputs!AR2404","v":0}]
[{"$f":"ROW()","v":2571},"Depreciation"]
[{"$f":"ROW()","v":2574},null,"Metering",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-Inputs!AD1583","v":-0.33059339834572704},{"$f":"-Inputs!AE1583","v":-0.33059339834572715},{"$f":"-Inputs!AF1583","v":-0.33059339834572715},{"$f":"-Inputs!AG1583","v":-0.33059339834572715},{"$f":"-Inputs!AH1583","v":-0.33059339834572715},{"$f":"-IF(AI2529<0,AI2529,IF(AI2514=0,AI2529,MIN((AI2529/AI2514)*(AI2529>0),AI2529)))","v":-0.32611601407266183},-0.32611601407266183,-0.32611601407266183,-0.32611601407266183,-0.32611601407266183,-0.32611601407266183,-0.32611601407266183,-0.32611601407266178,-0.32611601407266178,-0.32611601407266178,-0.32611601407266178,-0.32611601407266172,-0.32611601407266172,-0.32611601407266172,-0.32611601407266178,-0.32611601407266172,-0.32611601407266178,-0.32611601407266178,-0.32611601407266172,-0.32611601407266172,-0.32611601407266172,-0.32611601407266172,-0.32611601407266172,-0.32611601407266166,-0.32611601407266166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2581},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2590},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC$860","v":-5.1401563567366616E-2}]
[{"$f":"ROW()","v":2593},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC$863","v":4.8667380818827551E-2}]
[{"$f":"ROW()","v":2600},null,"Total"]
[{"$f":"ROW()","v":2606},null,"Computers and Motor Vehicles",null,5.0178355056249986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1389692528126485,{"$f":"AD2531+AD2546+AD2561+AD2576","v":3.9350341934595936},2.7310991341065387,1.5271640747534838,0.32322901540042892,-0.88070604395262597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ2531+BJ2546+BJ2561+BJ2576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2611},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2536+AD2551+AD2566+AD2581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2620},null,"Other Depreciable"]
[{"$f":"ROW()","v":2623},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2630},null,"Total"]
[{"$f":"ROW()","v":2639},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":15},{"$f":"MAX(0,AE2639-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2643},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2650},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.1758460709788769,2.9748749944622377,2.7739039179455984,2.5729328414289592,2.3719617649123195,2.2807324662618456,2.1895031676113716,2.0982738689608977,2.0070445703104238,1.9158152716599499,1.824585973009476,1.7333566743590021,1.6421273757085282,1.5508980770580545,1.4596687784075808,1.3684394797571069,1.2772101811066332,1.1859808824561595,1.0947515838056856,1.0035222851552117,0.91229298650473789,0.82106368785426409,0.72983438920379029,0.63860509055331649,0.54737579190284269,0.45614649325236889,0.36491719460189509,0.27368789595142129,0.18245859730094754,9.1229298650473772E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2659},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2660},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS2720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI2720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2720","v":0},0]
[{"$f":"ROW()","v":2669},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$284","v":4.7713463884598193}]
[{"$f":"ROW()","v":2672},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2679},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE2411","v":0},{"$f":"-Inputs!AF2411","v":0},{"$f":"-Inputs!AG2411","v":0},{"$f":"-Inputs!AH2411","v":0},{"$f":"-Inputs!AI2426","v":0},{"$f":"-Inputs!AJ2426","v":0},{"$f":"-Inputs!AK2426","v":0},{"$f":"-Inputs!AL2426","v":0},{"$f":"-Inputs!AM2426","v":0},{"$f":"-Inputs!AN2426","v":0},{"$f":"-Inputs!AO2426","v":0},{"$f":"-Inputs!AP2426","v":0},{"$f":"-Inputs!AQ2426","v":0},{"$f":"-Inputs!AR2426","v":0},{"$f":"-Inputs!AS2426","v":0},{"$f":"-Inputs!AT2426","v":0},{"$f":"-Inputs!AU2426","v":0},{"$f":"-Inputs!AV2426","v":0},{"$f":"-Inputs!AW2426","v":0},{"$f":"-Inputs!AX2426","v":0},{"$f":"-Inputs!AY2426","v":0},{"$f":"-Inputs!AZ2426","v":0},{"$f":"-Inputs!BA2426","v":0},{"$f":"-Inputs!BB2426","v":0},{"$f":"-Inputs!BC2426","v":0},{"$f":"-Inputs!BD2426","v":0},{"$f":"-Inputs!BE2426","v":0},{"$f":"-Inputs!BF2426","v":0},{"$f":"-Inputs!BG2426","v":0},{"$f":"-Inputs!BH2426","v":0},{"$f":"-Inputs!BI2426","v":0},{"$f":"-Inputs!BJ2426","v":0},{"$f":"-Inputs!BK2426","v":0},{"$f":"-Inputs!BL2426","v":0},{"$f":"-Inputs!BM2426","v":0},{"$f":"-Inputs!BN2426","v":0},{"$f":"-Inputs!BO2426","v":0},{"$f":"-Inputs!BP2426","v":0},{"$f":"-Inputs!BQ2426","v":0},{"$f":"-Inputs!BR2426","v":0},{"$f":"-Inputs!BS2426","v":0},{"$f":"-Inputs!BT2426","v":0},{"$f":"-Inputs!BU2426","v":0},{"$f":"-Inputs!BV2426","v":0},{"$f":"-Inputs!BW2426","v":0},{"$f":"-Inputs!BX2426","v":0},{"$f":"-Inputs!BY2426","v":0},{"$f":"-Inputs!BZ2426","v":0},{"$f":"-Inputs!CA2426","v":0}]
[{"$f":"ROW()","v":2684},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE2416","v":0},{"$f":"-Inputs!AF2416","v":0},{"$f":"-Inputs!AG2416","v":0},{"$f":"-Inputs!AH2416","v":0},{"$f":"-Inputs!AI2431","v":0},{"$f":"-Inputs!AJ2431","v":0},{"$f":"-Inputs!AK2431","v":0},{"$f":"-Inputs!AL2431","v":0},{"$f":"-Inputs!AM2431","v":0},{"$f":"-Inputs!AN2431","v":0},{"$f":"-Inputs!AO2431","v":0},{"$f":"-Inputs!AP2431","v":0},{"$f":"-Inputs!AQ2431","v":0},{"$f":"-Inputs!AR2431","v":0},{"$f":"-Inputs!AS2431","v":0},{"$f":"-Inputs!AT2431","v":0},{"$f":"-Inputs!AU2431","v":0},{"$f":"-Inputs!AV2431","v":0},{"$f":"-Inputs!AW2431","v":0},{"$f":"-Inputs!AX2431","v":0},{"$f":"-Inputs!AY2431","v":0},{"$f":"-Inputs!AZ2431","v":0},{"$f":"-Inputs!BA2431","v":0},{"$f":"-Inputs!BB2431","v":0},{"$f":"-Inputs!BC2431","v":0},{"$f":"-Inputs!BD2431","v":0},{"$f":"-Inputs!BE2431","v":0},{"$f":"-Inputs!BF2431","v":0},{"$f":"-Inputs!BG2431","v":0},{"$f":"-Inputs!BH2431","v":0},{"$f":"-Inputs!BI2431","v":0},{"$f":"-Inputs!BJ2431","v":0},{"$f":"-Inputs!BK2431","v":0},{"$f":"-Inputs!BL2431","v":0},{"$f":"-Inputs!BM2431","v":0},{"$f":"-Inputs!BN2431","v":0},{"$f":"-Inputs!BO2431","v":0},{"$f":"-Inputs!BP2431","v":0},{"$f":"-Inputs!BQ2431","v":0},{"$f":"-Inputs!BR2431","v":0},{"$f":"-Inputs!BS2431","v":0},{"$f":"-Inputs!BT2431","v":0},{"$f":"-Inputs!BU2431","v":0},{"$f":"-Inputs!BV2431","v":0},{"$f":"-Inputs!BW2431","v":0},{"$f":"-Inputs!BX2431","v":0},{"$f":"-Inputs!BY2431","v":0},{"$f":"-Inputs!BZ2431","v":0},{"$f":"-Inputs!CA2431","v":0}]
[{"$f":"ROW()","v":2692},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2679:AE2691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2699},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1601","v":-0.273554596503925},{"$f":"-Inputs!AF1601","v":-0.273554596503925},{"$f":"-Inputs!AG1601","v":-0.273554596503925},{"$f":"-Inputs!AH1601","v":-0.273554596503925},{"$f":"-IF(AI2654<0,AI2654,IF(AI2639=0,AI2654,MIN((AI2654/AI2639)*(AI2654>0),AI2654)))","v":-0.3342843638585562},-0.33428436385855625,-0.3342843638585562,-0.3342843638585562,-0.33428436385855625,-0.3342843638585562,-0.3342843638585562,-0.3342843638585562,-0.3342843638585562,-0.3342843638585562,-0.3342843638585562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2708},"Closing Value"]
[{"$f":"ROW()","v":2709},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2649+AD2664+AD2679+AD2694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ2649+BJ2664+BJ2679+BJ2694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2718},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2658+AD2673+AD2688+AD2703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2721},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2661+AD2676+AD2691+AD2706","v":2.3617880114096534},2.2999352851380475,2.2380825588664415,2.1762298325948355,2.1143771063232295,2.0525243800516235,1.9906716537800175,1.9288189275084116,1.8669662012368056,1.8051134749651996,1.7432607486935936,1.6814080224219876,1.6195552961503816,1.5577025698787756,1.4958498436071697,1.4339971173355637,1.3721443910639577,1.3102916647923517,1.2484389385207457,1.1865862122491397,1.1247334859775338,1.0628807597059278,1.0010280334343218,0.9391753071627158,0.87732258089110982,0.81546985461950383,0.75361712834789785,0.69176440207629186,0.62991167580468588,0.56805894953307989,0.50620622326147391,0.44435349698986792,{"$f":"BJ2661+BJ2676+BJ2691+BJ2706","v":0.38250077071826194},0.3206480444466559,0.25879531817504986,0.19694259190344385,0.13508986563183784,7.3237139360231837E-2,1.1384413088625832E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2729},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2738}]
[{"$f":"ROW()","v":2745},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$77","v":5},{"$f":"MAX(0,AF2745-1)","v":4},3,2,1,{"$f":"MAX(0,AJ2745-1)","v":0},{"$f":"MAX(0,AK2745-1)","v":0},0,0,0,{"$f":"MAX(0,AO2745-1)","v":0},{"$f":"MAX(0,AP2745-1)","v":0},0,0,0,{"$f":"MAX(0,AT2745-1)","v":0},{"$f":"MAX(0,AU2745-1)","v":0},0,0,0,{"$f":"MAX(0,AY2745-1)","v":0},{"$f":"MAX(0,AZ2745-1)","v":0},0,0,0,{"$f":"MAX(0,BD2745-1)","v":0},{"$f":"MAX(0,BE2745-1)","v":0},0,0,0,{"$f":"MAX(0,BI2745-1)","v":0},{"$f":"MAX(0,BJ2745-1)","v":0},0,0,0,{"$f":"MAX(0,BN2745-1)","v":0},{"$f":"MAX(0,BO2745-1)","v":0},0,0,0,{"$f":"MAX(0,BS2745-1)","v":0},{"$f":"MAX(0,BT2745-1)","v":0},0,0,0,{"$f":"MAX(0,BX2745-1)","v":0},{"$f":"MAX(0,BY2745-1)","v":0},0]
[{"$f":"ROW()","v":2748},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$80","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":2757},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.1455605337972017,4.049409248397005,3.9532579629968083,3.8571066775966116,3.714250874722663,3.5713950718487144,3.4285392689747658,3.2856834661008172,3.1428276632268686,2.99997186035292,2.8571160574789713,2.7142602546050227,2.5714044517310741,2.4285486488571255,2.2856928459831769,2.1428370431092283,1.9999812402352797,1.8571254373613311,1.7142696344873825,1.5714138316134338,1.4285580287394852,1.2857022258655366,1.142846422991588,0.99999062011763951,0.85713481724369101,0.7142790143697425,0.571423211495794,0.4285674086218455,0.285711605747897,0.1428558028739485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2758},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8918723080620632,2.8439995161750455,2.7961267242880279,2.7482539324010102,2.6464667497194911,2.544679567037972,2.442892384356453,2.3411052016749343,2.2393180189934152,2.1375308363118961,2.0357436536303775,1.9339564709488586,1.8321692882673397,1.7303821055858208,1.628594922904302,1.5268077402227831,1.4250205575412642,1.3232333748597453,1.2214461921782265,1.1196590094967076,1.0178718268151887,0.91608464413366986,0.81429746145215098,0.71251027877063211,0.61072309608911324,0.50893591340759436,0.40714873072607549,0.30536154804455662,0.20357436536303775,0.10178718268151887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2769},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2756:AE2768)","v":0},44.916420887511862,41.226365447578118,37.53631000764436,33.846254567710616,28.817384651186572,{"$f":"SUM(AK2756:AK2768)","v":23.788514734662542},21.27962460748207,18.770734480301599,16.261844353121131,13.752954225940659,11.244064098760191,10.413706918310719,9.5833497378612478,8.7529925574117762,7.9226353769623037,7.0922781965128312,6.7150740397290036,6.3378698829451752,5.9606657261613467,5.5834615693775191,5.2062574125936916,4.829053255809864,4.4518490990260355,4.074644942242208,3.69744078545838,3.3202366286745519,2.9430324718907239,2.5658283151068959,2.1886241583230679,1.8114200015392403,1.4342158447554123,1.3016546735270518,1.1690935022986912,1.0365323310703305,0.90397115984197018,0.77140998861360965,0.63884881738524912,0.50628764615688859,0.37372647492852806,0.27926046859838904,0.19338779670976897,0.17404901703879208,0.1547102373678152,0.13537145769683828,0.11603267802586138,9.6693898354884483E-2,7.7355118683907584E-2,5.8016339012930684E-2]
[{"$f":"ROW()","v":2771},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$279","v":2.4617540120527979}]
[{"$f":"ROW()","v":2778},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$286","v":1.1578510198077518}]
[{"$f":"ROW()","v":2787},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2427","v":0},{"$f":"-Inputs!AG2427","v":0},{"$f":"-Inputs!AH2427","v":0}]
[{"$f":"ROW()","v":2794},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2434","v":0},{"$f":"-Inputs!AG2434","v":0},{"$f":"-Inputs!AH2434","v":0}]
[{"$f":"ROW()","v":2797},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2437","v":0},{"$f":"-Inputs!AG2437","v":0},{"$f":"-Inputs!AH2437","v":0}]
[{"$f":"ROW()","v":2806},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1616","v":-0.22912932451192111},{"$f":"-Inputs!AG1616","v":-0.22912932451192108},{"$f":"-Inputs!AH1616","v":-0.22912932451192108},{"$f":"-IF(AI2761<0,AI2761,IF(AI2746=0,AI2761,MIN((AI2761/AI2746)*(AI2761>0),AI2761)))","v":-0.45315302366564364},-0.45315302366564364,-0.45315302366564358,-0.45315302366564364,-0.45315302366564364,-0.45315302366564364,-0.45315302366564364,-0.45315302366564369,-0.45315302366564369,-0.45315302366564375,-0.45315302366564369,-0.45315302366564369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2808},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1618","v":-8.2976125090612793E-2},{"$f":"-Inputs!AG1618","v":-8.2976125090612793E-2},{"$f":"-Inputs!AH1618","v":-8.2976125090612793E-2},{"$f":"-IF(AI2763<0,AI2763,IF(AI2748=0,AI2763,MIN((AI2763/AI2748)*(AI2763>0),AI2763)))","v":-1.9338779670976882E-2},{"$f":"-IF(AJ2763<0,AJ2763,IF(AJ2748=0,AJ2763,MIN((AJ2763/AJ2748)*(AJ2763>0),AJ2763)))","v":-1.9338779670976886E-2},-1.9338779670976886E-2,-1.9338779670976886E-2,-1.9338779670976886E-2,{"$f":"-IF(AN2763<0,AN2763,IF(AN2748=0,AN2763,MIN((AN2763/AN2748)*(AN2763>0),AN2763)))","v":-1.9338779670976886E-2},{"$f":"-IF(AO2763<0,AO2763,IF(AO2748=0,AO2763,MIN((AO2763/AO2748)*(AO2763>0),AO2763)))","v":-1.9338779670976889E-2},-1.9338779670976889E-2,-1.9338779670976889E-2,-1.9338779670976889E-2,{"$f":"-IF(AS2763<0,AS2763,IF(AS2748=0,AS2763,MIN((AS2763/AS2748)*(AS2763>0),AS2763)))","v":-1.9338779670976892E-2},{"$f":"-IF(AT2763<0,AT2763,IF(AT2748=0,AT2763,MIN((AT2763/AT2748)*(AT2763>0),AT2763)))","v":-1.9338779670976892E-2},{"$f":"-IF(AU2763<0,AU2763,IF(AU2748=0,AU2763,MIN((AU2763/AU2748)*(AU2763>0),AU2763)))","v":-1.9338779670976892E-2},{"$f":"-IF(AV2763<0,AV2763,IF(AV2748=0,AV2763,MIN((AV2763/AV2748)*(AV2763>0),AV2763)))","v":-1.9338779670976892E-2},{"$f":"-IF(AW2763<0,AW2763,IF(AW2748=0,AW2763,MIN((AW2763/AW2748)*(AW2763>0),AW2763)))","v":-1.9338779670976896E-2},{"$f":"-IF(AX2763<0,AX2763,IF(AX2748=0,AX2763,MIN((AX2763/AX2748)*(AX2763>0),AX2763)))","v":-1.9338779670976896E-2},{"$f":"-IF(AY2763<0,AY2763,IF(AY2748=0,AY2763,MIN((AY2763/AY2748)*(AY2763>0),AY2763)))","v":-1.9338779670976896E-2},{"$f":"-IF(AZ2763<0,AZ2763,IF(AZ2748=0,AZ2763,MIN((AZ2763/AZ2748)*(AZ2763>0),AZ2763)))","v":-1.9338779670976899E-2},{"$f":"-IF(BA2763<0,BA2763,IF(BA2748=0,BA2763,MIN((BA2763/BA2748)*(BA2763>0),BA2763)))","v":-1.9338779670976899E-2},{"$f":"-IF(BB2763<0,BB2763,IF(BB2748=0,BB2763,MIN((BB2763/BB2748)*(BB2763>0),BB2763)))","v":-1.9338779670976903E-2},{"$f":"-IF(BC2763<0,BC2763,IF(BC2748=0,BC2763,MIN((BC2763/BC2748)*(BC2763>0),BC2763)))","v":-1.9338779670976903E-2},{"$f":"-IF(BD2763<0,BD2763,IF(BD2748=0,BD2763,MIN((BD2763/BD2748)*(BD2763>0),BD2763)))","v":-1.9338779670976906E-2},{"$f":"-IF(BE2763<0,BE2763,IF(BE2748=0,BE2763,MIN((BE2763/BE2748)*(BE2763>0),BE2763)))","v":-1.9338779670976903E-2},{"$f":"-IF(BF2763<0,BF2763,IF(BF2748=0,BF2763,MIN((BF2763/BF2748)*(BF2763>0),BF2763)))","v":-1.9338779670976903E-2},{"$f":"-IF(BG2763<0,BG2763,IF(BG2748=0,BG2763,MIN((BG2763/BG2748)*(BG2763>0),BG2763)))","v":-1.9338779670976903E-2},{"$f":"-IF(BH2763<0,BH2763,IF(BH2748=0,BH2763,MIN((BH2763/BH2748)*(BH2763>0),BH2763)))","v":-1.9338779670976903E-2},{"$f":"-IF(BI2763<0,BI2763,IF(BI2748=0,BI2763,MIN((BI2763/BI2748)*(BI2763>0),BI2763)))","v":-1.9338779670976903E-2},{"$f":"-IF(BJ2763<0,BJ2763,IF(BJ2748=0,BJ2763,MIN((BJ2763/BJ2748)*(BJ2763>0),BJ2763)))","v":-1.9338779670976903E-2},{"$f":"-IF(BK2763<0,BK2763,IF(BK2748=0,BK2763,MIN((BK2763/BK2748)*(BK2763>0),BK2763)))","v":-1.9338779670976903E-2},{"$f":"-IF(BL2763<0,BL2763,IF(BL2748=0,BL2763,MIN((BL2763/BL2748)*(BL2763>0),BL2763)))","v":-1.9338779670976899E-2},{"$f":"-IF(BM2763<0,BM2763,IF(BM2748=0,BM2763,MIN((BM2763/BM2748)*(BM2763>0),BM2763)))","v":-1.9338779670976899E-2},-1.9338779670976899E-2,-1.9338779670976899E-2,-1.9338779670976896E-2,-1.9338779670976896E-2,-1.9338779670976896E-2,-1.9338779670976899E-2,-1.9338779670976896E-2,-1.9338779670976899E-2,-1.9338779670976899E-2,-1.9338779670976896E-2,-1.9338779670976896E-2,-1.9338779670976896E-2,-1.9338779670976896E-2,-1.9338779670976896E-2]
[{"$f":"ROW()","v":2817},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2757+AE2772+AE2787+AE2802","v":4.1455605337972017},4.049409248397005,3.9532579629968083,3.8571066775966116,3.714250874722663,3.5713950718487144,3.4285392689747658,3.2856834661008172,3.1428276632268686,2.99997186035292,2.8571160574789713,2.7142602546050227,2.5714044517310741,2.4285486488571255,2.2856928459831769,2.1428370431092283,1.9999812402352797,1.8571254373613311,1.7142696344873825,1.5714138316134338,1.4285580287394852,1.2857022258655366,1.142846422991588,0.99999062011763951,0.85713481724369101,0.7142790143697425,0.571423211495794,0.4285674086218455,0.285711605747897,0.1428558028739485,0,0,{"$f":"BK2757+BK2772+BK2787+BK2802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2824},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2764+AE2779+AE2794+AE2809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2827},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2767+AE2782+AE2797+AE2812","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK2767+BK2782+BK2797+BK2812","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2836},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2843},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2847},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AG$157=\"\",\"\",Asset!AG$157-AG$6)","v":39}]
[{"$f":"ROW()","v":2856},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2857},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2866},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.52804938852000005,0.38719418880097789,0.24633898908195578,0.2155466154467113,0.18475424181146682,0.15396186817622234,0.12316949454097788,9.2377120905733412E-2,6.1584747270488946E-2,3.0792373635244473E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2873},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2876},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2863:AF2875)","v":0},53.601896402767402,51.380964069655704,{"$f":"SUM(AI2863:AI2875)","v":49.160031736544013},40.952412168844063,32.533086119853849,24.113760070863634,21.389196929444523,18.664633788025419,15.940070646606314,13.215507505187206,10.490944363768099,9.6247012990022025,8.7584582342363042,7.8922151694704077,7.0259721047045085,6.1597290399386111,5.7898567782673513,5.4199845165960925,5.0501122549248336,4.6802399932535739,4.3103677315823141,3.9404954699110548,3.5706232082397955,3.2007509465685362,2.8308786848972769,2.461006423226018,2.0911341615547583,1.721261899883499,1.3513896382122399,0.9815173765409807,0.6116451148697214,0.53984454376621327,0.4680439726627052,0.39624340155919713,0.32444283045568906,0.25264225935218099,0.18084168824867292,0.10904111714516485,3.7240546041656768E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2885},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$286","v":-0.16883556407999997}]
[{"$f":"ROW()","v":2888},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2896},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG2444","v":0},{"$f":"-Inputs!AH2444","v":0}]
[{"$f":"ROW()","v":2905},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG2453","v":0},{"$f":"-Inputs!AH2453","v":0}]
[{"$f":"ROW()","v":2906},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2893:AG2905)","v":0},0]
[{"$f":"ROW()","v":2915},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1633","v":-2.1435458605131349E-2},{"$f":"-Inputs!AH1633","v":-2.1435458605131349E-2},{"$f":"-IF(AI2870<0,AI2870,IF(AI2855=0,AI2870,MIN((AI2870/AI2855)*(AI2870>0),AI2870)))","v":0.21170648129026268},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2922},"Closing Value"]
[{"$f":"ROW()","v":2925},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2865+AF2880+AF2895+AF2910","v":3.5577304623000008},3.5017059682184075,3.4456814741368142,3.322621421489071,3.1995613688413278,3.0765013161935846,2.9534412635458414,2.8303812108980981,2.7073211582503549,2.5842611056026117,2.4612010529548685,2.3381410003071252,2.215080947659382,2.0920208950116388,1.9689608423638953,1.8459007897161519,1.7228407370684085,1.599780684420665,1.4767206317729216,1.3536605791251781,1.2306005264774347,1.1075404738296912,0.98448042118194778,0.86142036853420434,0.73836031588646089,0.61530026323871745,0.49224021059097395,0.36918015794323045,0.24612010529548695,0.12306005264774347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2875+AF2890+AF2905+AF2920","v":1.6173208042273979},1.5749648855276737,1.5326089668279494,1.490253048128225,1.4478971294285006,1.4055412107287761,1.3631852920290517,1.3208293733293273,1.2784734546296028,1.2361175359298784,1.1937616172301539,1.1514056985304297,1.1090497798307055,1.0666938611309811,1.0243379424312566,0.98198202373153232,0.93962610503180799,0.89727018633208366,0.85491426763235934,0.81255834893263501,0.77020243023291068,0.72784651153318636,0.68549059283346203,0.6431346741337377,0.60077875543401338,0.55842283673428905,0.51606691803456473,0.4737109993348404,0.43135508063511607,0.38899916193539175,0.34664324323566742,0.30428732453594309,0.26193140583621877,0.21957548713649447,0.17721956843677017,0.13486364973704587,9.2507731037321572E-2,5.015181233759728E-2,7.7958936378729887E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2942},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2945},null,"Building"]
[{"$f":"ROW()","v":2952}]
[{"$f":"ROW()","v":2955},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$160=\"\",Inputs!$D$73,MIN(Inputs!$D$73,AH$160))","v":38},{"$f":"MAX(0,AH2955-1)","v":37},36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,{"$f":"MAX(0,AX2955-1)","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,{"$f":"MAX(0,BN2955-1)","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2964},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2973},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8114155400000007,1.7063478070447224,1.5167536062619755,1.3271594054792286,1.1375652046964817,0.94797100391373479,0.75837680313098788,0.56878260234824096,0.37918840156549394,0.18959420078274697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2975},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.8737209399999988,3.6429722196535033,3.3827599182496817,3.1225476168458601,2.8623353154420386,2.602123014038217,2.3419107126343954,2.0816984112305739,1.8214861098267521,1.5612738084229303,1.3010615070191085,1.0408492056152867,0.78063690421146503,0.52042460280764336,0.26021230140382168,0,0,0,0,{"$f":"AZ3035","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2984},"Capex"]
[{"$f":"ROW()","v":2991},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$285","v":20.927251670000004}]
[{"$f":"ROW()","v":2994},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3001},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH2457","v":0}]
[{"$f":"ROW()","v":3010},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3014},"Depreciation"]
[{"$f":"ROW()","v":3021},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1647","v":-1.3652361788669596},{"$f":"-IF(AI2976<0,AI2976,IF(AI2961=0,AI2976,MIN((AI2976/AI2961)*(AI2976>0),AI2976)))","v":-2.1735572767925606},{"$f":"-IF(AJ2976<0,AJ2976,IF(AJ2961=0,AJ2976,MIN((AJ2976/AJ2961)*(AJ2976>0),AJ2976)))","v":-2.1735572767925606},-2.1735572767925606,-2.1735572767925606,-2.1735572767925602,{"$f":"-IF(AN2976<0,AN2976,IF(AN2961=0,AN2976,MIN((AN2976/AN2961)*(AN2976>0),AN2976)))","v":-2.1735572767925602},{"$f":"-IF(AO2976<0,AO2976,IF(AO2961=0,AO2976,MIN((AO2976/AO2961)*(AO2976>0),AO2976)))","v":-2.1735572767925602},-2.1735572767925602,-2.1735572767925602,0,{"$f":"-IF(AS2976<0,AS2976,IF(AS2961=0,AS2976,MIN((AS2976/AS2961)*(AS2976>0),AS2976)))","v":0},{"$f":"-IF(AT2976<0,AT2976,IF(AT2961=0,AT2976,MIN((AT2976/AT2961)*(AT2976>0),AT2976)))","v":0},0,0,0,{"$f":"-IF(AX2976<0,AX2976,IF(AX2961=0,AX2976,MIN((AX2976/AX2961)*(AX2976>0),AX2976)))","v":0},{"$f":"-IF(AY2976<0,AY2976,IF(AY2961=0,AY2976,MIN((AY2976/AY2961)*(AY2976>0),AY2976)))","v":0},0,0,0,{"$f":"-IF(BC2976<0,BC2976,IF(BC2961=0,BC2976,MIN((BC2976/BC2961)*(BC2976>0),BC2976)))","v":0},{"$f":"-IF(BD2976<0,BD2976,IF(BD2961=0,BD2976,MIN((BD2976/BD2961)*(BD2976>0),BD2976)))","v":0},0,0,0,{"$f":"-IF(BH2976<0,BH2976,IF(BH2961=0,BH2976,MIN((BH2976/BH2961)*(BH2976>0),BH2976)))","v":0},{"$f":"-IF(BI2976<0,BI2976,IF(BI2961=0,BI2976,MIN((BI2976/BI2961)*(BI2976>0),BI2976)))","v":0},0,0,0,{"$f":"-IF(BM2976<0,BM2976,IF(BM2961=0,BM2976,MIN((BM2976/BM2961)*(BM2976>0),BM2976)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3024},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3033},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2973+AG2988+AG3003+AG3018","v":1.8114155400000007},1.7063478070447224,1.5167536062619755,1.3271594054792286,1.1375652046964817,0.94797100391373479,0.75837680313098788,0.56878260234824096,0.37918840156549394,0.18959420078274697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3040},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2980+AG2995+AG3010+AG3025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3043},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG3030:AG3042)","v":39.522348554192675},{"$f":"SUM(AH3030:AH3042)","v":36.321919019937134},32.464803131025455,28.60768724211378,24.750571353202098,20.893455464290419,18.040021538202375,15.186587612114327,12.333153686026282,9.4797197599382308,6.6262858338501847,6.1360033853374452,5.6457209368247057,5.1554384883119644,4.6651560397992249,4.1748735912864845,3.9448034441775661,3.7147332970686469,3.4846631499597289,3.2545930028508101,3.0245228557418917,2.7944527086329729,2.5643825615240545,2.3343124144151361,2.1042422673062173,1.874172120197299,1.6441019730883806,1.414031825979462,1.1839616788705436,0.95389153176162511,0.72382138465270662,0.65951411163466167,0.5952068386166165,0.53089956559857143,0.46659229258052637,0.40228501956248131,0.33797774654443624,0.27367047352639112,0.20936320050834606,0.18398615891760212,0.16726014447054738,0.15053413002349264,0.1338081155764379,0.11708210112938316,0.10035608668232843,8.3630072235273689E-2,6.6904057788218951E-2]
[{"$f":"ROW()","v":3051},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3054},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3063},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$160=\"\",Inputs!$D$74,MIN(Inputs!$D$74,AI$160))","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3070},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3073},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3080},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.787763,1.6089867,1.4302104,1.2514341,1.0726578,0.8938815,0.7151052,0.5363289,0.3575526,0.1787763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3089},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6487929453937962,1.6056128046540994,1.5624326639144026,1.5192525231747058,1.476072382435009,1.4328922416953123,1.3897121009556155,1.3465319602159187,1.3033518194762219,1.2601716787365251,1.2169915379968284,1.1738113972571316,1.1306312565174348,1.087451115777738,1.0442709750380412,1.0010908342983444,0.95791069355864766,0.91473055281895088,0.8715504120792541,0.82837027133955732,0.78519013059986054,0.74200998986016375,0.69882984912046697,0.65564970838077019,0.61246956764107341,0.56928942690137652,0.52610928616167962,0.48292914542198279,0.43974900468228595,0.39656886394258911,0.35338872320289227,0.31020858246319544,0.2670284417234986,0.22384830098380176,0.18066816024410493,0.13748801950440809,9.4307878764711264E-2,5.1127738025014448E-2,7.9475972853176244E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":3095},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$282","v":1.787763}]
[{"$f":"ROW()","v":3100},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3103},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$290","v":0}]
[{"$f":"ROW()","v":3112},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3119},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3122},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI3077<0,AI3077,IF(AI3062=0,AI3077,MIN((AI3077/AI3062)*(AI3077>0),AI3077)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3129},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI3084<0,AI3084,IF(AI3069=0,AI3084,MIN((AI3084/AI3069)*(AI3084>0),AI3084)))","v":-6.6775740000000014E-2},-6.677574E-2,-6.677574E-2,-6.677574E-2,-6.6775739999999986E-2,-6.6775739999999986E-2,-6.6775739999999986E-2,-6.6775739999999972E-2,-6.6775739999999986E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999986E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999986E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999986E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2,-6.6775739999999972E-2]
[{"$f":"ROW()","v":3139},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3079+AH3094+AH3109+AH3124","v":2.5238360000000002},2.4397081333333337,2.3555802666666672,2.2714524000000007,2.1873245333333342,2.1031966666666677,2.0190688000000012,1.9349409333333345,1.8508130666666678,1.7666852000000011,1.6825573333333343,1.5984294666666676,1.5143016000000009,1.4301737333333342,1.3460458666666675,1.2619180000000008,1.177790133333334,1.0936622666666673,1.0095344000000006,0.92540653333333389,0.84127866666666717,0.75715080000000046,0.67302293333333374,0.58889506666666702,0.5047672000000003,0.42063933333333359,0.33651146666666687,0.25238360000000015,0.16825573333333343,8.4127866666666717E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3142},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3082+AH3097+AH3112+AH3127","v":3.0339830000000001},2.8317174666666669,2.6294519333333337,2.4271864000000005,2.2249208666666673,2.0226553333333341,1.8203898000000007,1.6181242666666673,1.4158587333333339,1.2135932000000005,1.0113276666666671,0.80906213333333366,0.60679660000000024,0.40453106666666683,0.20226553333333341,0,0,0,0,0,0,0,0,0,0,{"$f":"BG3082+BG3097+BG3112+BG3127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3149},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3089+AH3104+AH3119+AH3134","v":1.6487929453937962},1.6056128046540994,1.5624326639144026,1.5192525231747058,1.476072382435009,1.4328922416953123,1.3897121009556155,1.3465319602159187,1.3033518194762219,1.2601716787365251,1.2169915379968284,1.1738113972571316,1.1306312565174348,1.087451115777738,1.0442709750380412,1.0010908342983444,0.95791069355864766,0.91473055281895088,0.8715504120792541,0.82837027133955732,0.78519013059986054,0.74200998986016375,0.69882984912046697,0.65564970838077019,0.61246956764107341,0.56928942690137652,0.52610928616167962,0.48292914542198279,0.43974900468228595,0.39656886394258911,0.35338872320289227,0.31020858246319544,0.2670284417234986,0.22384830098380176,0.18066816024410493,0.13748801950440809,9.4307878764711264E-2,5.1127738025014448E-2,7.9475972853176244E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3152},null,"Pipeline"]
[{"$f":"ROW()","v":3159},null,"Building"]
[{"$f":"ROW()","v":3168},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AJ$157=\"\",\"\",Asset!AJ$157-AJ$6)","v":36}]
[{"$f":"ROW()","v":3173},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3179},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3188},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.262438975956723,13.809951180765378,10.357463385574032,6.9049755903826888,3.4524877951913444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3191},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4071369654664923,1.3789942261571624,1.3508514868478325,1.3227087475385026,1.2945660082291728,1.2664232689198429,1.238280529610513,1.2101377903011832,1.1819950509918533,1.1538523116825234,1.1257095723731936,1.0975668330638637,1.0694240937545338,1.041281354445204,1.0131386151358741,0.98499587582654424,0.95685313651721438,0.92871039720788451,0.90056765789855464,0.87242491858922477,0.84428217927989491,0.81613943997056504,0.78799670066123517,0.7598539613519053,0.73171122204257544,0.70356848273324557,0.6754257434239157,0.64728300411458584,0.61914026480525597,0.5909975254959261,0.56285478618659623,0.53471204687726637,0.50656930756793661,0.4784265682586068,0.45028382894927699,0.42214108963994718,0.39399835033061736,0.36585561102128755,0.33771287171195774,0.30957013240262793,0.28142739309329812,0.25328465378396831,0.22514191447463849,0.19699917516530868]
[{"$f":"ROW()","v":3198},"Capex"]
[{"$f":"ROW()","v":3201},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$281","v":4.038885130021824}]
[{"$f":"ROW()","v":3207},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3218},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3221},null,"Building"]
[{"$f":"ROW()","v":3228},"Depreciation"]
[{"$f":"ROW()","v":3237},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI3187+AI3202+AI3217+AI3232","v":1.3528616825127846},1.2175755142615061,1.0822893460102276,0.94700317775894916,0.81171700950767067,0.67643084125639219,0.54114467300511371,0.40585850475383528,0.27057233650255685,0.13528616825127843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3251},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI3191+AI3206+AI3221+AI3236","v":1.4071369654664923},1.3789942261571624,1.3508514868478325,1.3227087475385026,1.2945660082291728,1.2664232689198429,1.238280529610513,1.2101377903011832,1.1819950509918533,1.1538523116825234,1.1257095723731936,1.0975668330638637,1.0694240937545338,1.041281354445204,1.0131386151358741,0.98499587582654424,0.95685313651721438,0.92871039720788451,0.90056765789855464,0.87242491858922477,0.84428217927989491,0.81613943997056504,0.78799670066123517,0.7598539613519053,0.73171122204257544,0.70356848273324557,0.6754257434239157,0.64728300411458584,0.61914026480525597,0.5909975254959261,{"$f":"BM3191+BM3206+BM3221+BM3236","v":0.56285478618659623},0.53471204687726637,0.50656930756793661,0.4784265682586068,0.45028382894927699,0.42214108963994718,0.39399835033061736,0.36585561102128755,0.33771287171195774,0.30957013240262793,0.28142739309329812,0.25328465378396831,0.22514191447463849,0.19699917516530868,0.16885643585597887]
[{"$f":"ROW()","v":3258},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":3267},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3270},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3277},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$160=\"\",Inputs!$D$74,MIN(Inputs!$D$74,AK$160))","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3286},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3292},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7881803863685262,5.5952410401562416,5.402301693943957,5.2093623477316724,5.0164230015193878,4.8234836553071041,4.6305443090948195,4.4376049628825349,4.2446656166702512,4.0517262704579675,3.8587869242456834,3.6658475780333992,3.4729082318211151,3.2799688856088309,3.0870295393965468,2.8940901931842626,2.7011508469719785,2.5082115007596943,2.3152721545474102,2.1223328083351261,1.9293934621228419,1.7364541159105578,1.5435147696982736,1.3505754234859895,1.1576360772737053,0.96469673106142106,0.77175738484913681,0.57881803863685266,0.3858786924245684,0.1929393462122842,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3297},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI3357","v":0},15.963812791357039,14.367431512221335,12.771050233085631,11.174668953949928,9.5782876748142236,7.9819063956785197,6.3855251165428157,4.7891438374071118,3.1927625582714079,1.5963812791357039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3300},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3307},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$280","v":5.7881803863685262}]
[{"$f":"ROW()","v":3316},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3319},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ3306:AJ3318)","v":68.355131937480976}]
[{"$f":"ROW()","v":3326},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK3291<0,AK3291,IF(AK3276=0,AK3291,MIN((AK3291/AK3276)*(AK3291>0),AK3291)))","v":-5.3549744679828393E-3},-5.3549744679828393E-3,-5.3549744679828402E-3,-5.3549744679828402E-3,-5.3549744679828402E-3,-5.354974467982841E-3,-5.354974467982841E-3,-5.354974467982841E-3,-5.3549744679828419E-3,-5.3549744679828419E-3,-5.3549744679828428E-3,-5.3549744679828428E-3,-5.3549744679828428E-3,-5.3549744679828428E-3,-5.3549744679828428E-3,-5.3549744679828428E-3,-5.3549744679828428E-3,-5.3549744679828419E-3,-5.3549744679828419E-3,-5.3549744679828419E-3,-5.3549744679828419E-3,-5.354974467982841E-3,-5.354974467982841E-3,-5.354974467982841E-3,-5.354974467982841E-3,-5.354974467982841E-3,-5.3549744679828419E-3,-5.3549744679828419E-3,-5.354974467982841E-3,-5.3549744679828419E-3,-5.3549744679828419E-3,-5.3549744679828419E-3,-5.3549744679828419E-3,-5.3549744679828419E-3,-5.3549744679828419E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK3292<0,AK3292,IF(AK3277=0,AK3292,MIN((AK3292/AK3277)*(AK3292>0),AK3292)))","v":-0.1929393462122842},-0.1929393462122842,-0.19293934621228417,-0.19293934621228417,-0.19293934621228415,-0.19293934621228417,-0.19293934621228415,-0.19293934621228412,-0.19293934621228415,-0.19293934621228417,-0.19293934621228417,-0.19293934621228417,-0.19293934621228417,-0.19293934621228417,-0.19293934621228417,-0.19293934621228417,-0.19293934621228417,-0.19293934621228417,-0.19293934621228417,-0.19293934621228417,-0.1929393462122842,-0.1929393462122842,-0.1929393462122842,-0.1929393462122842,-0.19293934621228423,-0.1929393462122842,-0.1929393462122842,-0.19293934621228423,-0.1929393462122842,-0.1929393462122842,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3346},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3349},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK3336:AK3348)","v":-5.1718165549197366},{"$f":"SUM(AL3336:AL3348)","v":-5.1718165549197366},-5.1718165549197366,-5.1718165549197375,-5.1718165549197375,-2.9181158874820152,-2.9181158874820152,-2.9181158874820152,-2.9181158874820152,-2.9181158874820157,-1.1568820072513126,-1.1568820072513128,-1.1568820072513128,-1.1568820072513128,-1.1568820072513128,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.84104548357385112,-0.52156463586089497,-0.52156463586089497,-0.50302240124990349,-0.47291472821505598,-0.47291472821505598,-0.46755975374707315,-0.46755975374707315,-0.46755975374707315,-0.46755975374707309,-0.46755975374707309,-0.46755975374707309,-0.46755975374707304,-0.46755975374707304]
[{"$f":"ROW()","v":3356},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ3296+AJ3311+AJ3326+AJ3341","v":4.7375478551619263},4.4217113314844649,4.1058748078070035,3.7900382841295417,3.4742017604520798,3.158365236774618,2.8425287130971562,2.5266921894196943,2.2108556657422325,1.8950191420647706,1.5791826183873088,1.2633460947098469,0.9475095710323852,0.63167304735492347,0.31583652367746173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS3296+BS3311+BS3326+BS3341","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3365},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":3368},null,"Metering"]
[{"$f":"ROW()","v":3377},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3385},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3386},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3395},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":32.618863929897358},{"$f":"MAX(0,AL3395-1)","v":31.618863929897358},{"$f":"MAX(0,AM3395-1)","v":30.618863929897358},29.618863929897358,28.618863929897358,27.618863929897358,26.618863929897358,25.618863929897358,24.618863929897358,23.618863929897358,22.618863929897358,21.618863929897358,20.618863929897358,19.618863929897358,18.618863929897358,17.618863929897358,16.618863929897358,15.618863929897358,14.618863929897358,13.618863929897358,12.618863929897358,11.618863929897358,10.618863929897358,9.6188639298973584,8.6188639298973584,7.6188639298973584,6.6188639298973584,5.6188639298973584,4.6188639298973584,3.6188639298973584,2.6188639298973584,1.6188639298973584,0.61886392989735839,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3398},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ3458","v":0},0.18790122742974402,0.18237472074063391,0.17684821405152379,0.17132170736241367,0.16579520067330356,0.16026869398419344,0.15474218729508332,0.14921568060597321,0.14368917391686309,0.13816266722775297,0.13263616053864286,0.12710965384953274,0.12158314716042262,0.11605664047131251,0.11053013378220239,0.10500362709309227,9.9477120403982155E-2,9.3950613714872039E-2,8.8424107025761922E-2,8.2897600336651805E-2,7.7371093647541689E-2,7.1844586958431572E-2,6.6318080269321455E-2,6.0791573580211332E-2,5.5265066891101208E-2,4.9738560201991085E-2,4.4212053512880961E-2,3.8685546823770844E-2,3.3159040134660721E-2,2.7632533445550601E-2,2.2106026756440481E-2,1.657952006733036E-2,1.105301337822024E-2,5.5265066891101201E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3405},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.77987482436334,17.424277327876073,17.068679831388806,16.713082334901539,16.357484838414273,16.001887341927006,15.646289845439739,15.290692348952472,14.935094852465205,14.579497355977939,14.223899859490672,13.868302363003405,13.512704866516138,13.157107370028871,12.801509873541605,12.445912377054338,12.090314880567071,11.734717384079804,11.379119887592537,11.023522391105271,10.667924894618004,10.312327398130737,9.9567299016434703,9.6011324051562035,9.2455349086689367,8.8899374121816699,8.5343399156944031,8.1787424192071363,7.8231449227198695,7.4675474262326027,7.1119499297453359,6.7563524332580691,6.4007549367708023,6.0451574402835355,5.6895599437962687,5.3339624473090019,4.9783649508217351,4.6227674543344683,4.2671699578472015,3.9115724613599347,3.555974964872668,3.2003774683854012]
[{"$f":"ROW()","v":3414},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$280","v":6.6397828355093296}]
[{"$f":"ROW()","v":3422},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3425},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$291","v":1.6223766448843799}]
[{"$f":"ROW()","v":3434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3435},null,"Building"]
[{"$f":"ROW()","v":3444},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL3399<0,AL3399,IF(AL3384=0,AL3399,MIN((AL3399/AL3384)*(AL3399>0),AL3399)))","v":-0.22132609451697766},-0.22132609451697766,-0.22132609451697766,-0.22132609451697766,-0.22132609451697766,-0.22132609451697763,-0.22132609451697763,-0.22132609451697763,-0.22132609451697763,-0.22132609451697763,-0.22132609451697763,-0.22132609451697763,-0.2213260945169776,-0.2213260945169776,-0.2213260945169776,-0.2213260945169776,-0.22132609451697757,-0.22132609451697757,-0.22132609451697757,-0.22132609451697755,-0.22132609451697755,-0.22132609451697755,-0.22132609451697755,-0.22132609451697755,-0.22132609451697757,-0.22132609451697757,-0.22132609451697757,-0.22132609451697757,-0.22132609451697755,-0.22132609451697755,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3447},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL3402<0,AL3402,IF(AL3387=0,AL3402,MIN((AL3402/AL3387)*(AL3402>0),AL3402)))","v":-1.5434491034604614},-1.5434491034604614,-1.5434491034604614,-1.5434491034604614,-1.5434491034604614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3455},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL3410<0,AL3410,IF(AL3395=0,AL3410,MIN((AL3410/AL3395)*(AL3410>0),AL3410)))","v":-4.9737374311107259E-2},{"$f":"-IF(AM3410<0,AM3410,IF(AM3395=0,AM3410,MIN((AM3410/AM3395)*(AM3410>0),AM3410)))","v":-4.9737374311107252E-2},{"$f":"-IF(AN3410<0,AN3410,IF(AN3395=0,AN3410,MIN((AN3410/AN3395)*(AN3410>0),AN3410)))","v":-4.9737374311107259E-2},-4.9737374311107252E-2,-4.9737374311107252E-2,-4.9737374311107245E-2,-4.9737374311107245E-2,-4.9737374311107252E-2,-4.9737374311107245E-2,-4.9737374311107252E-2,-4.9737374311107259E-2,-4.9737374311107252E-2,-4.9737374311107245E-2,-4.9737374311107245E-2,-4.9737374311107245E-2,-4.9737374311107245E-2,-4.9737374311107245E-2,-4.9737374311107245E-2,-4.9737374311107245E-2,-4.9737374311107245E-2,-4.9737374311107245E-2,-4.9737374311107245E-2,-4.9737374311107245E-2,-4.9737374311107245E-2,-4.9737374311107238E-2,-4.9737374311107238E-2,-4.9737374311107238E-2,-4.9737374311107231E-2,-4.9737374311107238E-2,-4.9737374311107238E-2,-4.9737374311107238E-2,-4.9737374311107231E-2,-3.0780666928947743E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK3404+AK3419+AK3434+AK3449","v":15.728433170316022},14.15558985328442,12.582746536252818,11.009903219221217,9.4370599021896151,7.8642165851580126,6.2913732681264101,4.7185299510948076,3.145686634063205,1.5728433170316025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3404+BY3419+BY3434+BY3449","v":0},0,0]
[{"$f":"ROW()","v":3471},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK3458:AK3470)","v":60.040943482881097},{"$f":"SUM(AL3458:AL3470)","v":55.729719584991479},{"$f":"SUM(AM3458:AM3470)","v":51.418495687101874},{"$f":"SUM(AN3458:AN3470)","v":47.10727178921227},42.796047891322665,38.484823993433046,35.71704919900391,32.949274404574766,30.181499610145622,27.413724815716474,24.645950021287327,23.558708172083392,22.471466322879454,21.384224473675516,20.296982624471582,19.209740775267644,18.413378815053328,17.617016854839015,16.820654894624703,16.02429293441039,15.227930974196074,14.431569013981761,13.635207053767449,12.838845093553136,12.04248313333882,11.246121173124507,10.449759212910193,9.6533972526958802,8.8570352924815658,8.0606733322672532,7.2643113720529389,6.8534499945654543,6.4425886170779698,6.0506839469726454,5.6895599437962687,5.3339624473090019,4.9783649508217351,4.6227674543344683,4.2671699578472015,3.9115724613599347,3.555974964872668,3.2003774683854012,2.8447799718981344]
[{"$f":"ROW()","v":3474},null,"Compression"]
[{"$f":"ROW()","v":3483},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3484},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3492},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3501},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3504},"Opening Value"]
[{"$f":"ROW()","v":3513},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK3573","v":0},{"$f":"AL3573","v":0},{"$f":"AM3573","v":0},{"$f":"AN3573","v":0},{"$f":"AO3573","v":0},{"$f":"AP3573","v":0},{"$f":"AQ3573","v":0},{"$f":"AR3573","v":0},{"$f":"AS3573","v":0},{"$f":"AT3573","v":0},{"$f":"AU3573","v":0},{"$f":"AV3573","v":0},{"$f":"AW3573","v":0},{"$f":"AX3573","v":0},{"$f":"AY3573","v":0},{"$f":"AZ3573","v":0},{"$f":"BA3573","v":0},{"$f":"BB3573","v":0},{"$f":"BC3573","v":0},{"$f":"BD3573","v":0},{"$f":"BE3573","v":0},{"$f":"BF3573","v":0},{"$f":"BG3573","v":0},{"$f":"BH3573","v":0},{"$f":"BI3573","v":0},{"$f":"BJ3573","v":0},{"$f":"BK3573","v":0},{"$f":"BL3573","v":0},{"$f":"BM3573","v":0},{"$f":"BN3573","v":0},{"$f":"BO3573","v":0},{"$f":"BP3573","v":0},{"$f":"BQ3573","v":0},{"$f":"BR3573","v":0},{"$f":"BS3573","v":0},{"$f":"BT3573","v":0},{"$f":"BU3573","v":0},{"$f":"BV3573","v":0},{"$f":"BW3573","v":0},{"$f":"BX3573","v":0},{"$f":"BY3573","v":0},{"$f":"BZ3573","v":0}]
[{"$f":"ROW()","v":3520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$279","v":0.28965889806263234}]
[{"$f":"ROW()","v":3523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$282","v":1.2832091742844585}]
[{"$f":"ROW()","v":3532},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$291","v":1.2751390316548221}]
[{"$f":"ROW()","v":3533},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL3520:AL3532)","v":50.405197192808991}]
[{"$f":"ROW()","v":3543},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3550},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM3505<0,AM3505,IF(AM3490=0,AM3505,MIN((AM3505/AM3490)*(AM3505>0),AM3505)))","v":-8.7775423655343139E-3},-8.7775423655343139E-3,-8.7775423655343139E-3,-8.7775423655343156E-3,-8.7775423655343156E-3,-8.7775423655343156E-3,-8.7775423655343156E-3,-8.7775423655343139E-3,-8.7775423655343139E-3,-8.7775423655343139E-3,-8.7775423655343139E-3,-8.7775423655343122E-3,-8.7775423655343122E-3,-8.7775423655343122E-3,-8.7775423655343104E-3,-8.7775423655343122E-3,-8.7775423655343104E-3,-8.7775423655343104E-3,-8.7775423655343122E-3,-8.7775423655343122E-3,-8.7775423655343122E-3,-8.7775423655343122E-3,-8.7775423655343122E-3,-8.7775423655343122E-3,-8.7775423655343122E-3,-8.7775423655343122E-3,-8.7775423655343122E-3,-8.7775423655343122E-3,-8.7775423655343139E-3,-8.7775423655343139E-3,-8.7775423655343139E-3,-8.7775423655343139E-3,-8.7775423655343139E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM3508<0,AM3508,IF(AM3493=0,AM3508,MIN((AM3508/AM3493)*(AM3508>0),AM3508)))","v":-0.12832091742844584},-0.12832091742844584,-0.12832091742844584,-0.12832091742844584,-0.12832091742844584,-0.12832091742844581,-0.12832091742844581,-0.12832091742844581,-0.12832091742844581,-0.12832091742844581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3562},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM3517<0,AM3517,IF(AM3502=0,AM3517,MIN((AM3517/AM3502)*(AM3517>0),AM3517)))","v":-3.9092073666185299E-2},-3.9092073666185299E-2,-3.9092073666185306E-2,-3.9092073666185306E-2,-3.9092073666185306E-2,-3.9092073666185306E-2,-3.9092073666185306E-2,-3.9092073666185306E-2,-3.9092073666185306E-2,-3.9092073666185313E-2,-3.9092073666185313E-2,-3.9092073666185313E-2,-3.9092073666185313E-2,-3.909207366618532E-2,-3.909207366618532E-2,-3.909207366618532E-2,-3.909207366618532E-2,-3.9092073666185327E-2,-3.9092073666185327E-2,-3.9092073666185334E-2,-3.9092073666185334E-2,-3.9092073666185334E-2,-3.9092073666185334E-2,-3.9092073666185334E-2,-3.9092073666185334E-2,-3.9092073666185334E-2,-3.9092073666185334E-2,-3.9092073666185334E-2,-3.9092073666185334E-2,-3.9092073666185334E-2,-3.9092073666185334E-2,-3.9092073666185327E-2,-2.419267433689249E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3569},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3509+AL3524+AL3539+AL3554","v":11.106265108162015},8.8850120865296116,6.6637590648972083,4.4425060432648049,2.2212530216324025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3570},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3510+AL3525+AL3540+AL3555","v":4.2578090690811443},3.9739551311424015,3.6901011932036587,3.4062472552649159,3.1223933173261731,2.8385393793874298,2.554685441448687,2.2708315035099442,1.9869775655712012,1.7031236276324582,1.4192696896937151,1.1354157517549721,0.85156181381622909,0.56770787587748606,0.28385393793874303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3577},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3517+AL3532+AL3547+AL3562","v":1.2751390316548221},1.2360469579886368,1.1969548843224516,1.1578628106562663,1.118770736990081,1.0796786633238957,1.0405865896577104,1.0014945159915252,0.96240244232533989,0.92331036865915461,0.88421829499296933,0.84512622132678406,0.80603414766059878,0.7669420739944135,0.72785000032822822,0.68875792666204294,0.64966585299585766,0.61057377932967238,0.57148170566348711,0.53238963199730183,0.49329755833111649,0.45420548466493116,0.41511341099874582,0.37602133733256049,0.33692926366637516,0.29783719000018982,0.25874511633400449,0.21965304266781915,0.18056096900163382,0.14146889533544849,0.10237682166926315,6.3284748003077818E-2,2.419267433689249E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3578},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL3565:AL3577)","v":50.405197192808991},{"$f":"SUM(AM3565:AM3577)","v":45.613151197654261},40.821105202499552,36.029059207344844,31.237013212190128,26.444967217035419,23.874174243513107,21.303381269990794,18.732588296468485,16.161795322946176,13.591002349423864,12.836660386419922,12.082318423415979,11.327976460412039,10.573634497408094,9.819292534404152,9.3488045093389527,8.8783164842737534,8.4078284592085542,7.9373404341433549,7.4668524090781556,6.9963643840129555,6.5258763589477562,6.0553883338825569,5.5849003088173577,5.1144122837521584,4.6439242586869591,4.173436233621759,3.7029482085565597,3.23246018349136,2.7619721584261607,2.5824394069114263,2.4029066553966918,2.2382733032112503,2.1066101677282356,1.9749470322452209,1.8432838967622063,1.7116207612791916,1.5799576257961769,1.4482944903131623,1.3166313548301476,1.1849682193471329]
[{"$f":"ROW()","v":3579},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":3580},null,"Pipeline"]
[{"$f":"ROW()","v":3581},null,"Compression"]
[{"$f":"ROW()","v":3582},null,"Metering"]
[{"$f":"ROW()","v":3583},null,"Other Depreciable"]
[{"$f":"ROW()","v":3584},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3585},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3586},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3587},null,"Building"]
[{"$f":"ROW()","v":3588},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3589},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3590},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3591},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3592},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3593},null,"Total"]
[{"$f":"ROW()","v":3594}]
["2030 Capex"]
[{"$f":"ROW()","v":3596},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Asset!AN$157=\"\",\"\",Asset!AN$157-AN$6)","v":32}]
[{"$f":"ROW()","v":3597},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN$160=\"\",Inputs!$D$73,MIN(Inputs!$D$73,AN$160))","v":32},{"$f":"MAX(0,AN3597-1)","v":31},30,29,{"$f":"MAX(0,AQ3597-1)","v":28},{"$f":"MAX(0,AR3597-1)","v":27},{"$f":"MAX(0,AS3597-1)","v":26},{"$f":"MAX(0,AT3597-1)","v":25},{"$f":"MAX(0,AU3597-1)","v":24},{"$f":"MAX(0,AV3597-1)","v":23},{"$f":"MAX(0,AW3597-1)","v":22},{"$f":"MAX(0,AX3597-1)","v":21},{"$f":"MAX(0,AY3597-1)","v":20},{"$f":"MAX(0,AZ3597-1)","v":19},{"$f":"MAX(0,BA3597-1)","v":18},{"$f":"MAX(0,BB3597-1)","v":17},{"$f":"MAX(0,BC3597-1)","v":16},{"$f":"MAX(0,BD3597-1)","v":15},{"$f":"MAX(0,BE3597-1)","v":14},{"$f":"MAX(0,BF3597-1)","v":13},{"$f":"MAX(0,BG3597-1)","v":12},{"$f":"MAX(0,BH3597-1)","v":11},{"$f":"MAX(0,BI3597-1)","v":10},{"$f":"MAX(0,BJ3597-1)","v":9},{"$f":"MAX(0,BK3597-1)","v":8},{"$f":"MAX(0,BL3597-1)","v":7},{"$f":"MAX(0,BM3597-1)","v":6},{"$f":"MAX(0,BN3597-1)","v":5},{"$f":"MAX(0,BO3597-1)","v":4},{"$f":"MAX(0,BP3597-1)","v":3},{"$f":"MAX(0,BQ3597-1)","v":2},{"$f":"MAX(0,BR3597-1)","v":1},{"$f":"MAX(0,BS3597-1)","v":0},{"$f":"MAX(0,BT3597-1)","v":0},{"$f":"MAX(0,BU3597-1)","v":0},{"$f":"MAX(0,BV3597-1)","v":0},{"$f":"MAX(0,BW3597-1)","v":0},{"$f":"MAX(0,BX3597-1)","v":0},{"$f":"MAX(0,BY3597-1)","v":0},0]
[{"$f":"ROW()","v":3598},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN$160=\"\",Inputs!$D$74,MIN(Inputs!$D$74,AN$160))","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3599},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3600},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3601},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$77","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3602},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3603},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$79","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3604},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$80","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":3605},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3606},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3607},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3608},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3609},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$86","v":32.618863929897358},{"$f":"MAX(0,AN3609-1)","v":31.618863929897358},30.618863929897358,29.618863929897358,{"$f":"MAX(0,AQ3609-1)","v":28.618863929897358},{"$f":"MAX(0,AR3609-1)","v":27.618863929897358},{"$f":"MAX(0,AS3609-1)","v":26.618863929897358},{"$f":"MAX(0,AT3609-1)","v":25.618863929897358},{"$f":"MAX(0,AU3609-1)","v":24.618863929897358},{"$f":"MAX(0,AV3609-1)","v":23.618863929897358},{"$f":"MAX(0,AW3609-1)","v":22.618863929897358},{"$f":"MAX(0,AX3609-1)","v":21.618863929897358},{"$f":"MAX(0,AY3609-1)","v":20.618863929897358},{"$f":"MAX(0,AZ3609-1)","v":19.618863929897358},{"$f":"MAX(0,BA3609-1)","v":18.618863929897358},{"$f":"MAX(0,BB3609-1)","v":17.618863929897358},{"$f":"MAX(0,BC3609-1)","v":16.618863929897358},{"$f":"MAX(0,BD3609-1)","v":15.618863929897358},{"$f":"MAX(0,BE3609-1)","v":14.618863929897358},{"$f":"MAX(0,BF3609-1)","v":13.618863929897358},{"$f":"MAX(0,BG3609-1)","v":12.618863929897358},{"$f":"MAX(0,BH3609-1)","v":11.618863929897358},{"$f":"MAX(0,BI3609-1)","v":10.618863929897358},{"$f":"MAX(0,BJ3609-1)","v":9.6188639298973584},{"$f":"MAX(0,BK3609-1)","v":8.6188639298973584},{"$f":"MAX(0,BL3609-1)","v":7.6188639298973584},{"$f":"MAX(0,BM3609-1)","v":6.6188639298973584},{"$f":"MAX(0,BN3609-1)","v":5.6188639298973584},{"$f":"MAX(0,BO3609-1)","v":4.6188639298973584},{"$f":"MAX(0,BP3609-1)","v":3.6188639298973584},{"$f":"MAX(0,BQ3609-1)","v":2.6188639298973584},{"$f":"MAX(0,BR3609-1)","v":1.6188639298973584},{"$f":"MAX(0,BS3609-1)","v":0.61886392989735839},{"$f":"MAX(0,BT3609-1)","v":0},{"$f":"MAX(0,BU3609-1)","v":0},{"$f":"MAX(0,BV3609-1)","v":0},{"$f":"MAX(0,BW3609-1)","v":0},{"$f":"MAX(0,BX3609-1)","v":0},{"$f":"MAX(0,BY3609-1)","v":0},0]
[{"$f":"ROW()","v":3610}]
[{"$f":"ROW()","v":3611},"Opening Value"]
[{"$f":"ROW()","v":3612},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3672","v":0},0.18885911640922803,0.18295726902143966,0.17705542163365129,0.17115357424586292,0.16525172685807454,0.15934987947028617,0.1534480320824978,0.14754618469470943,0.14164433730692105,0.13574248991913268,0.12984064253134431,0.12393879514355594,0.11803694775576756,0.11213510036797919,0.10623325298019082,0.10033140559240245,9.4429558204614072E-2,8.85277108168257E-2,8.2625863429037313E-2,7.6724016041248927E-2,7.0822168653460554E-2,6.4920321265672182E-2,5.9018473877883802E-2,5.3116626490095423E-2,4.7214779102307043E-2,4.1312931714518664E-2,3.5411084326730284E-2,2.9509236938941905E-2,2.3607389551153525E-2,1.7705542163365146E-2,1.1803694775576763E-2,5.9018473877883813E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3613},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.0653447864476719,3.9298332935660829,3.7943218006844939,3.6588103078029048,3.5232988149213158,3.3877873220397268,3.2522758291581377,3.1167643362765487,2.9812528433949597,2.8457413505133706,2.7102298576317816,2.5747183647501926,2.4392068718686035,2.3036953789870145,2.1681838861054255,2.0326723932238364,1.8971609003422474,1.7616494074606583,1.6261379145790693,1.4906264216974803,1.3551149288158912,1.2196034359343022,1.0840919430527132,0.94858045017112402,0.81306895728953488,0.67755746440794573,0.54204597152635658,0.40653447864476744,0.27102298576317829,0.13551149288158915,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3614},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.0872768128693897,3.9510342524404098,3.81479169201143,3.6785491315824501,3.5423065711534703,3.4060640107244908,3.2698214502955114,3.1335788898665315,2.9973363294375517,2.8610937690085723,2.7248512085795928,2.588608648150613,2.4523660877216331,2.3161235272926537,2.1798809668636743,2.0436384064346944,1.9073958460057148,1.7711532855767351,1.6349107251477555,1.4986681647187758,1.3624256042897962,1.2261830438608166,1.0899404834318369,0.95369792300285727,0.81745536257387763,0.68121280214489799,0.54497024171591835,0.40872768128693876,0.27248512085795917,0.13624256042897959,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3615},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0823861187754682,0.9741475068979214,0.8659088950203746,0.75767028314282781,0.64943167126528101,0.54119305938773421,0.43295444751018736,0.3247158356326405,0.21647722375509365,0.10823861187754683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3616},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.7934889233244746,5.4347911386595795,4.0760933539946844,2.7173955693297893,1.3586977846648947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3617},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.1671109121018297,3.8893035179617077,3.6114961238215857,3.3336887296814637,3.0558813355413417,2.7780739414012197,2.5002665472610976,2.2224591531209756,1.9446517589808536,1.6668443648407316,1.3890369707006096,1.1112295765604876,0.8334221824203657,0.5556147882802438,0.2778073941401219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3618},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12.888930331655331,11.600037298489799,10.311144265324266,9.0222512321587338,7.7333581989932005,6.4444651658276673,5.155572132662134,3.8666790994966007,{"$f":"AU3678","v":2.5777860663310674},1.2888930331655337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3619},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3679","v":0},1.1636158462633082,1.140343529338042,1.1170712124127757,1.0937988954875095,1.0705265785622433,1.0472542616369771,1.0239819447117109,1.0007096277864447,0.97743731086117847,0.95416499393591236,0.93089267701064626,0.90762036008538005,0.88434804316011384,0.86107572623484774,0.83780340930958164,0.81453109238431542,0.79125877545904921,0.76798645853378311,0.74471414160851701,0.7214418246832508,0.6981695077579847,0.6748971908327186,0.65162487390745238,0.62835255698218617,0.60508024005692007,0.58180792313165397,0.55853560620638776,0.53526328928112155,0.51199097235585544,0.48871865543058929,0.46544633850532313,0.44217402158005698,0.41890170465479082,0.39562938772952466,0.37235707080425851,0.34908475387899235,0.32581243695372619,0.30254012002846004,0.27926780310319388,0.25599548617792772]
[{"$f":"ROW()","v":3620},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3680","v":0},{"$f":"AM3680","v":0},{"$f":"AN3680","v":0},{"$f":"AO3680","v":0},{"$f":"AP3680","v":0},{"$f":"AQ3680","v":0},{"$f":"AR3680","v":0},{"$f":"AS3680","v":0},{"$f":"AT3680","v":0},{"$f":"AU3680","v":0},{"$f":"AV3680","v":0},{"$f":"AW3680","v":0},{"$f":"AX3680","v":0},{"$f":"AY3680","v":0},{"$f":"AZ3680","v":0},{"$f":"BA3680","v":0},{"$f":"BB3680","v":0},{"$f":"BC3680","v":0},{"$f":"BD3680","v":0},{"$f":"BE3680","v":0},{"$f":"BF3680","v":0},{"$f":"BG3680","v":0},{"$f":"BH3680","v":0},{"$f":"BI3680","v":0},{"$f":"BJ3680","v":0},{"$f":"BK3680","v":0},{"$f":"BL3680","v":0},{"$f":"BM3680","v":0},{"$f":"BN3680","v":0},{"$f":"BO3680","v":0},{"$f":"BP3680","v":0},{"$f":"BQ3680","v":0},{"$f":"BR3680","v":0},{"$f":"BS3680","v":0},{"$f":"BT3680","v":0},{"$f":"BU3680","v":0},{"$f":"BV3680","v":0},{"$f":"BW3680","v":0},{"$f":"BX3680","v":0},{"$f":"BY3680","v":0},{"$f":"BZ3680","v":0}]
[{"$f":"ROW()","v":3621},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3622},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3623},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB3683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR3683","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3624},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1287691471094881,1.0941643506476806,1.0595595541858733,1.0249547577240659,0.99034996126225849,0.95574516480045113,0.92114036833864377,0.8865355718768364,0.85193077541502904,0.81732597895322168,0.78272118249141431,0.74811638602960695,0.71351158956779959,0.67890679310599222,0.64430199664418486,0.6096972001823775,0.57509240372057013,0.54048760725876277,0.50588281079695541,0.47127801433514804,0.43667321787334068,0.40206842141153332,0.36746362494972595,0.33285882848791859,0.29825403202611123,0.26364923556430386,0.2290444391024965,0.19443964264068914,0.15983484617888177,0.12523004971707441,9.0625253255267046E-2,5.6020456793459676E-2,2.1415660331652313E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3625},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM3612:AM3624)","v":0},{"$f":"SUM(AN3612:AN3624)","v":35.565781994956183},32.196612157022663,28.827442319089137,25.45827248115561,22.089102643222081,18.719932805288551,16.709460752019922,14.698988698751288,12.688516645482654,10.678044592214022,8.6675725389453895,8.0542321307198357,7.4408917224942828,6.8275513142687316,6.2142109060431787,5.6008704978176276,5.2653374837321953,4.9298044696467649,4.5942714555613344,4.258738441475904,3.9232054273904731,3.5876724133050431,3.2521393992196121,2.9166063851341817,2.5810733710487508,2.2455403569633203,1.9100073428778894,1.5744743287924587,1.2389413147070281,0.9034083006215976,0.56787528653616692,0.50409632576130503,0.44031736498644314,0.39562938772952466,0.37235707080425851,0.34908475387899235,0.32581243695372619,0.30254012002846004,0.27926780310319388,0.25599548617792772]
[{"$f":"ROW()","v":3626},"Capex"]
[{"$f":"ROW()","v":3627},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$279","v":0.18885911640922803}]
[{"$f":"ROW()","v":3628},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$280","v":4.0653447864476719}]
[{"$f":"ROW()","v":3629},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$281","v":4.0872768128693897}]
[{"$f":"ROW()","v":3630},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$282","v":1.0823861187754682}]
[{"$f":"ROW()","v":3631},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$283","v":6.7934889233244746}]
[{"$f":"ROW()","v":3632},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$284","v":4.1671109121018297}]
[{"$f":"ROW()","v":3633},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$285","v":12.888930331655331}]
[{"$f":"ROW()","v":3634},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$286","v":1.1636158462633082}]
[{"$f":"ROW()","v":3635},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3636},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3637},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$290","v":0}]
[{"$f":"ROW()","v":3639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$291","v":1.1287691471094881}]
[{"$f":"ROW()","v":3640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM3627:AM3639)","v":35.565781994956183}]
[{"$f":"ROW()","v":3641},"Redundant or Disposed"]
[{"$f":"ROW()","v":3642},null,"Pipeline"]
[{"$f":"ROW()","v":3643},null,"Compression"]
[{"$f":"ROW()","v":3644},null,"Metering"]
[{"$f":"ROW()","v":3645},null,"Other Depreciable"]
[{"$f":"ROW()","v":3646},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3647},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3648},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3649},null,"Building"]
[{"$f":"ROW()","v":3650},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3651},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3652},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3653},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3654},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3655},null,"Total"]
[{"$f":"ROW()","v":3656},"Depreciation"]
[{"$f":"ROW()","v":3657},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN3612<0,AN3612,IF(AN3597=0,AN3612,MIN((AN3612/AN3597)*(AN3612>0),AN3612)))","v":-5.9018473877883761E-3},-5.9018473877883761E-3,-5.9018473877883761E-3,-5.9018473877883761E-3,-5.9018473877883769E-3,-5.9018473877883769E-3,-5.9018473877883769E-3,-5.9018473877883769E-3,-5.9018473877883769E-3,-5.9018473877883778E-3,-5.9018473877883778E-3,-5.9018473877883778E-3,-5.9018473877883778E-3,-5.9018473877883787E-3,-5.9018473877883787E-3,-5.9018473877883795E-3,-5.9018473877883795E-3,-5.9018473877883804E-3,-5.9018473877883795E-3,-5.9018473877883787E-3,-5.9018473877883795E-3,-5.9018473877883804E-3,-5.9018473877883804E-3,-5.9018473877883804E-3,-5.9018473877883804E-3,-5.9018473877883804E-3,-5.9018473877883804E-3,-5.9018473877883813E-3,-5.9018473877883813E-3,-5.9018473877883821E-3,-5.9018473877883813E-3,-5.9018473877883813E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3658},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN3613<0,AN3613,IF(AN3598=0,AN3613,MIN((AN3613/AN3598)*(AN3613>0),AN3613)))","v":-0.13551149288158906},-0.13551149288158906,-0.13551149288158906,-0.13551149288158906,-0.13551149288158906,-0.13551149288158906,-0.13551149288158906,-0.13551149288158906,-0.13551149288158906,-0.13551149288158909,-0.13551149288158909,-0.13551149288158909,-0.13551149288158909,-0.13551149288158909,-0.13551149288158909,-0.13551149288158909,-0.13551149288158909,-0.13551149288158909,-0.13551149288158912,-0.13551149288158912,-0.13551149288158912,-0.13551149288158915,-0.13551149288158915,-0.13551149288158915,-0.13551149288158915,-0.13551149288158915,-0.13551149288158915,-0.13551149288158915,-0.13551149288158915,-0.13551149288158915,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3659},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN3614<0,AN3614,IF(AN3599=0,AN3614,MIN((AN3614/AN3599)*(AN3614>0),AN3614)))","v":-0.13624256042897967},-0.13624256042897964,-0.13624256042897964,-0.13624256042897964,-0.13624256042897961,-0.13624256042897964,-0.13624256042897964,-0.13624256042897964,-0.13624256042897961,-0.13624256042897964,-0.13624256042897964,-0.13624256042897964,-0.13624256042897961,-0.13624256042897964,-0.13624256042897964,-0.13624256042897961,-0.13624256042897961,-0.13624256042897961,-0.13624256042897961,-0.13624256042897961,-0.13624256042897961,-0.13624256042897961,-0.13624256042897961,-0.13624256042897961,-0.13624256042897961,-0.13624256042897959,-0.13624256042897959,-0.13624256042897959,-0.13624256042897959,-0.13624256042897959,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3660},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN3615<0,AN3615,IF(AN3600=0,AN3615,MIN((AN3615/AN3600)*(AN3615>0),AN3615)))","v":-0.10823861187754683},-0.10823861187754683,-0.10823861187754683,-0.10823861187754683,-0.10823861187754684,-0.10823861187754684,-0.10823861187754684,-0.10823861187754684,-0.10823861187754683,-0.10823861187754683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3661},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN3616<0,AN3616,IF(AN3601=0,AN3616,MIN((AN3616/AN3601)*(AN3616>0),AN3616)))","v":-1.3586977846648949},-1.3586977846648949,-1.3586977846648949,-1.3586977846648947,-1.3586977846648947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3662},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN3617<0,AN3617,IF(AN3602=0,AN3617,MIN((AN3617/AN3602)*(AN3617>0),AN3617)))","v":-0.27780739414012195},-0.27780739414012195,-0.27780739414012195,-0.27780739414012195,-0.27780739414012195,-0.27780739414012195,-0.27780739414012195,-0.27780739414012195,-0.27780739414012195,-0.27780739414012195,-0.2778073941401219,-0.2778073941401219,-0.2778073941401219,-0.2778073941401219,-0.2778073941401219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3663},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN3618<0,AN3618,IF(AN3603=0,AN3618,MIN((AN3618/AN3603)*(AN3618>0),AN3618)))","v":-1.2888930331655331},-1.2888930331655333,-1.2888930331655333,-1.2888930331655335,-1.2888930331655335,-1.2888930331655335,-1.2888930331655335,-1.2888930331655335,-1.2888930331655337,-1.2888930331655337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3664},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN3619<0,AN3619,IF(AN3604=0,AN3619,MIN((AN3619/AN3604)*(AN3619>0),AN3619)))","v":-2.3272316925266164E-2},-2.3272316925266164E-2,-2.327231692526616E-2,-2.327231692526616E-2,-2.327231692526616E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266153E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266153E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,{"$f":"-IF(BC3619<0,BC3619,IF(BC3604=0,BC3619,MIN((BC3619/BC3604)*(BC3619>0),BC3619)))","v":-2.3272316925266157E-2},-2.3272316925266153E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266153E-2,-2.3272316925266157E-2,-2.327231692526616E-2,-2.3272316925266157E-2,-2.3272316925266153E-2,-2.3272316925266157E-2,-2.327231692526616E-2,-2.3272316925266157E-2,-2.3272316925266153E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2]
[{"$f":"ROW()","v":3665},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3666},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3667},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AN3624<0,AN3624,IF(AN3609=0,AN3624,MIN((AN3624/AN3609)*(AN3624>0),AN3624)))","v":-3.460479646180737E-2},-3.4604796461807363E-2,-3.460479646180737E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.4604796461807363E-2,-3.460479646180737E-2,-3.4604796461807363E-2,-2.1415660331652313E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3670},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN3657:AN3669)","v":-3.3691698379335273},-3.3691698379335273,{"$f":"SUM(AP3657:AP3669)","v":-3.3691698379335273},-3.3691698379335273,-3.3691698379335273,-2.0104720532686331,-2.0104720532686331,-2.0104720532686331,-2.0104720532686331,-2.0104720532686331,-0.61334040822555258,-0.61334040822555258,-0.61334040822555247,-0.61334040822555258,-0.61334040822555258,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-0.33553301408543063,-6.3778960774861906E-2,-6.3778960774861893E-2,-4.4687977256918469E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2,-2.3272316925266157E-2]
[{"$f":"ROW()","v":3671},"Closing Value"]
[{"$f":"ROW()","v":3672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3612+AM3627+AM3642+AM3657","v":0.18885911640922803},0.18295726902143966,0.17705542163365129,0.17115357424586292,0.16525172685807454,0.15934987947028617,0.1534480320824978,0.14754618469470943,0.14164433730692105,0.13574248991913268,0.12984064253134431,0.12393879514355594,0.11803694775576756,0.11213510036797919,0.10623325298019082,0.10033140559240245,9.4429558204614072E-2,8.85277108168257E-2,8.2625863429037313E-2,7.6724016041248927E-2,7.0822168653460554E-2,6.4920321265672182E-2,5.9018473877883802E-2,5.3116626490095423E-2,4.7214779102307043E-2,4.1312931714518664E-2,3.5411084326730284E-2,2.9509236938941905E-2,2.3607389551153525E-2,1.7705542163365146E-2,1.1803694775576763E-2,5.9018473877883813E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3613+AM3628+AM3643+AM3658","v":4.0653447864476719},3.9298332935660829,3.7943218006844939,3.6588103078029048,3.5232988149213158,3.3877873220397268,3.2522758291581377,3.1167643362765487,2.9812528433949597,2.8457413505133706,2.7102298576317816,2.5747183647501926,2.4392068718686035,2.3036953789870145,2.1681838861054255,2.0326723932238364,1.8971609003422474,1.7616494074606583,1.6261379145790693,1.4906264216974803,1.3551149288158912,1.2196034359343022,1.0840919430527132,0.94858045017112402,0.81306895728953488,0.67755746440794573,0.54204597152635658,0.40653447864476744,0.27102298576317829,0.13551149288158915,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3614+AM3629+AM3644+AM3659","v":4.0872768128693897},3.9510342524404098,3.81479169201143,3.6785491315824501,3.5423065711534703,3.4060640107244908,3.2698214502955114,3.1335788898665315,2.9973363294375517,2.8610937690085723,2.7248512085795928,2.588608648150613,2.4523660877216331,2.3161235272926537,2.1798809668636743,2.0436384064346944,1.9073958460057148,1.7711532855767351,1.6349107251477555,1.4986681647187758,1.3624256042897962,1.2261830438608166,1.0899404834318369,0.95369792300285727,0.81745536257387763,0.68121280214489799,0.54497024171591835,0.40872768128693876,0.27248512085795917,0.13624256042897959,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3615+AM3630+AM3645+AM3660","v":1.0823861187754682},0.9741475068979214,0.8659088950203746,0.75767028314282781,0.64943167126528101,0.54119305938773421,0.43295444751018736,0.3247158356326405,0.21647722375509365,0.10823861187754683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3616+AM3631+AM3646+AM3661","v":6.7934889233244746},5.4347911386595795,4.0760933539946844,2.7173955693297893,1.3586977846648947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3617+AM3632+AM3647+AM3662","v":4.1671109121018297},3.8893035179617077,3.6114961238215857,3.3336887296814637,3.0558813355413417,2.7780739414012197,2.5002665472610976,2.2224591531209756,1.9446517589808536,1.6668443648407316,1.3890369707006096,1.1112295765604876,0.8334221824203657,0.5556147882802438,0.2778073941401219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3618+AM3633+AM3648+AM3663","v":12.888930331655331},11.600037298489799,10.311144265324266,9.0222512321587338,7.7333581989932005,6.4444651658276673,5.155572132662134,3.8666790994966007,2.5777860663310674,{"$f":"AV3618+AV3633+AV3648+AV3663","v":1.2888930331655337},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3619+AM3634+AM3649+AM3664","v":1.1636158462633082},1.140343529338042,1.1170712124127757,1.0937988954875095,1.0705265785622433,1.0472542616369771,1.0239819447117109,1.0007096277864447,0.97743731086117847,0.95416499393591236,0.93089267701064626,0.90762036008538005,0.88434804316011384,0.86107572623484774,0.83780340930958164,0.81453109238431542,0.79125877545904921,0.76798645853378311,0.74471414160851701,0.7214418246832508,0.6981695077579847,0.6748971908327186,0.65162487390745238,0.62835255698218617,0.60508024005692007,0.58180792313165397,0.55853560620638776,0.53526328928112155,0.51199097235585544,0.48871865543058929,0.46544633850532313,0.44217402158005698,0.41890170465479082,0.39562938772952466,0.37235707080425851,0.34908475387899235,0.32581243695372619,0.30254012002846004,0.27926780310319388,0.25599548617792772,0.23272316925266157]
[{"$f":"ROW()","v":3680},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3620+AM3635+AM3650+AM3665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3681},null,"Out of Service Asset in AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3621+AM3636+AM3651+AM3666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3682},null,"Out of Service Asset in AA7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3622+AM3637+AM3652+AM3667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3683},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3623+AM3638+AM3653+AM3668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3684},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3624+AM3639+AM3654+AM3669","v":1.1287691471094881},1.0941643506476806,1.0595595541858733,1.0249547577240659,0.99034996126225849,0.95574516480045113,0.92114036833864377,0.8865355718768364,0.85193077541502904,0.81732597895322168,0.78272118249141431,0.74811638602960695,0.71351158956779959,0.67890679310599222,0.64430199664418486,0.6096972001823775,0.57509240372057013,0.54048760725876277,0.50588281079695541,0.47127801433514804,0.43667321787334068,0.40206842141153332,0.36746362494972595,0.33285882848791859,0.29825403202611123,0.26364923556430386,0.2290444391024965,0.19443964264068914,0.15983484617888177,0.12523004971707441,9.0625253255267046E-2,5.6020456793459676E-2,2.1415660331652313E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3685},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM3672:AM3684)","v":35.565781994956183},32.196612157022663,28.827442319089137,25.45827248115561,22.089102643222081,18.719932805288551,{"$f":"SUM(AS3672:AS3684)","v":16.709460752019922},14.698988698751288,12.688516645482654,10.678044592214022,8.6675725389453895,8.0542321307198357,7.4408917224942828,6.8275513142687316,6.2142109060431787,5.6008704978176276,5.2653374837321953,4.9298044696467649,4.5942714555613344,4.258738441475904,3.9232054273904731,3.5876724133050431,3.2521393992196121,2.9166063851341817,2.5810733710487508,2.2455403569633203,1.9100073428778894,1.5744743287924587,1.2389413147070281,0.9034083006215976,0.56787528653616692,0.50409632576130503,0.44031736498644314,0.39562938772952466,0.37235707080425851,0.34908475387899235,0.32581243695372619,0.30254012002846004,0.27926780310319388,0.25599548617792772,0.23272316925266157]
[{"$f":"ROW()","v":3686},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":3687},null,"Pipeline"]
[{"$f":"ROW()","v":3688},null,"Compression"]
[{"$f":"ROW()","v":3689},null,"Metering"]
[{"$f":"ROW()","v":3690},null,"Other Depreciable"]
[{"$f":"ROW()","v":3691},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3692},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3693},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3694},null,"Building"]
[{"$f":"ROW()","v":3695},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3696},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3697},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3698},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3699},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3700},null,"Total"]
[{"$f":"ROW()","v":3701}]

{"sheet":"Tax_Asset","index":12,"n_rows":3668,"n_cols":39,"rows_kept":3668,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
["Tax_Asset"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"}]
["Year",null,null,null,null,{"$f":"Inputs!F$6","v":1997},{"$f":"Inputs!G$6","v":1998},{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
["Days",null,null,null,null,{"$f":"Inputs!F$7","v":365},{"$f":"Inputs!G$7","v":365},{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365}]
["Project Year",null,null,null,null,{"$f":"Inputs!F$8","v":0},{"$f":"Inputs!G$8","v":0},{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$26& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,{"$f":"Inputs!F26","v":0.4952415912118987},{"$f":"Inputs!G26","v":0.4952415912118987},{"$f":"Inputs!H26","v":0.4952415912118987},{"$f":"Inputs!I26","v":0.52397438296633614},{"$f":"Inputs!J26","v":0.54033611160427963},{"$f":"Inputs!K26","v":0.55669784024222313},{"$f":"Inputs!L26","v":0.56986703646300696},{"$f":"Inputs!M26","v":0.58463249889237046},{"$f":"Inputs!N26","v":0.60099422753031384},{"$f":"Inputs!O26","v":0.62054848858541711},{"$f":"Inputs!P26","v":0.63890554998408533},{"$f":"Inputs!Q26","v":0.66245047656063805},{"$f":"Inputs!R26","v":0.67641780588571176},{"$f":"Inputs!S26","v":0.69437580073223515},{"$f":"Inputs!T26","v":0.71592539454806303},{"$f":"Inputs!U26","v":0.73170731707317072},{"$f":"Inputs!V26","v":0.75179340028694397},{"$f":"Inputs!W26","v":0.76470588235294112},{"$f":"Inputs!X26","v":0.77761836441893828},{"$f":"Inputs!Y26","v":0.78909612625538017},{"$f":"Inputs!Z26","v":0.80416068866571011},{"$f":"Inputs!AA26","v":0.81850789096126253},{"$f":"Inputs!AB26","v":0.83357245337159258},{"$f":"Inputs!AC26","v":0.84074605451936868},{"$f":"Inputs!AD26","v":0.87015781922525104},{"$f":"Inputs!AE26","v":0.93830703012912486},{"$f":"Inputs!AF26","v":0.97632711621233847},{"$f":"Inputs!AG26","v":1},{"$f":"Inputs!AH26","v":1.0206},{"$f":"Inputs!AI26","v":1.0416243599999999},{"$f":"Inputs!AJ26","v":1.0630818218159999},{"$f":"Inputs!AK26","v":1.0849813073454093},{"$f":"Inputs!AL26","v":1.1073319222767248},{"$f":"Inputs!AM26","v":1.1301429598756252}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$26&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,{"$f":"Inputs!F27","v":2.0192165152222254},{"$f":"Inputs!G27","v":2.0192165152222254},{"$f":"Inputs!H27","v":2.0192165152222254},{"$f":"Inputs!I27","v":1.9084902478223771},{"$f":"Inputs!J27","v":1.8506999227406065},{"$f":"Inputs!K27","v":1.7963065916779792},{"$f":"Inputs!L27","v":1.7547953048955047},{"$f":"Inputs!M27","v":1.7104762425875639},{"$f":"Inputs!N27","v":1.6639094922913558},{"$f":"Inputs!O27","v":1.6114776176146504},{"$f":"Inputs!P27","v":1.5651765742603259},{"$f":"Inputs!Q27","v":1.5095468044522782},{"$f":"Inputs!R27","v":1.4783762214694878},{"$f":"Inputs!S27","v":1.440142353672863},{"$f":"Inputs!T27","v":1.3967935871743489},{"$f":"Inputs!U27","v":1.3666666666666667},{"$f":"Inputs!V27","v":1.3301526717557253},{"$f":"Inputs!W27","v":1.3076923076923077},{"$f":"Inputs!X27","v":1.2859778597785978},{"$f":"Inputs!Y27","v":1.2672727272727273},{"$f":"Inputs!Z27","v":1.2435325602140948},{"$f":"Inputs!AA27","v":1.2217353198948291},{"$f":"Inputs!AB27","v":1.199655765920826},{"$f":"Inputs!AC27","v":1.189419795221843},{"$f":"Inputs!AD27","v":1.1492168178070898},{"$f":"Inputs!AE27","v":1.0657492354740061},{"$f":"Inputs!AF27","v":1.024246877296106},{"$f":"Inputs!AG27","v":1},{"$f":"Inputs!AH27","v":0.97981579463060953},{"$f":"Inputs!AI27","v":0.96003899140761273},{"$f":"Inputs!AJ27","v":0.94066136724241889},{"$f":"Inputs!AK27","v":0.92167486502294638},{"$f":"Inputs!AL27","v":0.9030715902635178},{"$f":"Inputs!AM27","v":0.88484380782237704}]
["DBNGP Asset Account Summary [m$ OD]"]
["DBNGP and BEP Tax Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,{"$f":"G26+G33","v":0},0,{"$f":"I26+I33","v":1549.9999999999998},1354.8904706556987,1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029221,588.22502761915962,432.65598576161943,1036.956153440286,984.45552633195268,1549.5072512929528,1610.0104517889713,1548.4727963357984,1475.2720196532168,1392.6129684616421,1319.119153771795,1240.1192768666958,1166.047968495963,1089.7477416523868,1016.4806737003792,{"$f":"AD26+AD33","v":945.00946831168164},874.18249267285091,798.78778198694943,729.27429638312128,639.37359076856626,{"$f":"AI26+AI33","v":547.66785593552549},476.01255645276365,433.4765408741988,381.91907802481103,351.81415937624041]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,{"$f":"G27+G34","v":0},0,{"$f":"I27+I34","v":5.0594982414987815},3.2674119600000004,1.2552523400000002,0.77395159999999996,3.3767054100000005,52.170393630000007,384.24809023999995,5.2259448199999996,627.41745540999989,1.2817655700000001,618.86641092000013,146.28134829208332,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,29.514560290000002,{"$f":"AD27+AD34","v":39.152843791602713},42.145393486991047,52.332984938426414,39.522348554192675,38.707999149668908,{"$f":"AI27+AI34","v":57.004539843759503},72.667098190570314,65.14330135430815,55.815283900250549,40.194418134071007]
[{"$f":"ROW()","v":18},null,"Redundant or Disposed",null,null,null,{"$f":"G28+G35","v":0},0,{"$f":"I28+I35","v":0},0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151975,-0.37127901571495225,-0.75993126971457925,-2.180727113956201,-0.77966537558071014,0,0,0,0,0,{"$f":"AD28+AD35","v":0},0,0,0,0,{"$f":"AI28+AI35","v":0},0,0,0,0]
[{"$f":"ROW()","v":19},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH36","v":0}]
[{"$f":"ROW()","v":20},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":21},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":22},null,"Depreciation",null,null,null,{"$f":"G29+G39","v":0},0,{"$f":"I29+I39","v":-200.16902758579997},-199.09023882629879,-201.25860738696667,-201.32733610146667,-201.22679686496667,-200.10898514963245,-202.71750483113246,-160.76276023651363,-23.092039450271564,-53.700073243877235,-53.803611410470985,-81.357297987449826,-91.935269009039928,-93.215049247478404,-92.793577061355066,{"$f":"X29+X39","v":-95.175421514265977},{"$f":"Y29+Y39","v":-96.359655438599304},-97.246858128982637,-98.464600901201379,-99.686126792257639,-100.98576567869723,{"$f":"AD29+AD39","v":-109.97981943043379},-117.54010417289246,-121.84647054225462,-129.42305416874751,-130.41373398270966,{"$f":"AI29+AI39","v":-128.65983932652142},-115.20311376913516,-116.70076420369598,-85.920202548821138,-87.507113607541569]
[{"$f":"ROW()","v":23},null,"Asset roll forward adjustment"]
[{"$f":"ROW()","v":24},null,"Closing Value",null,null,{"$f":"F30+F41","v":0},0,1549.9999999999998,{"$f":"I30+I41","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029221,588.22502761915962,432.65598576161943,1036.956153440286,984.45552633195268,1549.5072512929528,1610.0104517889713,1548.4727963357984,1475.2720196532168,1392.6129684616421,1319.119153771795,1240.1192768666958,1166.047968495963,1089.7477416523868,1016.4806737003792,945.00946831168164,{"$f":"AD30+AD41","v":874.18249267285091},798.78778198694943,729.27429638312128,639.37359076856626,547.66785593552549,{"$f":"AI30+AI41","v":476.01255645276365},433.4765408741988,381.91907802481103,351.81415937624041,304.50146390276984]
[{"$f":"ROW()","v":25},"BEP Asset Account"]
[{"$f":"ROW()","v":26},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T145","v":0},{"$f":"U145","v":19.443280140228698},{"$f":"V145","v":18.471116133217262},17.498952126205825,16.526788119194389,15.554624112182955,14.582460105171521,13.610296098160086,12.638132091148652,11.665968084137218,{"$f":"AD145","v":10.693804077125783},9.7216400701143488,8.7494760631029145,7.7773120560914792,6.805148049080044,{"$f":"AI145","v":5.8329840420686088},4.8608200350571735,3.8886560280457387,2.9164920210343039,1.9443280140228691]
[{"$f":"ROW()","v":27},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T146","v":19.443280140228698},{"$f":"U146","v":0},0,0,0,0,0,0,0,0,{"$f":"AD146","v":0},0,0,0,0,{"$f":"AI146","v":0},0,0,0,0]
[{"$f":"ROW()","v":28},null,"Redundant or Disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T147","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD147","v":0},0,0,0,0,{"$f":"AI147","v":0},0,0,0,0]
[{"$f":"ROW()","v":29},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.97216400701143491,-0.97216400701143479,-0.97216400701143479,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143479,-0.97216400701143479,{"$f":"AD148","v":-0.97216400701143479},-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,{"$f":"AI148","v":-0.97216400701143479},-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143457]
[{"$f":"ROW()","v":30},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T26:T29)","v":19.443280140228698},{"$f":"SUM(U26:U29)","v":18.471116133217262},{"$f":"SUM(V26:V29)","v":17.498952126205825},{"$f":"SUM(W26:W29)","v":16.526788119194389},{"$f":"SUM(X26:X29)","v":15.554624112182955},{"$f":"SUM(Y26:Y29)","v":14.582460105171521},13.610296098160086,12.638132091148652,11.665968084137218,10.693804077125783,{"$f":"SUM(AD26:AD29)","v":9.7216400701143488},8.7494760631029145,7.7773120560914792,6.805148049080044,5.8329840420686088,{"$f":"SUM(AI26:AI29)","v":4.8608200350571735},3.8886560280457387,2.9164920210343039,1.9443280140228691,0.97216400701143457]
["DBNGP Tax Assets"]
[{"$f":"ROW()","v":32},"DBNGP Asset"]
[{"$f":"ROW()","v":33},null,"Opening Value",null,null,null,{"$f":"F41","v":0},{"$f":"G41","v":0},{"$f":"H41","v":1549.9999999999998},{"$f":"I41","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029221,588.22502761915962,432.65598576161943,1036.956153440286,984.45552633195268,1549.5072512929528,1590.5671716487425,1530.0016802025812,1457.7730675270111,1376.0861803424477,1303.5645296596122,1225.5368167615243,1152.437672397803,1077.1096095612381,1004.8147056162419,{"$f":"AC41","v":934.31566423455581},{"$f":"AD41","v":864.46085260273651},{"$f":"AE41","v":790.03830592384656},{"$f":"AF41","v":721.49698432702985},{"$f":"AG41","v":632.56844271948626},{"$f":"AH41","v":541.83487189345692},{"$f":"AI41","v":471.15173641770645},{"$f":"AJ41","v":429.58788484615309},{"$f":"AK41","v":379.00258600377674},{"$f":"AL41","v":349.86983136221755}]
[{"$f":"ROW()","v":34},null,"Capex",null,null,null,{"$f":"G275","v":0},0,5.0594982414987815,3.2674119600000004,1.2552523400000002,{"$f":"L275","v":0.77395159999999996},{"$f":"M275","v":3.3767054100000005},52.170393630000007,384.24809023999995,5.2259448199999996,627.41745540999989,1.2817655700000001,618.86641092000013,126.83806815185463,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,29.514560290000002,{"$f":"AD275","v":39.152843791602713},42.145393486991047,52.332984938426414,39.522348554192675,38.707999149668908,{"$f":"AI275","v":57.004539843759503},72.667098190570314,65.14330135430815,55.815283900250549,40.194418134071007]
[{"$f":"ROW()","v":35},null,"Redundant or Disposed",null,null,null,{"$f":"G197+G290","v":0},0,0,0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151975,-0.37127901571495225,-0.75993126971457925,-2.180727113956201,-0.77966537558071014,0,0,0,0,0,0,0,0,0,0,{"$f":"AI197+AI290","v":0},0,0,0,0]
[{"$f":"ROW()","v":36},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":37},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":38},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":39},null,"Depreciation",null,null,null,{"$f":"G212+G305","v":0},0,-200.16902758579997,-199.09023882629879,-201.25860738696667,-201.32733610146667,-201.22679686496667,-200.10898514963245,-202.71750483113246,-160.76276023651363,-23.092039450271564,-53.700073243877235,-53.803611410470985,-81.357297987449826,-90.963105002028499,-92.242885240466975,-91.821413054343637,-94.203257507254548,-95.387491431587875,-96.274694121971208,-97.49243689418995,-98.71396278524621,-100.01360167168581,-109.00765542342236,-116.56794016588103,-120.87430653524319,-128.45089016173608,-129.44156997569823,{"$f":"AI212+AI305","v":-127.68767531950998},-114.23094976212373,-115.72860019668455,-84.948038541809709,-86.53494960053014]
[{"$f":"ROW()","v":40},null,"Asset roll forward adjustment",null,null,null,null,null,{"$f":"(I227-(I182+I197+I212)) + (I320-(I260+I275+I290+I305))","v":0},-1.7763568394002505E-15,0,1.7763568394002505E-15,0,0,-1.1368683772161603E-13,5.6843418860808015E-14,0,0,-2.2737367544323206E-13,0,-2.2737367544323206E-13,2.2737367544323206E-13,4.5474735088646412E-13,-2.2737367544323206E-13,0,0,0,-1.1368683772161603E-13,-3.4106051316484809E-13,3.4106051316484809E-13,1.1368683772161603E-13,0,-2.2737367544323206E-13,0,{"$f":"(AI227-(AI182+AI197+AI212)) + (AI320-(AI260+AI275+AI290+AI305))","v":0},0,5.6843418860808015E-14,-5.6843418860808015E-14,0]
[{"$f":"ROW()","v":41},null,"Closing Value",null,null,{"$f":"F227+F320","v":0},{"$f":"G227+G320","v":0},{"$f":"H227+H320","v":1549.9999999999998},{"$f":"SUM(I33:I40)","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029221,588.22502761915962,{"$f":"SUM(P33:P40)","v":432.65598576161943},{"$f":"SUM(Q33:Q40)","v":1036.956153440286},984.45552633195268,1549.5072512929528,1590.5671716487425,1530.0016802025812,1457.7730675270111,1376.0861803424477,1303.5645296596122,1225.5368167615243,1152.437672397803,1077.1096095612381,1004.8147056162419,934.31566423455581,{"$f":"SUM(AD33:AD40)","v":864.46085260273651},790.03830592384656,721.49698432702985,632.56844271948626,541.83487189345692,{"$f":"SUM(AI33:AI40)","v":471.15173641770645},429.58788484615309,379.00258600377674,349.86983136221755,303.52929989575841]
[{"$f":"ROW()","v":42},null,null,null,"Check",null,{"$f":"IF(ROUND(G41-G227-G320,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":43},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":44},null,"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":45},null,"Rolled Forward Value"]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,{"$f":"I41-(I227+I320)","v":0}]
["DBNGP Asset Account [m$ OD]"]
["Asset Accounts"]
[{"$f":"ROW()","v":49},"Opening Value"]
[{"$f":"ROW()","v":50},null,"Pipeline",null,null,null,{"$f":"F110","v":0},0,1263.1466763899991,1100.3254490592992,935.96605835059938,771.63900561689945,607.24483775819954,443.47187470249963,286.48022677679973,351.56383808709973,226.94513361849994,708.40319222899984,671.76731359649989,1125.091334944,1110.0721770714579,1061.2387040363096,1001.7602723886824,937.93871234183416,876.09789161255105,811.53461381026818,746.97133600798497,682.49329156945225,617.93463324273171,553.45460948507366,488.88222796891569,426.62123237371549,362.88622620302442,298.02572648872393,{"$f":"AH110","v":233.20413580893776},168.97745243510158,116.25548819320807,63.600570894364616,35.74375324334742]
[{"$f":"ROW()","v":51},null,"Compression",null,null,null,{"$f":"F111","v":0},0,211.6036807782983,182.09919821861828,157.91371850594072,130.42220542826195,102.72841355258315,75.447685256904379,86.646844444750883,212.13507083867074,184.39453859099999,301.3892269035,285.21548755800001,379.79912149287009,388.60416503923057,373.66398192041908,355.55248658749014,334.66570296882213,314.8013724218834,292.92643874955911,273.13702189443478,251.34609698077918,228.47988452731116,205.67668827657431,183.46088375915556,162.16140155047475,141.63072811701181,117.27951622921024,92.549010566965094,75.517884674262177,64.783828565054435,54.664852082199019,48.241244767580199]
[{"$f":"ROW()","v":52},null,"Metering",null,null,null,{"$f":"F112","v":0},0,17.353155850315368,15.668938789774369,13.87834266323337,11.870102520025707,9.4482649468180426,8.760488033610379,6.2590492317360464,3.7576104298617157,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.348569057012135,15.697996210253212,21.07207645839431,24.597758448960484,30.728038990193248,32.13561556048694,31.627609865224162,31.590466052277467,31.060339749192103,29.492395269438042,29.725480288799169,29.465544327074237,30.360791638906228,30.166291151867561]
[{"$f":"ROW()","v":53},null,"Other Depreciable",null,null,null,{"$f":"F113","v":0},0,47.658237641387068,46.558635248006745,41.071274929626426,34.894725837246106,28.85113864336579,22.742515452985472,19.164244117886106,12.74427531440795,9.5474313409999993,14.202060579999999,13.944786904999999,25.843544799630003,70.236661168362275,70.683732162063336,74.680254473639266,77.556732877021659,84.016589695097537,81.023028746022334,80.481155484978402,76.632902185790698,73.62868473526548,71.825140026559026,68.299106327551954,64.374655123042274,58.077157054838445,53.198889434304945,48.172294142045331,42.740855025850266,37.607462324274422,31.866030355291919,26.635157845864224]
[{"$f":"ROW()","v":54},null,"Computers and Motor Vehicles",null,null,null,{"$f":"F114","v":0},{"$f":"G114","v":0},{"$f":"H114","v":0},{"$f":"I114","v":0},{"$f":"J114","v":0},{"$f":"K114","v":0},{"$f":"L114","v":0},{"$f":"M114","v":0},{"$f":"N114","v":0},{"$f":"O114","v":0},{"$f":"P114","v":0},{"$f":"Q114","v":0},{"$f":"R114","v":0},{"$f":"S114","v":0},{"$f":"T114","v":0},{"$f":"U114","v":0},{"$f":"V114","v":0},{"$f":"W114","v":0},{"$f":"X114","v":0},{"$f":"Y114","v":3.3065471699999995},{"$f":"Z114","v":5.6014125209999932},{"$f":"AA114","v":8.2794209352749917},{"$f":"AB114","v":10.363952248762491},{"$f":"AC114","v":14.201535655481241},{"$f":"AD114","v":23.205927437102815},{"$f":"AE114","v":20.467290406011031},{"$f":"AF114","v":29.598648990592945},{"$f":"AG114","v":22.371170431508581},22.283606924105143,31.351141104833061,30.790025719737979,26.847082562310945,28.406571428922526]
[{"$f":"ROW()","v":55},null,"Cathodic/Corrosion Protection",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83603079787499979,2.3150540628562495,7.0412903479687472,14.047880012943747,17.189131309624994,20.079214805888284,24.011238333532777,28.285461161689334,28.913234234105364,28.511834223747631,30.404177616510314,31.407438877668028,31.806287483160471,31.964543425941791]
[{"$f":"ROW()","v":56},null,"SCADA , ECI And Comms",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,11.194916970487498,13.500552487499998,19.312734453918747,25.086143194431244,29.98429589371986,40.731428761491912,49.467424765357563,60.481601923019092,63.167564766179154,66.954260368603002,69.322918901373384,71.578168459548095,74.995411529507976]
[{"$f":"ROW()","v":57},null,"Building",null,null,null,{"$f":"F117","v":0},{"$f":"G117","v":0},{"$f":"H117","v":0},{"$f":"I117","v":0},{"$f":"J117","v":0},{"$f":"K117","v":0},{"$f":"L117","v":0},{"$f":"M117","v":0},{"$f":"N117","v":0},{"$f":"O117","v":0},{"$f":"P117","v":0},{"$f":"Q117","v":0},{"$f":"R117","v":0},{"$f":"S117","v":0},{"$f":"T117","v":3.0409407109845787},{"$f":"U117","v":4.5079111306064048},{"$f":"V117","v":5.3696535767996201},{"$f":"W117","v":5.0905017246992825},{"$f":"X117","v":4.9154320449770159},{"$f":"Y117","v":4.6412502452471998},{"$f":"Z117","v":4.3464495955173836},{"$f":"AA117","v":4.0516489457875684},{"$f":"AB117","v":3.7568482960577527},{"$f":"AC117","v":3.4620476463279366},{"$f":"AD117","v":3.6661228941443338},{"$f":"AE117","v":4.4452700987036531},{"$f":"AF117","v":3.9459983183496776},{"$f":"AG117","v":4.7573830467803209},7.8059915422686554,8.8275530163383671,33.199477386858462,51.388202004163503,57.093563639678067]
[{"$f":"ROW()","v":58},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X118","v":0},{"$f":"Y118","v":0},{"$f":"Z118","v":0},{"$f":"AA118","v":0},{"$f":"AB118","v":0},{"$f":"AC118","v":0},{"$f":"AD118","v":0},{"$f":"AE118","v":0},{"$f":"AF118","v":0},{"$f":"AG118","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":59},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":60},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":61},null,"Non-Depreciable",null,null,null,{"$f":"F121","v":0},{"$f":"G121","v":0},{"$f":"H121","v":10.238249340000001},{"$f":"I121","v":10.238249340000001},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.0242329491194226,9.8185843491194227,11.234036679119423,11.895329889119424,12.561392039119424,12.545083195786759,12.506077054951312,12.694702734325082,12.69530076028968,12.692329650289681,{"$f":"Y121","v":12.692329650289681},12.692329650289681,12.692329650289681,12.692329650289681,{"$f":"AC121","v":12.692329650289681},{"$f":"AD121","v":12.692329650289681},{"$f":"AE121","v":12.692329650289681},{"$f":"AF121","v":12.692329650289681},{"$f":"AG121","v":12.692329650289681},{"$f":"AH121","v":12.692329650289681},{"$f":"AI121","v":12.692329650289681},{"$f":"AJ121","v":12.692329650289681},{"$f":"AK121","v":12.692329650289681},{"$f":"AL121","v":12.692329650289681}]
[{"$f":"ROW()","v":62},null,"Cost of Raising Equity",null,null,null,0,0,0,{"$f":"I122","v":0},{"$f":"J122","v":0},{"$f":"K122","v":0},{"$f":"L122","v":0},{"$f":"M122","v":0},{"$f":"N122","v":0},{"$f":"O122","v":0},{"$f":"P122","v":0},{"$f":"Q122","v":0},{"$f":"R122","v":0},{"$f":"S122","v":0},{"$f":"T122","v":0},{"$f":"U122","v":0},{"$f":"V122","v":0},{"$f":"W122","v":0},{"$f":"X122","v":0},{"$f":"Y122","v":0},{"$f":"Z122","v":0},{"$f":"AA122","v":0},{"$f":"AB122","v":0},0,2.0551283054805665,2.9058497613600522,3.3225440135975868,3.7882515323512269,3.9557089994796444,3.9606022371180414,4.0633709006135481,4.1982708735414427,3.930964679217281]
[{"$f":"ROW()","v":63},null,"Total",null,null,null,{"$f":"SUM(G50:G62)","v":0},0,{"$f":"SUM(I50:I62)","v":1549.9999999999998},{"$f":"SUM(J50:J62)","v":1354.8904706556987},1159.0676437893999,959.06428874243329,758.51090424096651,560.66081278599995,406.69444221029221,588.2250276191595,432.65598576161932,1036.956153440286,984.45552633195268,1549.5072512929528,1590.567171648742,1530.0016802025807,1457.7730675270104,1376.0861803424471,1303.5645296596115,1225.5368167615236,1152.4376723978023,1077.1096095612374,1004.8147056162413,{"$f":"SUM(AD50:AD62)","v":934.31566423455524},864.46085260273571,790.03830592384577,721.49698432702905,632.56844271948546,{"$f":"SUM(AI50:AI62)","v":541.83487189345612},471.15173641770565,429.58788484615229,379.00258600377595,349.86983136221676]
[{"$f":"ROW()","v":64},"Capex",null,null,"Check",{"$f":"IF(ROUND(F63-F182-F260,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":65},null,"Pipeline",null,null,null,null,null,{"$f":"I262","v":1.3878405999999999},{"$f":"J262","v":3.0096500000000002E-2},6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999986,7.4336034800000004,229.88054288999993,1.1463871999999999,493.54175513999991,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.5233363749999971E-2,8.8811437499999955E-3,8.7959769999999993E-2,{"$f":"AD262","v":0},2.3098810959577185,1.0636616650626538,2.1434419999999996E-2,0,{"$f":"AI262","v":0.19472979588719011},0.19924716046204766,0.20386931938853076,0.32074854439625256,0.21343780081822022]
[{"$f":"ROW()","v":66},null,"Compression",null,null,null,null,null,{"$f":"I263","v":-1.9960040585012195},1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346781999999998,41.216322780000006,153.70189397999997,0.13571847999999997,126.82707395999999,0,110.75737328037005,30.587693245633893,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.4112783485000002,4.6173590831249998,2.8467189787499994,1.9137673878749997,2.0724719599999997,{"$f":"AD263","v":2.7634872913180613},3.8898085926877619,5.0157975962613488,1.6330694299999993,1.3003587072,{"$f":"AI263","v":6.95583206384135},6.1533093501402911,7.2040402613605217,5.0613223107003069,4.5944207898709131]
[{"$f":"ROW()","v":67},null,"Metering",null,null,null,null,null,{"$f":"I264","v":0.57169320000000023},0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000003,0,0,0,0,7.6179759999999999E-2,4.7555367100000003,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055299999999,3.3113628224999987,3.5379170583749806,6.7984312904999973,5.4032617856250775,8.2567093700000012,{"$f":"AD264","v":4.0844526903942615},2.7134641168903721,3.4735087225181496,3.3324905400000002,2.5758270215999999,{"$f":"AI264","v":4.2070011386724993},4.0357190985199907,5.3437875255206579,4.6041995600152967,4.6192071151272236]
[{"$f":"ROW()","v":68},null,"Other Depreciable",null,null,null,null,null,{"$f":"I265","v":5.0959685000000006},1.37068648,0.75003203000000007,0.92049552999999995,0.90148431000000007,3.5204673699999995,0.78549806,2.1494877400000001,5.6331739800000005,0.54429260000000013,12.727538799630002,46.761417977357318,4.4369118538139354,8.2917760666417131,7.4665115184499751,11.621402839992811,2.2469138593749993,4.8109472403749987,1.7451145642499994,2.6764061411249993,4.0108991900000026,{"$f":"AD265","v":2.4889551591993828},2.5200572532414931,0.51554893671142032,1.8114155400000007,1.8245909177999999,{"$f":"AI265","v":1.4091736842159024},1.7525180350317739,1.1684123358503966,1.4209384816435382,1.2232510520011977]
[{"$f":"ROW()","v":69},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,4.4002969500000004,{"$f":"AD266","v":15.06395600637938},6.7012718602177808,17.795961357420389,5.1472618599999995,9.388940299199998,{"$f":"AI266","v":17.980976950369975},11.979341056838143,8.3730671304681561,12.298321891535961,7.6776136796881955]
[{"$f":"ROW()","v":70},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83603079787499979,1.5208248048749997,4.8440790652499981,7.3666363983749985,3.8696298499999995,{"$f":"AD267","v":4.1518243681504741},5.7473409819517363,6.782042202401362,3.8737209399999988,3.0964830497999998,{"$f":"AI267","v":5.5049385677910037},5.0364010048060237,4.7339886335467369,4.7148079011528958,4.7094310603327783]
[{"$f":"ROW()","v":71},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.8165931999999998,{"$f":"AD268","v":8.0461640731343724},15.504377056244682,16.27226904066185,20.927251670000004,15.431475061799999,{"$f":"AI268","v":17.699002664464956},16.970839185365403,17.065055983624379,18.693203410344505,14.566333874647679]
[{"$f":"ROW()","v":72},null,"Building",null,null,null,null,null,{"$f":"I269","v":0},0,0,0,0,0,0,0,0,0,0,3.0409407109845787,1.6190174551710552,1.0947403545009966,8.5830739324944585E-3,0.11309440000718902,1.9637000000000002E-2,0,0,0,0,{"$f":"AD269","v":0.49887589754621225},1.0864197517277903,-0.16483873939230986,0.98097903000000031,3.4075660122000002,{"$f":"AI269","v":1.465708141086377},24.852713741063919,19.290831831375467,7.2897396453693757,1.3150522566541956]
[{"$f":"ROW()","v":73},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":74},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":75},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I273","v":0},0,0,0,0,0,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,{"$f":"AD273","v":0},0,0,0,0,{"$f":"AI273","v":0},0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD274","v":2.0551283054805665},1.6727727780717125,1.5790341567815553,1.7947251241926745,1.6827580800689084,{"$f":"AI274","v":1.5871768374302551},1.6870095583427229,1.7602483331733134,1.4120021550924156,1.2756705049306019]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I65:I77)","v":5.0594982414987815},3.2674119600000004,1.2552523400000002,0.77395159999999996,3.3767054100000005,52.170393630000007,384.24809023999995,5.2259448199999996,627.41745540999989,1.2817655700000001,618.86641092000013,126.83806815185463,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,29.514560290000002,39.152843791602713,42.145393486991047,52.332984938426414,39.522348554192675,38.707999149668908,57.004539843759503,72.667098190570314,65.14330135430815,55.815283900250549,40.194418134071007]
[{"$f":"ROW()","v":79},"Redundant or Disposed",null,null,"Check",null,null,null,{"$f":"IF(ROUND(I78-Inputs!I838*I$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-Inputs!J838*J$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K78-Inputs!K838*K$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L78-Inputs!L838*L$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M78-Inputs!M838*M$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N78-Inputs!N838*N$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O78-Inputs!O838*O$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P78-Inputs!P838*P$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q78-Inputs!Q838*Q$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R78-Inputs!R838*R$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S78-Inputs!S838*S$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T78-Inputs!T838*T$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U78-Inputs!U838*U$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V78-Inputs!V838*V$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W78-Inputs!W838*W$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X78-Inputs!X838*X$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y78-Inputs!Y838*Y$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z78-Inputs!Z838*Z$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA78-Inputs!AA838*AA$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB78-Inputs!AB838*AB$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC78-Inputs!AC838*AC$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD78-Inputs!AD838*AD$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE78-Inputs!AE838*AE$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF78-Inputs!AF838*AF$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG78-Inputs!AG838*AG$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH78-Inputs!AH838*AH$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI78-Inputs!AI838*AI$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ78-Inputs!AJ838*AJ$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK78-Inputs!AK838*AK$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL78-Inputs!AL838*AL$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM78-Inputs!AM838*AM$11,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,{"$f":"I184+I277","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S184+S277","v":0},{"$f":"T184+T277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI184+AI277","v":0},0,0,0,0]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,{"$f":"I185+I278","v":0},0,0,0,0,-3.8643121450734461,0,0,0,0,0,-7.6746398218032974E-2,0,-1.444111956415327E-2,-1.783686108523912E-2,-0.27752402011433047,0,0,0,0,0,0,0,0,0,0,{"$f":"AI185+AI278","v":0},0,0,0,0]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,{"$f":"I186+I279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6868449699446486,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI186+AI279","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,{"$f":"I187+I280","v":0},0,0,0,0,-6.9295210121204542E-2,0,-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.3441034103971647,-0.37127901571495225,-0.74549015015042597,-0.47604528292631365,-0.50214135546637961,0,0,0,0,0,0,0,0,0,0,{"$f":"AI187+AI280","v":0},0,0,0,0]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I188+I281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI188+AI281","v":0},0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I189+I282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI189+AI282","v":0},0,0,0,0]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I190+I283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI190+AI283","v":0},0,0,0,0]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,{"$f":"I191+I284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y192+Y285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":90},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":91},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I195+I288","v":0},0,0,0,0,-2.0941717008805782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI195+AI288","v":0},0,0,0,0]
[{"$f":"ROW()","v":92},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I196+I289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI196+AI289","v":0},0,0,0,0]
[{"$f":"ROW()","v":93},null,"Total",null,null,null,null,null,{"$f":"SUM(I80:I92)","v":0},{"$f":"SUM(J80:J92)","v":0},{"$f":"SUM(K80:K92)","v":0},{"$f":"SUM(L80:L92)","v":0},{"$f":"SUM(M80:M92)","v":0},{"$f":"SUM(N80:N92)","v":-6.0277790560752287},{"$f":"SUM(O80:O92)","v":0},{"$f":"SUM(P80:P92)","v":-3.222644102665502E-2},{"$f":"SUM(Q80:Q92)","v":-2.5248281061764657E-2},{"$f":"SUM(R80:R92)","v":-8.2319434456087193E-2},{"$f":"SUM(S80:S92)","v":-1.1074548529007935E-2},{"$f":"SUM(T80:T92)","v":-4.4208498086151975},{"$f":"SUM(U80:U92)","v":-0.37127901571495225},{"$f":"SUM(V80:V92)","v":-0.75993126971457925},{"$f":"SUM(W80:W92)","v":-2.1807271139562014},{"$f":"SUM(X80:X92)","v":-0.77966537558071014},{"$f":"SUM(Y80:Y92)","v":0},{"$f":"SUM(Z80:Z92)","v":0},{"$f":"SUM(AA80:AA92)","v":0},{"$f":"SUM(AB80:AB92)","v":0},{"$f":"SUM(AC80:AC92)","v":0},0,0,0,0,{"$f":"SUM(AH80:AH92)","v":0},0,0,0,0,{"$f":"SUM(AM80:AM92)","v":0}]
[{"$f":"ROW()","v":94},"Depreciation",null,null,"Check",null,null,null,{"$f":"IF(ROUND(I93-I197-I290,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":95},null,"Pipeline",null,null,null,{"$f":"G199+G292","v":0},0,-164.20906793069989,-164.3894872086999,-164.39099203369992,-164.39418899869992,-164.39419005569991,-164.42525140569992,-164.79693157969993,-125.76509166859982,-12.083696529499996,-36.635878632499995,-36.635878632499995,-61.133873631499995,-63.439609419447898,-64.169916238662879,-64.404490468214661,-64.433636989282974,-64.563277802282968,-64.563277802282968,-64.563277802282968,-64.567539470470464,-64.567983527657958,-64.572381516157961,-64.570876691157963,-64.798667835753733,-64.881934134300423,-64.821590679786183,{"$f":"AI199+AI292","v":-64.421413169723351},-52.92121140235556,-52.85878661823201,-28.177566195413444,-28.18553471867752]
[{"$f":"ROW()","v":96},null,"Compression",null,null,null,{"$f":"G200+G293","v":0},0,-27.508478501178782,-25.512474442677558,-27.57482823767878,-27.578993995678779,-27.464196115678774,-26.152851447080071,-28.213667586080074,-27.876250727670797,-9.8323856474999989,-16.1737393455,-16.1737393455,-21.70590330105529,-23.236256559149872,-23.650260039844408,-23.926879424724387,-24.062430806824317,-24.286212020824316,-24.406775938249314,-24.637643892405563,-24.779979841343064,-24.875668210736812,-24.979291808736807,-25.189290801368617,-25.546471029724209,-25.984281317801607,-26.030864369445123,{"$f":"AI200+AI293","v":-23.986957956544291},-16.887365459348011,-17.323016744215952,-11.484929625319126,-11.723597751445958]
[{"$f":"ROW()","v":97},null,"Metering",null,null,null,{"$f":"G201+G294","v":0},0,-2.2559102605409982,-2.3302303765409977,-2.3662059932076644,-2.3900703832076644,-2.3583031932076648,-2.5014388018743317,-2.5014388018743317,-1.807312567861715,-0.22266081333333335,-0.17120842533333336,-0.17628707600000001,-0.49332285666666675,-0.51663014348356262,-0.63994744873654397,0.91167959676949017,-0.75962096496723597,-1.0037080003005694,-1.1884899051339026,-1.4243510423589014,-1.8775797950589013,-2.1264288287672395,-2.6768761201005731,-3.2214698121531411,-3.5106525354648488,-3.8626168430853647,-4.1437715013540588,{"$f":"AI201+AI294","v":-3.9739161193113723},-4.2956550602449246,-4.4485402136886645,-4.7987000470539645,-4.9787884759578969]
[{"$f":"ROW()","v":98},null,"Other Depreciable",null,null,null,{"$f":"G202+G295","v":0},0,-6.1955708933803191,-6.8580467983803191,-6.9265811223803198,-6.9640827238803187,-7.010107500380319,-7.0294434949781577,-7.2054668634781578,-5.3141052723812958,-0.95329645993823509,-0.71924684054391275,-0.81770635647099199,1.9758018017721293,-3.6185618443979339,-3.5497636049153565,-4.1139878321412571,-4.6594046664505608,-5.2404748084502017,-5.352820501418952,-5.5933678634377024,-5.6806235916502015,-5.8144438987064522,-6.0149888582064523,-6.4445084577511755,-6.8130470049152514,-6.6896831605334954,-6.851186210059625,{"$f":"AI202+AI295","v":-6.8406128004109643},-6.8859107366076246,-6.909844304832907,-6.6518109910712218,-6.6550980813081519]
[{"$f":"ROW()","v":99},null,"Computers and Motor Vehicles",null,null,null,{"$f":"G203+G296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.16532735849999997,-0.28833699397499968,-0.4366542643874996,-0.56271354328124956,-6.0595642247578096,-9.4399088913095603,-8.6646027728384745,-12.374740419084366,-9.4765038066034322,{"$f":"AI203+AI296","v":-8.9134427696420584},-12.540456441933227,-12.316010287895192,-10.738833024924379,-11.36262857156901]
[{"$f":"ROW()","v":100},null,"Cathodic/Corrosion Protection",null,null,null,{"$f":"G204+G297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1801539893749989E-2,-0.11784278013749998,-0.36004673339999987,-0.72837855331874979,-1.2617408718871839,-1.8153174543072472,-2.5078193742448036,-3.2459478675839688,-3.4978830601577311,{"$f":"AI204+AI297","v":-3.6125951750283245},-4.0331397436483059,-4.335140028054294,-4.5565519583715766,-4.745884866994043]
[{"$f":"ROW()","v":101},null,"SCADA , ECI And Comms",null,null,null,{"$f":"G205+G298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.26140042676249997,-0.57281586986249988,-0.71673843920624991,-1.0431844594874997,-3.1480113738457587,-4.7572441884726331,-7.5362730367961941,-9.9130745123384774,-12.745512218639934,{"$f":"AI205+AI298","v":-13.912307062041098},-14.602180652595022,-14.809806425449677,-15.275960340384618,-15.544409761901594]
[{"$f":"ROW()","v":102},null,"Building",null,null,null,{"$f":"G206+G299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.15204703554922894,-0.23299790830778169,-0.28773492603283152,-0.28816407972945624,-0.29381879972981562,-0.29480064972981568,-0.29480064972981568,-0.29480064972981568,-0.29480064972981568,-0.29480064972981568,-0.30727254716847097,-0.33443304096166571,-0.16959430156935584,-0.3589575167116657,{"$f":"AI206+AI299","v":-0.44414666701666572},-0.48078937054382515,-1.1021072140704231,-1.5843780098548097,-1.766621500989044]
[{"$f":"ROW()","v":103},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y207+Y300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":105},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":106},null,"Non-Depreciable",null,null,null,{"$f":"G210+G303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI210+AI303","v":0},0,0,0,0]
[{"$f":"ROW()","v":107},null,"Cost of Raising Equity",null,null,null,{"$f":"G211+G304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.82205132219222654,-1.162339904544021,-1.3290176054390346,-1.5153006129404907,{"$f":"AI211+AI304","v":-1.5822835997918578},-1.5842408948472166,-1.6253483602454193,-1.6793083494165768,-1.5723858716869124]
[{"$f":"ROW()","v":108},null,"Total",null,null,null,{"$f":"SUM(G95:G107)","v":0},0,{"$f":"SUM(I95:I107)","v":-200.16902758579997},{"$f":"SUM(J95:J107)","v":-199.09023882629879},{"$f":"SUM(K95:K107)","v":-201.2586073869667},{"$f":"SUM(L95:L107)","v":-201.3273361014667},{"$f":"SUM(M95:M107)","v":-201.22679686496667},{"$f":"SUM(N95:N107)","v":-200.1089851496325},{"$f":"SUM(O95:O107)","v":-202.71750483113252},{"$f":"SUM(P95:P107)","v":-160.76276023651363},{"$f":"SUM(Q95:Q107)","v":-23.092039450271564},{"$f":"SUM(R95:R107)","v":-53.700073243877235},{"$f":"SUM(S95:S107)","v":-53.803611410470985},{"$f":"SUM(T95:T107)","v":-81.357297987449812},{"$f":"SUM(U95:U107)","v":-90.963105002028499},{"$f":"SUM(V95:V107)","v":-92.242885240466975},{"$f":"SUM(W95:W107)","v":-91.821413054343651},{"$f":"SUM(X95:X107)","v":-94.203257507254548},{"$f":"SUM(Y95:Y107)","v":-95.387491431587875},{"$f":"SUM(Z95:Z107)","v":-96.274694121971208},{"$f":"SUM(AA95:AA107)","v":-97.49243689418995},{"$f":"SUM(AB95:AB107)","v":-98.71396278524621},{"$f":"SUM(AC95:AC107)","v":-100.01360167168581},-109.00765542342236,-116.56794016588103,-120.87430653524319,-128.45089016173608,{"$f":"SUM(AH95:AH107)","v":-129.44156997569823},-127.68767531950998,-114.23094976212373,-115.72860019668455,-84.948038541809709,{"$f":"SUM(AM95:AM107)","v":-86.53494960053014}]
[{"$f":"ROW()","v":109},"Closing Value",null,null,"Check",{"$f":"IF(ROUND(F108-F212-F305,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":110},null,"Pipeline",null,null,{"$f":"F214+F307","v":0},0,1263.1466763899991,1100.3254490592992,935.96605835059938,771.63900561689945,607.24483775819954,443.47187470249963,286.48022677679973,351.56383808709973,226.94513361849994,708.40319222899984,671.76731359649989,1125.091334944,1110.0721770714579,1061.2387040363096,1001.7602723886824,937.93871234183416,876.09789161255105,811.53461381026818,746.97133600798497,682.49329156945225,617.93463324273171,553.45460948507366,488.88222796891569,426.62123237371549,362.88622620302442,298.02572648872393,233.20413580893776,{"$f":"AI214+AI307","v":168.97745243510158},116.25548819320807,63.600570894364616,35.74375324334742,7.7716563254881184]
[{"$f":"ROW()","v":111},null,"Compression",null,null,{"$f":"F215+F308","v":0},0,211.6036807782983,182.09919821861828,157.91371850594072,130.42220542826195,102.72841355258315,75.447685256904379,86.646844444750883,212.13507083867074,184.39453859099999,301.3892269035,285.21548755800001,379.79912149287009,388.60416503923057,373.66398192041908,355.55248658749014,334.66570296882213,314.8013724218834,292.92643874955911,273.13702189443478,251.34609698077918,228.47988452731116,205.67668827657431,183.46088375915556,162.16140155047475,141.63072811701181,117.27951622921024,92.549010566965094,{"$f":"AI215+AI308","v":75.517884674262177},64.783828565054435,54.664852082199019,48.241244767580199,41.112067806005172]
[{"$f":"ROW()","v":112},null,"Metering",null,null,{"$f":"F216+F309","v":0},0,17.353155850315368,15.668938789774369,13.87834266323337,11.870102520025707,9.4482649468180426,8.760488033610379,6.2590492317360464,3.7576104298617157,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.348569057012135,15.697996210253212,21.07207645839431,24.597758448960484,30.728038990193248,32.13561556048694,31.627609865224162,31.590466052277467,31.060339749192103,29.492395269438042,{"$f":"AI216+AI309","v":29.725480288799169},29.465544327074237,30.360791638906228,30.166291151867561,29.806709791036884]
[{"$f":"ROW()","v":113},null,"Other Depreciable",null,null,{"$f":"F217+F310","v":0},0,47.658237641387068,46.558635248006745,41.071274929626426,34.894725837246106,28.85113864336579,22.742515452985472,19.164244117886106,12.74427531440795,9.5474313409999993,14.202060579999999,13.944786904999999,25.843544799630003,70.236661168362275,70.683732162063336,74.680254473639266,77.556732877021659,84.016589695097537,81.023028746022334,80.481155484978402,76.632902185790698,73.62868473526548,71.825140026559026,68.299106327551954,64.374655123042274,58.077157054838445,53.198889434304945,48.172294142045331,{"$f":"AI217+AI310","v":42.740855025850266},37.607462324274422,31.866030355291919,26.635157845864224,21.203310816557273]
[{"$f":"ROW()","v":114},null,"Computers and Motor Vehicles",null,null,null,{"$f":"G218+G311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3065471699999995,5.6014125209999932,8.2794209352749917,10.363952248762491,14.201535655481241,23.205927437102815,20.467290406011031,29.598648990592945,22.371170431508581,22.283606924105143,{"$f":"AI218+AI311","v":31.351141104833061},30.790025719737979,26.847082562310945,28.406571428922526,24.721556537041714]
[{"$f":"ROW()","v":115},null,"Cathodic/Corrosion Protection",null,null,null,{"$f":"G219+G312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83603079787499979,2.3150540628562495,7.0412903479687472,14.047880012943747,17.189131309624994,20.079214805888284,24.011238333532777,28.285461161689334,28.913234234105364,28.511834223747631,{"$f":"AI219+AI312","v":30.404177616510314},31.407438877668028,31.806287483160471,31.964543425941791,31.928089619280524]
[{"$f":"ROW()","v":116},null,"SCADA , ECI And Comms",null,null,null,{"$f":"G220+G313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,11.194916970487498,13.500552487499998,19.312734453918747,25.086143194431244,29.98429589371986,40.731428761491912,49.467424765357563,60.481601923019092,63.167564766179154,{"$f":"AI220+AI313","v":66.954260368603002},69.322918901373384,71.578168459548095,74.995411529507976,74.017335642254068]
[{"$f":"ROW()","v":117},null,"Building",null,null,null,{"$f":"G221+G314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.0409407109845787,4.5079111306064048,5.3696535767996201,5.0905017246992825,4.9154320449770159,4.6412502452471998,4.3464495955173836,4.0516489457875684,3.7568482960577527,3.4620476463279366,3.6661228941443338,4.4452700987036531,3.9459983183496776,4.7573830467803209,7.8059915422686554,{"$f":"AI221+AI314","v":8.8275530163383671},33.199477386858462,51.388202004163503,57.093563639678067,56.641994395343225]
[{"$f":"ROW()","v":118},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y222+Y315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":119},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":120},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":121},null,"Non-Depreciable",null,null,{"$f":"F225+F318","v":0},{"$f":"G225+G318","v":0},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.0242329491194226,9.8185843491194227,11.234036679119423,11.895329889119424,12.561392039119424,12.545083195786759,12.506077054951312,12.694702734325082,12.69530076028968,12.692329650289681,12.692329650289681,12.692329650289681,12.692329650289681,12.692329650289681,12.692329650289681,12.692329650289681,12.692329650289681,12.692329650289681,12.692329650289681,12.692329650289681,{"$f":"AI225+AI318","v":12.692329650289681},12.692329650289681,12.692329650289681,12.692329650289681,12.692329650289681]
[{"$f":"ROW()","v":122},null,"Cost of Raising Equity",null,null,{"$f":"F226+F319","v":0},{"$f":"G226+G319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0551283054805665,2.9058497613600522,3.3225440135975868,3.7882515323512269,3.9557089994796444,{"$f":"AI226+AI319","v":3.9606022371180414},4.0633709006135481,4.1982708735414427,3.930964679217281,3.6342493124609705]
[{"$f":"ROW()","v":123},null,"Total",null,null,{"$f":"SUM(F110:F122)","v":0},0,1549.9999999999998,1354.8904706556987,1159.0676437893999,959.06428874243329,758.51090424096651,560.66081278599995,406.69444221029221,588.2250276191595,432.65598576161932,1036.956153440286,984.45552633195268,1549.5072512929528,1590.567171648742,1530.0016802025807,1457.7730675270104,1376.0861803424471,1303.5645296596115,1225.5368167615236,1152.4376723978023,1077.1096095612374,1004.8147056162413,934.31566423455524,864.46085260273571,790.03830592384577,721.49698432702905,632.56844271948546,541.83487189345612,471.15173641770565,429.58788484615229,379.00258600377595,349.86983136221676,303.52929989575762]
[{"$f":"ROW()","v":124},"Over Depreciation or Out of Service Assets",null,null,"Check",{"$f":"IF(ROUND(F123-F227-F320,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI123-AI227-AI320,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":125},null,"Pipeline"]
[{"$f":"ROW()","v":126},null,"Compression"]
[{"$f":"ROW()","v":127},null,"Metering"]
[{"$f":"ROW()","v":128},null,"Other Depreciable"]
[{"$f":"ROW()","v":129},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":130},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":131},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":132},null,"Building"]
[{"$f":"ROW()","v":133},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":134},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":135},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":136},null,"Non-Depreciable"]
[{"$f":"ROW()","v":137},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":138},null,"Total"]
[{"$f":"ROW()","v":139}]
[]
["BEP Asset Account [m$ OD]"]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":143},"BEP Asset Account"]
[{"$f":"ROW()","v":144},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$550","v":20},{"$f":"U144-1","v":19},18,17,16,15,14,13,12,{"$f":"AC144-1","v":11},{"$f":"AD144-1","v":10},{"$f":"AE144-1","v":9},{"$f":"AF144-1","v":8},{"$f":"AG144-1","v":7},{"$f":"AH144-1","v":6},{"$f":"AI144-1","v":5},{"$f":"AJ144-1","v":4},{"$f":"AK144-1","v":3},{"$f":"AL144-1","v":2}]
[{"$f":"ROW()","v":145},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S149","v":0},{"$f":"T149","v":19.443280140228698},{"$f":"U149","v":18.471116133217262},{"$f":"V149","v":17.498952126205825},{"$f":"W149","v":16.526788119194389},{"$f":"X149","v":15.554624112182955},14.582460105171521,13.610296098160086,12.638132091148652,11.665968084137218,{"$f":"AC149","v":10.693804077125783},{"$f":"AD149","v":9.7216400701143488},{"$f":"AE149","v":8.7494760631029145},{"$f":"AF149","v":7.7773120560914792},{"$f":"AG149","v":6.805148049080044},{"$f":"AH149","v":5.8329840420686088},{"$f":"AI149","v":4.8608200350571735},{"$f":"AJ149","v":3.8886560280457387},{"$f":"AK149","v":2.9164920210343039},{"$f":"AL149","v":1.9443280140228691}]
[{"$f":"ROW()","v":146},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$546*$T$11","v":19.443280140228698}]
[{"$f":"ROW()","v":147},null,"Redundant or Disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U554*U$11","v":0},{"$f":"Inputs!V554*V$11","v":0},{"$f":"Inputs!W554*W$11","v":0},{"$f":"Inputs!X554*X$11","v":0},{"$f":"Inputs!Y554*Y$11","v":0},{"$f":"Inputs!Z554*Z$11","v":0},{"$f":"Inputs!AA554*AA$11","v":0},{"$f":"Inputs!AB554*AB$11","v":0},{"$f":"Inputs!AC554*AC$11","v":0},{"$f":"Inputs!AD554*AD$11","v":0},{"$f":"Inputs!AE554*AE$11","v":0},{"$f":"Inputs!AF554*AF$11","v":0},{"$f":"Inputs!AG554*AG$11","v":0},{"$f":"Inputs!AH554*AH$11","v":0},{"$f":"Inputs!AI554*AI$11","v":0},{"$f":"Inputs!AJ554*AJ$11","v":0},{"$f":"Inputs!AK554*AK$11","v":0},{"$f":"Inputs!AL554*AL$11","v":0},{"$f":"Inputs!AM554*AM$11","v":0}]
[{"$f":"ROW()","v":148},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-U145/U144","v":-0.97216400701143491},-0.97216400701143479,-0.97216400701143479,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143479,-0.97216400701143479,{"$f":"-AD145/AD144","v":-0.97216400701143479},-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,{"$f":"-AI145/AI144","v":-0.97216400701143479},-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143457]
[{"$f":"ROW()","v":149},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T145:T148)","v":19.443280140228698},{"$f":"SUM(U145:U148)","v":18.471116133217262},{"$f":"SUM(V145:V148)","v":17.498952126205825},{"$f":"SUM(W145:W148)","v":16.526788119194389},{"$f":"SUM(X145:X148)","v":15.554624112182955},{"$f":"SUM(Y145:Y148)","v":14.582460105171521},13.610296098160086,12.638132091148652,11.665968084137218,10.693804077125783,{"$f":"SUM(AD145:AD148)","v":9.7216400701143488},8.7494760631029145,7.7773120560914792,6.805148049080044,5.8329840420686088,{"$f":"SUM(AI145:AI148)","v":4.8608200350571735},3.8886560280457387,2.9164920210343039,1.9443280140228691,0.97216400701143457]
[{"$f":"ROW()","v":150}]
["Opening Capital Base [$m OD]"]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":153},"Life"]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!$E$40","v":7.6923076923076916},{"$f":"MAX(I154-1,0)","v":6.6923076923076916},{"$f":"MAX(J154-1,0)","v":5.6923076923076916},4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AC154-1,0)","v":0},{"$f":"MAX(AD154-1,0)","v":0},{"$f":"MAX(AE154-1,0)","v":0},{"$f":"MAX(AF154-1,0)","v":0},{"$f":"MAX(AG154-1,0)","v":0},{"$f":"MAX(AH154-1,0)","v":0},{"$f":"MAX(AI154-1,0)","v":0},{"$f":"MAX(AJ154-1,0)","v":0},{"$f":"MAX(AK154-1,0)","v":0},{"$f":"MAX(AL154-1,0)","v":0}]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,{"$f":"Inputs!$E$41","v":7.6923076923076916},{"$f":"MAX(I155-1,0)","v":6.6923076923076916},5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,{"$f":"Inputs!$E$42","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!$E$43","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!$E$44","v":0},{"$f":"MAX(I158-1,0)","v":0},{"$f":"MAX(J158-1,0)","v":0},{"$f":"MAX(K158-1,0)","v":0},{"$f":"MAX(L158-1,0)","v":0},{"$f":"MAX(M158-1,0)","v":0},{"$f":"MAX(N158-1,0)","v":0},{"$f":"MAX(O158-1,0)","v":0},{"$f":"MAX(P158-1,0)","v":0},{"$f":"MAX(Q158-1,0)","v":0},{"$f":"MAX(R158-1,0)","v":0},{"$f":"MAX(S158-1,0)","v":0},{"$f":"MAX(T158-1,0)","v":0},{"$f":"MAX(U158-1,0)","v":0},{"$f":"MAX(V158-1,0)","v":0},{"$f":"MAX(W158-1,0)","v":0},{"$f":"MAX(X158-1,0)","v":0},{"$f":"MAX(Y158-1,0)","v":0},{"$f":"MAX(Z158-1,0)","v":0},{"$f":"MAX(AA158-1,0)","v":0},{"$f":"MAX(AB158-1,0)","v":0},{"$f":"MAX(AC158-1,0)","v":0},{"$f":"MAX(AD158-1,0)","v":0},{"$f":"MAX(AE158-1,0)","v":0},{"$f":"MAX(AF158-1,0)","v":0},{"$f":"MAX(AG158-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!$E$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!$E$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,{"$f":"Inputs!$E$47","v":0},{"$f":"MAX(I161-1,0)","v":0},{"$f":"MAX(J161-1,0)","v":0},{"$f":"MAX(K161-1,0)","v":0},{"$f":"MAX(L161-1,0)","v":0},{"$f":"MAX(M161-1,0)","v":0},{"$f":"MAX(N161-1,0)","v":0},{"$f":"MAX(O161-1,0)","v":0},{"$f":"MAX(P161-1,0)","v":0},{"$f":"MAX(Q161-1,0)","v":0},{"$f":"MAX(R161-1,0)","v":0},{"$f":"MAX(S161-1,0)","v":0},{"$f":"MAX(T161-1,0)","v":0},{"$f":"MAX(U161-1,0)","v":0},{"$f":"MAX(V161-1,0)","v":0},{"$f":"MAX(W161-1,0)","v":0},{"$f":"MAX(X161-1,0)","v":0},{"$f":"MAX(Y161-1,0)","v":0},{"$f":"MAX(Z161-1,0)","v":0},{"$f":"MAX(AA161-1,0)","v":0},{"$f":"MAX(AB161-1,0)","v":0},{"$f":"MAX(AC161-1,0)","v":0},{"$f":"MAX(AD161-1,0)","v":0},{"$f":"MAX(AE161-1,0)","v":0},{"$f":"MAX(AF161-1,0)","v":0},{"$f":"MAX(AG161-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":162},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(X162-1,0)","v":0},{"$f":"MAX(Y162-1,0)","v":0},{"$f":"MAX(Z162-1,0)","v":0},{"$f":"MAX(AA162-1,0)","v":0},{"$f":"MAX(AB162-1,0)","v":0},{"$f":"MAX(AC162-1,0)","v":0},{"$f":"MAX(AD162-1,0)","v":0},{"$f":"MAX(AE162-1,0)","v":0},{"$f":"MAX(AF162-1,0)","v":0},{"$f":"MAX(AG162-1,0)","v":0},{"$f":"MAX(AH162-1,0)","v":0},{"$f":"MAX(AI162-1,0)","v":0},{"$f":"MAX(AJ162-1,0)","v":0},{"$f":"MAX(AK162-1,0)","v":0},{"$f":"MAX(AL162-1,0)","v":0}]
[{"$f":"ROW()","v":163},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":164},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":165},null,"Non-Depreciable"]
[{"$f":"ROW()","v":166},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168},"Opening Value"]
[{"$f":"ROW()","v":169},null,"Pipeline",null,null,null,null,null,{"$f":"H214","v":1263.1466763899991},1098.9376084592993,934.72854052859941,770.51947259789949,606.31040466719958,442.10133673649966,277.89226880579974,113.68320087509983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH214","v":0},0,0,0,0]
[{"$f":"ROW()","v":170},null,"Compression",null,null,null,null,null,{"$f":"H215","v":211.6036807782983},184.09520227711951,156.58672377594073,129.07824527476194,101.56976677358315,74.061288272404383,44.123813565750872,18.050651004170799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":171},null,"Metering",null,null,null,null,null,{"$f":"H216","v":17.353155850315368},15.097245589774369,12.84133532923337,10.585425068692373,8.3295148081513766,6.0736045476103779,3.8176942870693797,1.5617840265283816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":172},null,"Other Depreciable",null,null,null,null,null,{"$f":"H217","v":47.658237641387068},41.462666748006747,35.267095854626426,29.071524961246105,22.875954067865788,16.68038317448547,10.441255291886108,4.271422619407951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":173},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H218","v":0},{"$f":"I218","v":0},{"$f":"J218","v":0},{"$f":"K218","v":0},{"$f":"L218","v":0},{"$f":"M218","v":0},{"$f":"N218","v":0},{"$f":"O218","v":0},{"$f":"P218","v":0},{"$f":"Q218","v":0},{"$f":"R218","v":0},{"$f":"S218","v":0},{"$f":"T218","v":0},{"$f":"U218","v":0},{"$f":"V218","v":0},{"$f":"W218","v":0},{"$f":"X218","v":0},{"$f":"Y218","v":0},{"$f":"Z218","v":0},{"$f":"AA218","v":0},{"$f":"AB218","v":0},{"$f":"AC218","v":0},{"$f":"AD218","v":0},{"$f":"AE218","v":0},{"$f":"AF218","v":0},{"$f":"AG218","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":174},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":175},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":176},null,"Building",null,null,null,null,null,{"$f":"H221","v":0},{"$f":"I221","v":0},{"$f":"J221","v":0},{"$f":"K221","v":0},{"$f":"L221","v":0},{"$f":"M221","v":0},{"$f":"N221","v":0},{"$f":"O221","v":0},{"$f":"P221","v":0},{"$f":"Q221","v":0},{"$f":"R221","v":0},{"$f":"S221","v":0},{"$f":"T221","v":0},{"$f":"U221","v":0},{"$f":"V221","v":0},{"$f":"W221","v":0},{"$f":"X221","v":0},{"$f":"Y221","v":0},{"$f":"Z221","v":0},{"$f":"AA221","v":0},{"$f":"AB221","v":0},{"$f":"AC221","v":0},{"$f":"AD221","v":0},{"$f":"AE221","v":0},{"$f":"AF221","v":0},{"$f":"AG221","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":177},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X222","v":0},{"$f":"Y222","v":0},{"$f":"Z222","v":0},{"$f":"AA222","v":0},{"$f":"AB222","v":0},{"$f":"AC222","v":0},{"$f":"AD222","v":0},{"$f":"AE222","v":0},{"$f":"AF222","v":0},{"$f":"AG222","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":178},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":179},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":180},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H225","v":10.238249340000001},{"$f":"I225","v":10.238249340000001},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,{"$f":"W225","v":8.1440776391194234},{"$f":"X225","v":8.1440776391194234},8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,{"$f":"AC225","v":8.1440776391194234},{"$f":"AD225","v":8.1440776391194234},{"$f":"AE225","v":8.1440776391194234},{"$f":"AF225","v":8.1440776391194234},{"$f":"AG225","v":8.1440776391194234},{"$f":"AH225","v":8.1440776391194234},{"$f":"AI225","v":8.1440776391194234},{"$f":"AJ225","v":8.1440776391194234},{"$f":"AK225","v":8.1440776391194234},{"$f":"AL225","v":8.1440776391194234}]
[{"$f":"ROW()","v":181},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"I226","v":0},{"$f":"J226","v":0},{"$f":"K226","v":0},{"$f":"L226","v":0},{"$f":"M226","v":0},{"$f":"N226","v":0},{"$f":"O226","v":0},{"$f":"P226","v":0},{"$f":"Q226","v":0},{"$f":"R226","v":0},{"$f":"S226","v":0},{"$f":"T226","v":0},{"$f":"U226","v":0},{"$f":"V226","v":0},0,{"$f":"X226","v":0},{"$f":"Y226","v":0},{"$f":"Z226","v":0},{"$f":"AA226","v":0},{"$f":"AB226","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":182},null,"Total",null,null,null,null,null,{"$f":"H227","v":1549.9999999999998},{"$f":"I227","v":1349.8309724141998},{"$f":"J227","v":1149.6619448283998},{"$f":"K227","v":949.49291724259979},{"$f":"L227","v":749.32388965679979},{"$f":"M227","v":549.1548620709998},{"$f":"N227","v":344.41910958962546},{"$f":"O227","v":145.71113616432635},{"$f":"P227","v":8.1440776391193879},{"$f":"Q227","v":8.1440776391193879},{"$f":"R227","v":8.1440776391193879},{"$f":"S227","v":8.1440776391193879},{"$f":"T227","v":8.1440776391193879},{"$f":"U227","v":8.1440776391193879},{"$f":"V227","v":8.1440776391193879},{"$f":"W227","v":8.1440776391193879},{"$f":"X227","v":8.1440776391193879},{"$f":"Y227","v":8.1440776391193879},{"$f":"Z227","v":8.1440776391193879},{"$f":"AA227","v":8.1440776391193879},{"$f":"AB227","v":8.1440776391193879},8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879]
[{"$f":"ROW()","v":183},"Redundant or Disposed"]
[{"$f":"ROW()","v":184},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N324*N$11","v":0},{"$f":"-Inputs!O324*O$11","v":0},{"$f":"-Inputs!P324*P$11","v":0},{"$f":"-Inputs!Q324*Q$11","v":0},{"$f":"-Inputs!R324*R$11","v":0},{"$f":"-Inputs!S324*S$11","v":0},{"$f":"-Inputs!T324*T$11","v":0},{"$f":"-Inputs!U324*U$11","v":0},{"$f":"-Inputs!V324*V$11","v":0},{"$f":"-Inputs!W324*W$11","v":0},{"$f":"-Inputs!X324*X$11","v":0},{"$f":"-Inputs!Y324*Y$11","v":0},{"$f":"-Inputs!Z324*Z$11","v":0},{"$f":"-Inputs!AA324*AA$11","v":0},{"$f":"-Inputs!AB324*AB$11","v":0},{"$f":"-Inputs!AC324*AC$11","v":0},{"$f":"-Inputs!AD324*AD$11","v":0},{"$f":"-Inputs!AE324*AE$11","v":0},{"$f":"-Inputs!AF324*AF$11","v":0},{"$f":"-Inputs!AG324*AG$11","v":0},{"$f":"-Inputs!AH324*AH$11","v":0},{"$f":"-Inputs!AI324*AI$11","v":0},{"$f":"-Inputs!AJ324*AJ$11","v":0},{"$f":"-Inputs!AK324*AK$11","v":0},{"$f":"-Inputs!AL324*AL$11","v":0},{"$f":"-Inputs!AM324*AM$11","v":0}]
[{"$f":"ROW()","v":185},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N325*N$11","v":-3.8643121450734461},{"$f":"-Inputs!O325*O$11","v":0},{"$f":"-Inputs!P325*P$11","v":0},{"$f":"-Inputs!Q325*Q$11","v":0},{"$f":"-Inputs!R325*R$11","v":0},{"$f":"-Inputs!S325*S$11","v":0},{"$f":"-Inputs!T325*T$11","v":-9.6859581288828028E-4},{"$f":"-Inputs!U325*U$11","v":0},{"$f":"-Inputs!V325*V$11","v":0},{"$f":"-Inputs!W325*W$11","v":0},{"$f":"-Inputs!X325*X$11","v":0},{"$f":"-Inputs!Y325*Y$11","v":0},{"$f":"-Inputs!Z325*Z$11","v":0},{"$f":"-Inputs!AA325*AA$11","v":0},{"$f":"-Inputs!AB325*AB$11","v":0},{"$f":"-Inputs!AC325*AC$11","v":0},{"$f":"-Inputs!AD325*AD$11","v":0},{"$f":"-Inputs!AE325*AE$11","v":0},{"$f":"-Inputs!AF325*AF$11","v":0},{"$f":"-Inputs!AG325*AG$11","v":0},{"$f":"-Inputs!AH325*AH$11","v":0},{"$f":"-Inputs!AI325*AI$11","v":0},{"$f":"-Inputs!AJ325*AJ$11","v":0},{"$f":"-Inputs!AK325*AK$11","v":0},{"$f":"-Inputs!AL325*AL$11","v":0},{"$f":"-Inputs!AM325*AM$11","v":0}]
[{"$f":"ROW()","v":186},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N326*N$11","v":0},{"$f":"-Inputs!O326*O$11","v":0},{"$f":"-Inputs!P326*P$11","v":0},{"$f":"-Inputs!Q326*Q$11","v":0},{"$f":"-Inputs!R326*R$11","v":0},{"$f":"-Inputs!S326*S$11","v":0},{"$f":"-Inputs!T326*T$11","v":0},{"$f":"-Inputs!U326*U$11","v":0},{"$f":"-Inputs!V326*V$11","v":0},{"$f":"-Inputs!W326*W$11","v":-2.5550319453438494E-2},{"$f":"-Inputs!X326*X$11","v":0},{"$f":"-Inputs!Y326*Y$11","v":0},{"$f":"-Inputs!Z326*Z$11","v":0},{"$f":"-Inputs!AA326*AA$11","v":0},{"$f":"-Inputs!AB326*AB$11","v":0},{"$f":"-Inputs!AC326*AC$11","v":0},{"$f":"-Inputs!AD326*AD$11","v":0},{"$f":"-Inputs!AE326*AE$11","v":0},{"$f":"-Inputs!AF326*AF$11","v":0},{"$f":"-Inputs!AG326*AG$11","v":0},{"$f":"-Inputs!AH326*AH$11","v":0},{"$f":"-Inputs!AI326*AI$11","v":0},{"$f":"-Inputs!AJ326*AJ$11","v":0},{"$f":"-Inputs!AK326*AK$11","v":0},{"$f":"-Inputs!AL326*AL$11","v":0},{"$f":"-Inputs!AM326*AM$11","v":0}]
[{"$f":"ROW()","v":187},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N327*N$11","v":-6.9295210121204542E-2},{"$f":"-Inputs!O327*O$11","v":0},{"$f":"-Inputs!P327*P$11","v":-3.222644102665502E-2},{"$f":"-Inputs!Q327*Q$11","v":-2.5248281061764657E-2},{"$f":"-Inputs!R327*R$11","v":-8.2319434456087193E-2},{"$f":"-Inputs!S327*S$11","v":-1.1074548529007935E-2},{"$f":"-Inputs!T327*T$11","v":-1.734900272848285},{"$f":"-Inputs!U327*U$11","v":-2.5103430030682244E-2},{"$f":"-Inputs!V327*V$11","v":-3.4859762485055464E-2},{"$f":"-Inputs!W327*W$11","v":0},{"$f":"-Inputs!X327*X$11","v":0},{"$f":"-Inputs!Y327*Y$11","v":0},{"$f":"-Inputs!Z327*Z$11","v":0},{"$f":"-Inputs!AA327*AA$11","v":0},{"$f":"-Inputs!AB327*AB$11","v":0},{"$f":"-Inputs!AC327*AC$11","v":0},{"$f":"-Inputs!AD327*AD$11","v":0},{"$f":"-Inputs!AE327*AE$11","v":0},{"$f":"-Inputs!AF327*AF$11","v":0},{"$f":"-Inputs!AG327*AG$11","v":0},{"$f":"-Inputs!AH327*AH$11","v":0},{"$f":"-Inputs!AI327*AI$11","v":0},{"$f":"-Inputs!AJ327*AJ$11","v":0},{"$f":"-Inputs!AK327*AK$11","v":0},{"$f":"-Inputs!AL327*AL$11","v":0},{"$f":"-Inputs!AM327*AM$11","v":0}]
[{"$f":"ROW()","v":188},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N328*N$11","v":0},{"$f":"-Inputs!O328*O$11","v":0},{"$f":"-Inputs!P328*P$11","v":0},{"$f":"-Inputs!Q328*Q$11","v":0},{"$f":"-Inputs!R328*R$11","v":0},{"$f":"-Inputs!S328*S$11","v":0},{"$f":"-Inputs!T328*T$11","v":0},{"$f":"-Inputs!U328*U$11","v":0},{"$f":"-Inputs!V328*V$11","v":0},{"$f":"-Inputs!W328*W$11","v":0},{"$f":"-Inputs!X328*X$11","v":0},{"$f":"-Inputs!Y328*Y$11","v":0},{"$f":"-Inputs!Z328*Z$11","v":0},{"$f":"-Inputs!AA328*AA$11","v":0},{"$f":"-Inputs!AB328*AB$11","v":0},{"$f":"-Inputs!AC328*AC$11","v":0},{"$f":"-Inputs!AD328*AD$11","v":0},{"$f":"-Inputs!AE328*AE$11","v":0},{"$f":"-Inputs!AF328*AF$11","v":0},{"$f":"-Inputs!AG328*AG$11","v":0},{"$f":"-Inputs!AH328*AH$11","v":0},{"$f":"-Inputs!AI328*AI$11","v":0},{"$f":"-Inputs!AJ328*AJ$11","v":0},{"$f":"-Inputs!AK328*AK$11","v":0},{"$f":"-Inputs!AL328*AL$11","v":0},{"$f":"-Inputs!AM328*AM$11","v":0}]
[{"$f":"ROW()","v":189},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N329*N$11","v":0},{"$f":"-Inputs!O329*O$11","v":0},{"$f":"-Inputs!P329*P$11","v":0},{"$f":"-Inputs!Q329*Q$11","v":0},{"$f":"-Inputs!R329*R$11","v":0},{"$f":"-Inputs!S329*S$11","v":0},{"$f":"-Inputs!T329*T$11","v":0},{"$f":"-Inputs!U329*U$11","v":0},{"$f":"-Inputs!V329*V$11","v":0},{"$f":"-Inputs!W329*W$11","v":0},{"$f":"-Inputs!X329*X$11","v":0},{"$f":"-Inputs!Y329*Y$11","v":0},{"$f":"-Inputs!Z329*Z$11","v":0},{"$f":"-Inputs!AA329*AA$11","v":0},{"$f":"-Inputs!AB329*AB$11","v":0},{"$f":"-Inputs!AC329*AC$11","v":0},{"$f":"-Inputs!AD329*AD$11","v":0},{"$f":"-Inputs!AE329*AE$11","v":0},{"$f":"-Inputs!AF329*AF$11","v":0},{"$f":"-Inputs!AG329*AG$11","v":0},{"$f":"-Inputs!AH329*AH$11","v":0},{"$f":"-Inputs!AI329*AI$11","v":0},{"$f":"-Inputs!AJ329*AJ$11","v":0},{"$f":"-Inputs!AK329*AK$11","v":0},{"$f":"-Inputs!AL329*AL$11","v":0},{"$f":"-Inputs!AM329*AM$11","v":0}]
[{"$f":"ROW()","v":190},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N330*N$11","v":0},{"$f":"-Inputs!O330*O$11","v":0},{"$f":"-Inputs!P330*P$11","v":0},{"$f":"-Inputs!Q330*Q$11","v":0},{"$f":"-Inputs!R330*R$11","v":0},{"$f":"-Inputs!S330*S$11","v":0},{"$f":"-Inputs!T330*T$11","v":0},{"$f":"-Inputs!U330*U$11","v":0},{"$f":"-Inputs!V330*V$11","v":0},{"$f":"-Inputs!W330*W$11","v":0},{"$f":"-Inputs!X330*X$11","v":0},{"$f":"-Inputs!Y330*Y$11","v":0},{"$f":"-Inputs!Z330*Z$11","v":0},{"$f":"-Inputs!AA330*AA$11","v":0},{"$f":"-Inputs!AB330*AB$11","v":0},{"$f":"-Inputs!AC330*AC$11","v":0},{"$f":"-Inputs!AD330*AD$11","v":0},{"$f":"-Inputs!AE330*AE$11","v":0},{"$f":"-Inputs!AF330*AF$11","v":0},{"$f":"-Inputs!AG330*AG$11","v":0},{"$f":"-Inputs!AH330*AH$11","v":0},{"$f":"-Inputs!AI330*AI$11","v":0},{"$f":"-Inputs!AJ330*AJ$11","v":0},{"$f":"-Inputs!AK330*AK$11","v":0},{"$f":"-Inputs!AL330*AL$11","v":0},{"$f":"-Inputs!AM330*AM$11","v":0}]
[{"$f":"ROW()","v":191},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N331*N$11","v":0},{"$f":"-Inputs!O331*O$11","v":0},{"$f":"-Inputs!P331*P$11","v":0},{"$f":"-Inputs!Q331*Q$11","v":0},{"$f":"-Inputs!R331*R$11","v":0},{"$f":"-Inputs!S331*S$11","v":0},{"$f":"-Inputs!T331*T$11","v":0},{"$f":"-Inputs!U331*U$11","v":0},{"$f":"-Inputs!V331*V$11","v":0},{"$f":"-Inputs!W331*W$11","v":0},{"$f":"-Inputs!X331*X$11","v":0},{"$f":"-Inputs!Y331*Y$11","v":0},{"$f":"-Inputs!Z331*Z$11","v":0},{"$f":"-Inputs!AA331*AA$11","v":0},{"$f":"-Inputs!AB331*AB$11","v":0},{"$f":"-Inputs!AC331*AC$11","v":0},{"$f":"-Inputs!AD331*AD$11","v":0},{"$f":"-Inputs!AE331*AE$11","v":0},{"$f":"-Inputs!AF331*AF$11","v":0},{"$f":"-Inputs!AG331*AG$11","v":0},{"$f":"-Inputs!AH331*AH$11","v":0},{"$f":"-Inputs!AI331*AI$11","v":0},{"$f":"-Inputs!AJ331*AJ$11","v":0},{"$f":"-Inputs!AK331*AK$11","v":0},{"$f":"-Inputs!AL331*AL$11","v":0},{"$f":"-Inputs!AM331*AM$11","v":0}]
[{"$f":"ROW()","v":192},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N332*N$11","v":0},{"$f":"-Inputs!O332*O$11","v":0},{"$f":"-Inputs!P332*P$11","v":0},{"$f":"-Inputs!Q332*Q$11","v":0},{"$f":"-Inputs!R332*R$11","v":0},{"$f":"-Inputs!S332*S$11","v":0},{"$f":"-Inputs!T332*T$11","v":0},{"$f":"-Inputs!U332*U$11","v":0},{"$f":"-Inputs!V332*V$11","v":0},{"$f":"-Inputs!W332*W$11","v":0},{"$f":"-Inputs!X332*X$11","v":0},{"$f":"-Inputs!Y332*Y$11","v":0},{"$f":"-Inputs!Z332*Z$11","v":0},{"$f":"-Inputs!AA332*AA$11","v":0},{"$f":"-Inputs!AB332*AB$11","v":0},{"$f":"-Inputs!AC332*AC$11","v":0},{"$f":"-Inputs!AD332*AD$11","v":0},{"$f":"-Inputs!AE332*AE$11","v":0},{"$f":"-Inputs!AF332*AF$11","v":0},{"$f":"-Inputs!AG332*AG$11","v":0},{"$f":"-Inputs!AH332*AH$11","v":0},{"$f":"-Inputs!AI332*AI$11","v":0},{"$f":"-Inputs!AJ332*AJ$11","v":0},{"$f":"-Inputs!AK332*AK$11","v":0},{"$f":"-Inputs!AL332*AL$11","v":0},{"$f":"-Inputs!AM332*AM$11","v":0}]
[{"$f":"ROW()","v":193},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":194},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":195},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N335*N$11","v":-2.0941717008805782},{"$f":"-Inputs!O335*O$11","v":0},{"$f":"-Inputs!P335*P$11","v":0},{"$f":"-Inputs!Q335*Q$11","v":0},{"$f":"-Inputs!R335*R$11","v":0},{"$f":"-Inputs!S335*S$11","v":0},{"$f":"-Inputs!T335*T$11","v":0},{"$f":"-Inputs!U335*U$11","v":0},{"$f":"-Inputs!V335*V$11","v":0},{"$f":"-Inputs!W335*W$11","v":0},{"$f":"-Inputs!X335*X$11","v":0},{"$f":"-Inputs!Y335*Y$11","v":0},{"$f":"-Inputs!Z335*Z$11","v":0},{"$f":"-Inputs!AA335*AA$11","v":0},{"$f":"-Inputs!AB335*AB$11","v":0},{"$f":"-Inputs!AC335*AC$11","v":0},{"$f":"-Inputs!AD335*AD$11","v":0},{"$f":"-Inputs!AE335*AE$11","v":0},{"$f":"-Inputs!AF335*AF$11","v":0},{"$f":"-Inputs!AG335*AG$11","v":0},{"$f":"-Inputs!AH335*AH$11","v":0},{"$f":"-Inputs!AI335*AI$11","v":0},{"$f":"-Inputs!AJ335*AJ$11","v":0},{"$f":"-Inputs!AK335*AK$11","v":0},{"$f":"-Inputs!AL335*AL$11","v":0},{"$f":"-Inputs!AM335*AM$11","v":0}]
[{"$f":"ROW()","v":196},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N336*N$11","v":0},{"$f":"-Inputs!O336*O$11","v":0},{"$f":"-Inputs!P336*P$11","v":0},{"$f":"-Inputs!Q336*Q$11","v":0},{"$f":"-Inputs!R336*R$11","v":0},{"$f":"-Inputs!S336*S$11","v":0},{"$f":"-Inputs!T336*T$11","v":0},{"$f":"-Inputs!U336*U$11","v":0},{"$f":"-Inputs!V336*V$11","v":0},{"$f":"-Inputs!W336*W$11","v":0},{"$f":"-Inputs!X336*X$11","v":0},{"$f":"-Inputs!Y336*Y$11","v":0},{"$f":"-Inputs!Z336*Z$11","v":0},{"$f":"-Inputs!AA336*AA$11","v":0},{"$f":"-Inputs!AB336*AB$11","v":0},{"$f":"-Inputs!AC336*AC$11","v":0},{"$f":"-Inputs!AD336*AD$11","v":0},{"$f":"-Inputs!AE336*AE$11","v":0},{"$f":"-Inputs!AF336*AF$11","v":0},{"$f":"-Inputs!AG336*AG$11","v":0},{"$f":"-Inputs!AH336*AH$11","v":0},{"$f":"-Inputs!AI336*AI$11","v":0},{"$f":"-Inputs!AJ336*AJ$11","v":0},{"$f":"-Inputs!AK336*AK$11","v":0},{"$f":"-Inputs!AL336*AL$11","v":0},{"$f":"-Inputs!AM336*AM$11","v":0}]
[{"$f":"ROW()","v":197},null,"Total",null,null,null,null,null,{"$f":"SUM(I184:I196)","v":0},{"$f":"SUM(J184:J196)","v":0},{"$f":"SUM(K184:K196)","v":0},{"$f":"SUM(L184:L196)","v":0},{"$f":"SUM(M184:M196)","v":0},{"$f":"SUM(N184:N196)","v":-6.0277790560752287},{"$f":"SUM(O184:O196)","v":0},{"$f":"SUM(P184:P196)","v":-3.222644102665502E-2},{"$f":"SUM(Q184:Q196)","v":-2.5248281061764657E-2},{"$f":"SUM(R184:R196)","v":-8.2319434456087193E-2},{"$f":"SUM(S184:S196)","v":-1.1074548529007935E-2},{"$f":"SUM(T184:T196)","v":-1.7358688686611732},{"$f":"SUM(U184:U196)","v":-2.5103430030682244E-2},{"$f":"SUM(V184:V196)","v":-3.4859762485055464E-2},{"$f":"SUM(W184:W196)","v":-2.5550319453438494E-2},{"$f":"SUM(X184:X196)","v":0},{"$f":"SUM(Y184:Y196)","v":0},{"$f":"SUM(Z184:Z196)","v":0},{"$f":"SUM(AA184:AA196)","v":0},{"$f":"SUM(AB184:AB196)","v":0},{"$f":"SUM(AC184:AC196)","v":0},0,0,0,0,{"$f":"SUM(AH184:AH196)","v":0},{"$f":"SUM(AI184:AI196)","v":0},0,0,0,0]
[{"$f":"ROW()","v":198},"Depreciation"]
[{"$f":"ROW()","v":199},null,"Pipeline",null,null,null,null,null,{"$f":"IF(I154<=0,0,-MIN(((I169+I184)/I154)*((I169+I184)>0),(I169+I184)))+IF(I154<=0,-I169-I184,0)","v":-164.20906793069989},-164.20906793069992,-164.20906793069992,-164.20906793069992,-164.20906793069992,-164.20906793069992,-164.20906793069992,-113.68320087509983,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD154<=0,0,-MIN(((AD169+AD184)/AD154)*((AD169+AD184)>0),(AD169+AD184)))+IF(AD154<=0,-AD169-AD184,0)","v":0},0,0,0,0,{"$f":"IF(AI154<=0,0,-MIN(((AI169+AI184)/AI154)*((AI169+AI184)>0),(AI169+AI184)))+IF(AI154<=0,-AI169-AI184,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":200},null,"Compression",null,null,null,null,null,{"$f":"IF(I155<=0,0,-MIN(((I170+I185)/I155)*((I170+I185)>0),(I170+I185)))+IF(I155<=0,-I170-I185,0)","v":-27.508478501178782},-27.508478501178779,-27.508478501178779,-27.508478501178779,-27.508478501178775,-26.07316256158007,-26.073162561580073,-18.050651004170799,0,0,0,9.6859581288828028E-4,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD155<=0,0,-MIN(((AD170+AD185)/AD155)*((AD170+AD185)>0),(AD170+AD185)))+IF(AD155<=0,-AD170-AD185,0)","v":0},0,0,0,0,{"$f":"IF(AI155<=0,0,-MIN(((AI170+AI185)/AI155)*((AI170+AI185)>0),(AI170+AI185)))+IF(AI155<=0,-AI170-AI185,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":201},null,"Metering",null,null,null,null,null,{"$f":"IF(I156<=0,0,-MIN(((I171+I186)/I156)*((I171+I186)>0),(I171+I186)))+IF(I156<=0,-I171-I186,0)","v":-2.2559102605409982},-2.2559102605409977,-2.2559102605409977,-2.2559102605409977,-2.2559102605409982,-2.2559102605409982,-2.2559102605409982,-1.5617840265283816,0,0,0,0,0,0,2.5550319453438494E-2,0,0,0,0,0,0,{"$f":"IF(AD156<=0,0,-MIN(((AD171+AD186)/AD156)*((AD171+AD186)>0),(AD171+AD186)))+IF(AD156<=0,-AD171-AD186,0)","v":0},0,0,0,0,{"$f":"IF(AI156<=0,0,-MIN(((AI171+AI186)/AI156)*((AI171+AI186)>0),(AI171+AI186)))+IF(AI156<=0,-AI171-AI186,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":202},null,"Other Depreciable",null,null,null,null,null,{"$f":"IF(I157<=0,0,-MIN(((I172+I187)/I157)*((I172+I187)>0),(I172+I187)))+IF(I157<=0,-I172-I187,0)","v":-6.1955708933803191},-6.1955708933803191,-6.1955708933803191,-6.1955708933803182,-6.1955708933803191,-6.1698326724781571,-6.1698326724781571,-4.2391961783812961,{"$f":"IF(Q157<=0,0,-MIN(((Q172+Q187)/Q157)*((Q172+Q187)>0),(Q172+Q187)))+IF(Q157<=0,-Q172-Q187,0)","v":2.5248281061764657E-2},{"$f":"IF(R157<=0,0,-MIN(((R172+R187)/R157)*((R172+R187)>0),(R172+R187)))+IF(R157<=0,-R172-R187,0)","v":8.2319434456087193E-2},1.1074548529007935E-2,1.734900272848285,2.5103430030682244E-2,3.4859762485055464E-2,0,0,0,0,0,0,0,{"$f":"IF(AD157<=0,0,-MIN(((AD172+AD187)/AD157)*((AD172+AD187)>0),(AD172+AD187)))+IF(AD157<=0,-AD172-AD187,0)","v":0},0,0,0,0,{"$f":"IF(AI157<=0,0,-MIN(((AI172+AI187)/AI157)*((AI172+AI187)>0),(AI172+AI187)))+IF(AI157<=0,-AI172-AI187,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":203},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"IF(I158<=0,0,-MIN(((I173+I188)/I158)*((I173+I188)>0),(I173+I188)))+IF(I158<=0,-I173-I188,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI158<=0,0,-MIN(((AI173+AI188)/AI158)*((AI173+AI188)>0),(AI173+AI188)))+IF(AI158<=0,-AI173-AI188,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":204},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"IF(I159<=0,0,-MIN(((I174+I189)/I159)*((I174+I189)>0),(I174+I189)))+IF(I159<=0,-I174-I189,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI159<=0,0,-MIN(((AI174+AI189)/AI159)*((AI174+AI189)>0),(AI174+AI189)))+IF(AI159<=0,-AI174-AI189,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":205},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"IF(I160<=0,0,-MIN(((I175+I190)/I160)*((I175+I190)>0),(I175+I190)))+IF(I160<=0,-I175-I190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI160<=0,0,-MIN(((AI175+AI190)/AI160)*((AI175+AI190)>0),(AI175+AI190)))+IF(AI160<=0,-AI175-AI190,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":206},null,"Building",null,null,null,null,null,{"$f":"IF(I161<=0,0,-MIN(((I176+I191)/I161)*((I176+I191)>0),(I176+I191)))+IF(I161<=0,-I176-I191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI161<=0,0,-MIN(((AI176+AI191)/AI161)*((AI176+AI191)>0),(AI176+AI191)))+IF(AI161<=0,-AI176-AI191,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":207},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"IF(I162<=0,0,-MIN(((I177+I192)/I162)*((I177+I192)>0),(I177+I192)))+IF(I162<=0,-I177-I192,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":209},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I303","v":0},{"$f":"J303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD303","v":0},0,0,0,0,{"$f":"AI303","v":0},0,0,0,0]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"IF(I166<=0,0,-MIN(((I181+I196)/I166)*((I181+I196)>0),(I181+I196)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T166<=0,0,-MIN(((T181+T196)/T166)*((T181+T196)>0),(T181+T196)))","v":0},{"$f":"IF(U166<=0,0,-MIN(((U181+U196)/U166)*((U181+U196)>0),(U181+U196)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AD166<=0,0,-MIN(((AD181+AD196)/AD166)*((AD181+AD196)>0),(AD181+AD196)))","v":0},0,0,0,0,{"$f":"IF(AI166<=0,0,-MIN(((AI181+AI196)/AI166)*((AI181+AI196)>0),(AI181+AI196)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":212},null,"Total",null,null,null,null,null,{"$f":"SUM(I199:I211)","v":-200.16902758579997},{"$f":"SUM(J199:J211)","v":-200.16902758579999},-200.16902758579999,-200.16902758579999,-200.16902758579999,-198.70797342529912,-198.70797342529912,-137.53483208418029,2.5248281061764657E-2,8.2319434456087193E-2,1.1074548529007935E-2,1.7358688686611732,2.5103430030682244E-2,3.4859762485055464E-2,2.5550319453438494E-2,0,0,0,0,0,0,{"$f":"SUM(AD199:AD211)","v":0},0,0,0,0,{"$f":"SUM(AI199:AI211)","v":0},0,0,0,0]
[{"$f":"ROW()","v":213},"Closing Value"]
[{"$f":"ROW()","v":214},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H157*H$11","v":1263.1466763899991},{"$f":"I169+I184+I199","v":1098.9376084592993},934.72854052859941,770.51947259789949,606.31040466719958,442.10133673649966,277.89226880579974,113.68320087509983,0,{"$f":"Q169+Q184+Q199","v":0},{"$f":"R169+R184+R199","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD169+AD184+AD199","v":0},0,0,0,0,{"$f":"AI169+AI184+AI199","v":0},0,0,0,0]
[{"$f":"ROW()","v":215},null,"Compression",null,null,null,null,{"$f":"Inputs!H158*H$11","v":211.6036807782983},{"$f":"I170+I185+I200","v":184.09520227711951},156.58672377594073,129.07824527476194,101.56976677358315,74.061288272404383,44.123813565750872,18.050651004170799,0,{"$f":"Q170+Q185+Q200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD170+AD185+AD200","v":0},0,0,0,0,{"$f":"AI170+AI185+AI200","v":0},0,0,0,0]
[{"$f":"ROW()","v":216},null,"Metering",null,null,null,null,{"$f":"Inputs!H159*H$11","v":17.353155850315368},{"$f":"I171+I186+I201","v":15.097245589774369},12.84133532923337,10.585425068692373,8.3295148081513766,6.0736045476103779,3.8176942870693797,1.5617840265283816,0,{"$f":"Q171+Q186+Q201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD171+AD186+AD201","v":0},0,0,0,0,{"$f":"AI171+AI186+AI201","v":0},0,0,0,0]
[{"$f":"ROW()","v":217},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H160*H$11","v":47.658237641387068},{"$f":"I172+I187+I202","v":41.462666748006747},35.267095854626426,29.071524961246105,22.875954067865788,16.68038317448547,10.441255291886108,4.271422619407951,0,{"$f":"Q172+Q187+Q202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD172+AD187+AD202","v":0},0,0,0,0,{"$f":"AI172+AI187+AI202","v":0},0,0,0,0]
[{"$f":"ROW()","v":218},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H161*H$11","v":0},{"$f":"I173+I188+I203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI173+AI188+AI203","v":0},0,0,0,0]
[{"$f":"ROW()","v":219},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H162*H$11","v":0},{"$f":"I174+I189+I204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI174+AI189+AI204","v":0},0,0,0,0]
[{"$f":"ROW()","v":220},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H163*H$11","v":0},{"$f":"I175+I190+I205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI175+AI190+AI205","v":0},0,0,0,0]
[{"$f":"ROW()","v":221},null,"Building",null,null,null,null,{"$f":"Inputs!H164*H$11","v":0},{"$f":"I176+I191+I206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI176+AI191+AI206","v":0},0,0,0,0]
[{"$f":"ROW()","v":222},null,"Out of Service Asset in AA5",null,null,null,null,{"$f":"Inputs!H165*H$11","v":0},{"$f":"I177+I192+I207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":223},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":224},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H168*H$11","v":10.238249340000001},{"$f":"I180+I195+I210","v":10.238249340000001},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.1440776391194234,8.1440776391194234,{"$f":"Q180+Q195+Q210","v":8.1440776391194234},8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,{"$f":"AD180+AD195+AD210","v":8.1440776391194234},8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234,{"$f":"AI180+AI195+AI210","v":8.1440776391194234},8.1440776391194234,8.1440776391194234,8.1440776391194234,8.1440776391194234]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H169*H$11","v":0},{"$f":"I181+I196+I211","v":0},0,0,0,0,0,0,0,0,{"$f":"R181+R196+R211","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD181+AD196+AD211","v":0},0,0,0,0,{"$f":"AI181+AI196+AI211","v":0},0,0,0,0]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,{"$f":"SUM(H214:H226)","v":1549.9999999999998},{"$f":"MAX(I182+I197+I212,0)","v":1349.8309724141998},{"$f":"MAX(J182+J197+J212,0)","v":1149.6619448283998},949.49291724259979,749.32388965679979,549.1548620709998,344.41910958962546,145.71113616432635,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,{"$f":"MAX(AD182+AD197+AD212,0)","v":8.1440776391193879},8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879,{"$f":"MAX(AI182+AI197+AI212,0)","v":8.1440776391193879},8.1440776391193879,8.1440776391193879,8.1440776391193879,8.1440776391193879]
[{"$f":"ROW()","v":228},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":229},null,"Pipeline"]
[{"$f":"ROW()","v":230},null,"Compression"]
[{"$f":"ROW()","v":231},null,"Metering"]
[{"$f":"ROW()","v":232},null,"Other Depreciable"]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":236},null,"Building"]
[{"$f":"ROW()","v":237},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":238},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":239},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":240},null,"Non-Depreciable"]
[{"$f":"ROW()","v":241},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":242},null,"Total"]
[{"$f":"ROW()","v":243}]
["Total Capex Account [$m OD]"]
["Capex Account"]
[{"$f":"ROW()","v":246},"Opening Value"]
[{"$f":"ROW()","v":247},null,"Pipeline",null,null,null,null,null,{"$f":"I355+I462+I569+I676+I783+I890+I997+I1104+I1211+I1318+I1425+I1532+I1639+I1746+I1853+I1960","v":0},1.3878405999999999,1.2375178219999998,1.1195330189999997,0.93443309099999983,1.3705379659999997,8.5879579709999998,237.88063721199993,226.94513361849994,708.40319222899984,671.76731359649989,{"$f":"S307","v":1125.091334944},1110.0721770714579,1061.2387040363096,1001.7602723886824,937.93871234183416,876.09789161255105,811.53461381026818,746.97133600798497,682.49329156945225,617.93463324273171,553.45460948507366,488.88222796891569,426.62123237371549,362.88622620302442,298.02572648872393,{"$f":"AH307","v":233.20413580893776},168.97745243510158,116.25548819320807,63.600570894364616,35.74375324334742]
[{"$f":"ROW()","v":248},null,"Compression",null,null,null,null,null,{"$f":"I356+I463+I570+I677+I784+I891+I998+I1105+I1212+I1319+I1426+I1533+I1640+I1747+I1854+I1961","v":0},-1.9960040585012195,1.32699473,1.3439601534999999,1.1586467789999999,1.3863969844999997,42.523030879000004,194.08441983449995,184.39453859099999,301.3892269035,285.21548755800001,{"$f":"S308","v":379.79912149287009},388.60416503923057,373.66398192041908,355.55248658749014,334.66570296882213,314.8013724218834,292.92643874955911,273.13702189443478,251.34609698077918,228.47988452731116,205.67668827657431,183.46088375915556,162.16140155047475,141.63072811701181,117.27951622921024,92.549010566965094,75.517884674262177,64.783828565054435,54.664852082199019,48.241244767580199]
[{"$f":"ROW()","v":249},null,"Metering",null,null,null,null,null,{"$f":"I357+I464+I571+I678+I785+I892+I999+I1106+I1213+I1320+I1427+I1534+I1641+I1748+I1855+I1962","v":0},0.57169320000000023,1.0370073340000003,1.2846774513333337,1.1187501386666669,2.6868834860000006,2.4413549446666671,2.1958264033333341,1.9502978620000004,1.727637048666667,1.6326083833333338,{"$f":"S309","v":6.2118580173333342},6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.348569057012135,15.697996210253212,21.07207645839431,24.597758448960484,30.728038990193248,32.13561556048694,31.627609865224162,31.590466052277467,31.060339749192103,29.492395269438042,29.725480288799169,29.465544327074237,30.360791638906228,30.166291151867561]
[{"$f":"ROW()","v":250},null,"Other Depreciable",null,null,null,null,null,{"$f":"I358+I465+I572+I679+I786+I893+I1000+I1107+I1214+I1321+I1428+I1535+I1642+I1749+I1856+I1963","v":0},5.0959685000000006,5.8041790750000004,5.8232008760000005,5.975184575500001,6.0621322785,8.7229888259999999,8.4728526949999985,9.5474313409999993,14.202060579999999,13.944786904999999,{"$f":"S310","v":25.843544799630003},70.236661168362275,70.683732162063336,74.680254473639266,77.556732877021659,84.016589695097537,81.023028746022334,80.481155484978402,76.632902185790698,73.62868473526548,71.825140026559026,68.299106327551954,64.374655123042274,58.077157054838445,53.198889434304945,48.172294142045331,42.740855025850266,37.607462324274422,31.866030355291919,26.635157845864224]
[{"$f":"ROW()","v":251},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I359+I466+I573+I680+I787+I894+I1001+I1108+I1215+I1322+I1429+I1536+I1643+I1750+I1857+I1964","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S311","v":0},{"$f":"T311","v":0},{"$f":"U311","v":0},{"$f":"V311","v":0},{"$f":"W311","v":0},{"$f":"X311","v":0},{"$f":"Y311","v":3.3065471699999995},{"$f":"Z311","v":5.6014125209999932},{"$f":"AA311","v":8.2794209352749917},{"$f":"AB311","v":10.363952248762491},{"$f":"AC311","v":14.201535655481241},{"$f":"AD311","v":23.205927437102815},{"$f":"AE311","v":20.467290406011031},{"$f":"AF311","v":29.598648990592945},{"$f":"AG311","v":22.371170431508581},22.283606924105143,31.351141104833061,30.790025719737979,26.847082562310945,28.406571428922526]
[{"$f":"ROW()","v":252},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I360+I467+I574+I681+I788+I895+I1002+I1109+I1216+I1323+I1430+I1537+I1644+I1751+I1858+I1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83603079787499979,2.3150540628562495,7.0412903479687472,14.047880012943747,17.189131309624994,20.079214805888284,24.011238333532777,28.285461161689334,28.913234234105364,28.511834223747631,30.404177616510314,31.407438877668028,31.806287483160471,31.964543425941791]
[{"$f":"ROW()","v":253},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I361+I468+I575+I682+I789+I896+I1003+I1110+I1217+I1324+I1431+I1538+I1645+I1752+I1859+I1966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,11.194916970487498,13.500552487499998,19.312734453918747,25.086143194431244,29.98429589371986,40.731428761491912,49.467424765357563,60.481601923019092,63.167564766179154,66.954260368603002,69.322918901373384,71.578168459548095,74.995411529507976]
[{"$f":"ROW()","v":254},null,"Building",null,null,null,null,null,{"$f":"I362+I469+I576+I683+I790+I897+I1004+I1111+I1218+I1325+I1432+I1539+I1646+I1753+I1860+I1967","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S314","v":0},{"$f":"T314","v":3.0409407109845787},{"$f":"U314","v":4.5079111306064048},{"$f":"V314","v":5.3696535767996201},{"$f":"W314","v":5.0905017246992825},{"$f":"X314","v":4.9154320449770159},{"$f":"Y314","v":4.6412502452471998},{"$f":"Z314","v":4.3464495955173836},{"$f":"AA314","v":4.0516489457875684},{"$f":"AB314","v":3.7568482960577527},{"$f":"AC314","v":3.4620476463279366},{"$f":"AD314","v":3.6661228941443338},{"$f":"AE314","v":4.4452700987036531},{"$f":"AF314","v":3.9459983183496776},{"$f":"AG314","v":4.7573830467803209},7.8059915422686554,8.8275530163383671,33.199477386858462,51.388202004163503,57.093563639678067]
[{"$f":"ROW()","v":255},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"I363+I470+I577+I684+I791+I898+I1005+I1112+I1219+I1326+I1433+I1540+I1647+I1754+I1861+I1968","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S315","v":0},{"$f":"T315","v":0},{"$f":"U315","v":0},{"$f":"V315","v":0},{"$f":"W315","v":0},{"$f":"X315","v":0},{"$f":"Y315","v":0},{"$f":"Z315","v":0},{"$f":"AA315","v":0},{"$f":"AB315","v":0},{"$f":"AC315","v":0},{"$f":"AD315","v":0},{"$f":"AE315","v":0},{"$f":"AF315","v":0},{"$f":"AG315","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":256},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":257},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":258},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I366+I473+I580+I687+I794+I901+I1008+I1115+I1222+I1329+I1436+I1543+I1650+I1757+I1864+I1971","v":0},0,0,0,0,0,0,-0.11984469,1.6745067099999997,3.0899590400000001,3.7512522500000003,{"$f":"S318","v":4.4173144000000004},{"$f":"T318","v":4.401005556667335},4.3619994158318898,4.5506250952056586,4.5512231211702572,4.5482520111702573,4.5482520111702573,4.5482520111702573,4.5482520111702573,4.5482520111702573,{"$f":"AC318","v":4.5482520111702573},{"$f":"AD318","v":4.5482520111702573},{"$f":"AE318","v":4.5482520111702573},{"$f":"AF318","v":4.5482520111702573},{"$f":"AG318","v":4.5482520111702573},{"$f":"AH318","v":4.5482520111702573},{"$f":"AI318","v":4.5482520111702573},{"$f":"AJ318","v":4.5482520111702573},{"$f":"AK318","v":4.5482520111702573},{"$f":"AL318","v":4.5482520111702573}]
[{"$f":"ROW()","v":259},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I367+I474+I581+I688+I795+I902+I1009+I1116+I1223+I1330+I1437+I1544+I1651+I1758+I1865+I1972","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S319","v":0},{"$f":"T319","v":0},{"$f":"U319","v":0},{"$f":"V319","v":0},{"$f":"W319","v":0},{"$f":"X319","v":0},{"$f":"Y319","v":0},{"$f":"Z319","v":0},{"$f":"AA319","v":0},{"$f":"AB319","v":0},0,2.0551283054805665,2.9058497613600522,3.3225440135975868,3.7882515323512269,3.9557089994796444,3.9606022371180414,4.0633709006135481,4.1982708735414427,3.930964679217281]
[{"$f":"ROW()","v":260},null,"Total",null,null,null,null,null,{"$f":"SUM(I247:I259)","v":0},{"$f":"SUM(J247:J259)","v":5.0594982414987815},{"$f":"SUM(K247:K259)","v":9.4056989610000006},{"$f":"SUM(L247:L259)","v":9.571371499833333},{"$f":"SUM(M247:M259)","v":9.1870145841666684},{"$f":"SUM(N247:N259)","v":11.505950715000001},{"$f":"SUM(O247:O259)","v":62.275332620666667},{"$f":"SUM(P247:P259)","v":442.51389145483319},{"$f":"SUM(Q247:Q259)","v":424.5119081224999},{"$f":"SUM(R247:R259)","v":1028.8120758011664},{"$f":"SUM(S247:S259)","v":976.31144869283321},{"$f":"SUM(T247:T259)","v":1541.3631736538332},{"$f":"SUM(U247:U259)","v":1582.4230940096227},{"$f":"SUM(V247:V259)","v":1521.8576025634613},{"$f":"SUM(W247:W259)","v":1449.6289898878911},{"$f":"SUM(X247:X259)","v":1367.9421027033277},{"$f":"SUM(Y247:Y259)","v":1295.4204520204921},{"$f":"SUM(Z247:Z259)","v":1217.3927391224042},{"$f":"SUM(AA247:AA259)","v":1144.293594758683},{"$f":"SUM(AB247:AB259)","v":1068.9655319221181},{"$f":"SUM(AC247:AC259)","v":996.67062797712185},926.17158659543577,856.31677496361624,781.8942282847263,713.35290668790958,{"$f":"SUM(AH247:AH259)","v":624.42436508036599},{"$f":"SUM(AI247:AI259)","v":533.69079425433665},463.00765877858618,421.44380720703282,370.85850836465647,341.72575372309728]
[{"$f":"ROW()","v":261},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(ABS(I260-(I368+I475+I582+I689+I796+I903+I1010+I1117+I1224+I1331+I1438+I1545+I1652+I1759+I1866+I1973+I2080+I2187+I2294+I2401+I2508+I2630+I2737+I2844+I2951+I3058+(I3165+I3272+I3379+I3486+I3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(J260-(J368+J475+J582+J689+J796+J903+J1010+J1117+J1224+J1331+J1438+J1545+J1652+J1759+J1866+J1973+J2080+J2187+J2294+J2401+J2508+J2630+J2737+J2844+J2951+J3058+(J3165+J3272+J3379+J3486+J3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(K260-(K368+K475+K582+K689+K796+K903+K1010+K1117+K1224+K1331+K1438+K1545+K1652+K1759+K1866+K1973+K2080+K2187+K2294+K2401+K2508+K2630+K2737+K2844+K2951+K3058+(K3165+K3272+K3379+K3486+K3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(L260-(L368+L475+L582+L689+L796+L903+L1010+L1117+L1224+L1331+L1438+L1545+L1652+L1759+L1866+L1973+L2080+L2187+L2294+L2401+L2508+L2630+L2737+L2844+L2951+L3058+(L3165+L3272+L3379+L3486+L3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(M260-(M368+M475+M582+M689+M796+M903+M1010+M1117+M1224+M1331+M1438+M1545+M1652+M1759+M1866+M1973+M2080+M2187+M2294+M2401+M2508+M2630+M2737+M2844+M2951+M3058+(M3165+M3272+M3379+M3486+M3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(N260-(N368+N475+N582+N689+N796+N903+N1010+N1117+N1224+N1331+N1438+N1545+N1652+N1759+N1866+N1973+N2080+N2187+N2294+N2401+N2508+N2630+N2737+N2844+N2951+N3058+(N3165+N3272+N3379+N3486+N3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(O260-(O368+O475+O582+O689+O796+O903+O1010+O1117+O1224+O1331+O1438+O1545+O1652+O1759+O1866+O1973+O2080+O2187+O2294+O2401+O2508+O2630+O2737+O2844+O2951+O3058+(O3165+O3272+O3379+O3486+O3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(P260-(P368+P475+P582+P689+P796+P903+P1010+P1117+P1224+P1331+P1438+P1545+P1652+P1759+P1866+P1973+P2080+P2187+P2294+P2401+P2508+P2630+P2737+P2844+P2951+P3058+(P3165+P3272+P3379+P3486+P3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(Q260-(Q368+Q475+Q582+Q689+Q796+Q903+Q1010+Q1117+Q1224+Q1331+Q1438+Q1545+Q1652+Q1759+Q1866+Q1973+Q2080+Q2187+Q2294+Q2401+Q2508+Q2630+Q2737+Q2844+Q2951+Q3058+(Q3165+Q3272+Q3379+Q3486+Q3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(R260-(R368+R475+R582+R689+R796+R903+R1010+R1117+R1224+R1331+R1438+R1545+R1652+R1759+R1866+R1973+R2080+R2187+R2294+R2401+R2508+R2630+R2737+R2844+R2951+R3058+(R3165+R3272+R3379+R3486+R3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(S260-(S368+S475+S582+S689+S796+S903+S1010+S1117+S1224+S1331+S1438+S1545+S1652+S1759+S1866+S1973+S2080+S2187+S2294+S2401+S2508+S2630+S2737+S2844+S2951+S3058+(S3165+S3272+S3379+S3486+S3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(T260-(T368+T475+T582+T689+T796+T903+T1010+T1117+T1224+T1331+T1438+T1545+T1652+T1759+T1866+T1973+T2080+T2187+T2294+T2401+T2508+T2630+T2737+T2844+T2951+T3058+(T3165+T3272+T3379+T3486+T3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(U260-(U368+U475+U582+U689+U796+U903+U1010+U1117+U1224+U1331+U1438+U1545+U1652+U1759+U1866+U1973+U2080+U2187+U2294+U2401+U2508+U2630+U2737+U2844+U2951+U3058+(U3165+U3272+U3379+U3486+U3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(V260-(V368+V475+V582+V689+V796+V903+V1010+V1117+V1224+V1331+V1438+V1545+V1652+V1759+V1866+V1973+V2080+V2187+V2294+V2401+V2508+V2630+V2737+V2844+V2951+V3058+(V3165+V3272+V3379+V3486+V3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(W260-(W368+W475+W582+W689+W796+W903+W1010+W1117+W1224+W1331+W1438+W1545+W1652+W1759+W1866+W1973+W2080+W2187+W2294+W2401+W2508+W2630+W2737+W2844+W2951+W3058+(W3165+W3272+W3379+W3486+W3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(X260-(X368+X475+X582+X689+X796+X903+X1010+X1117+X1224+X1331+X1438+X1545+X1652+X1759+X1866+X1973+X2080+X2187+X2294+X2401+X2508+X2630+X2737+X2844+X2951+X3058+(X3165+X3272+X3379+X3486+X3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(Y260-(Y368+Y475+Y582+Y689+Y796+Y903+Y1010+Y1117+Y1224+Y1331+Y1438+Y1545+Y1652+Y1759+Y1866+Y1973+Y2080+Y2187+Y2294+Y2401+Y2508+Y2630+Y2737+Y2844+Y2951+Y3058+(Y3165+Y3272+Y3379+Y3486+Y3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(Z260-(Z368+Z475+Z582+Z689+Z796+Z903+Z1010+Z1117+Z1224+Z1331+Z1438+Z1545+Z1652+Z1759+Z1866+Z1973+Z2080+Z2187+Z2294+Z2401+Z2508+Z2630+Z2737+Z2844+Z2951+Z3058+(Z3165+Z3272+Z3379+Z3486+Z3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(AA260-(AA368+AA475+AA582+AA689+AA796+AA903+AA1010+AA1117+AA1224+AA1331+AA1438+AA1545+AA1652+AA1759+AA1866+AA1973+AA2080+AA2187+AA2294+AA2401+AA2508+AA2630+AA2737+AA2844+AA2951+AA3058+(AA3165+AA3272+AA3379+AA3486+AA3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(AB260-(AB368+AB475+AB582+AB689+AB796+AB903+AB1010+AB1117+AB1224+AB1331+AB1438+AB1545+AB1652+AB1759+AB1866+AB1973+AB2080+AB2187+AB2294+AB2401+AB2508+AB2630+AB2737+AB2844+AB2951+AB3058+(AB3165+AB3272+AB3379+AB3486+AB3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(AC260-(AC368+AC475+AC582+AC689+AC796+AC903+AC1010+AC1117+AC1224+AC1331+AC1438+AC1545+AC1652+AC1759+AC1866+AC1973+AC2080+AC2187+AC2294+AC2401+AC2508+AC2630+AC2737+AC2844+AC2951+AC3058+(AC3165+AC3272+AC3379+AC3486+AC3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(AD260-(AD368+AD475+AD582+AD689+AD796+AD903+AD1010+AD1117+AD1224+AD1331+AD1438+AD1545+AD1652+AD1759+AD1866+AD1973+AD2080+AD2187+AD2294+AD2401+AD2508+AD2630+AD2737+AD2844+AD2951+AD3058+(AD3165+AD3272+AD3379+AD3486+AD3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(AE260-(AE368+AE475+AE582+AE689+AE796+AE903+AE1010+AE1117+AE1224+AE1331+AE1438+AE1545+AE1652+AE1759+AE1866+AE1973+AE2080+AE2187+AE2294+AE2401+AE2508+AE2630+AE2737+AE2844+AE2951+AE3058+(AE3165+AE3272+AE3379+AE3486+AE3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(AF260-(AF368+AF475+AF582+AF689+AF796+AF903+AF1010+AF1117+AF1224+AF1331+AF1438+AF1545+AF1652+AF1759+AF1866+AF1973+AF2080+AF2187+AF2294+AF2401+AF2508+AF2630+AF2737+AF2844+AF2951+AF3058+(AF3165+AF3272+AF3379+AF3486+AF3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(AG260-(AG368+AG475+AG582+AG689+AG796+AG903+AG1010+AG1117+AG1224+AG1331+AG1438+AG1545+AG1652+AG1759+AG1866+AG1973+AG2080+AG2187+AG2294+AG2401+AG2508+AG2630+AG2737+AG2844+AG2951+AG3058+(AG3165+AG3272+AG3379+AG3486+AG3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(ABS(AH260-(AH368+AH475+AH582+AH689+AH796+AH903+AH1010+AH1117+AH1224+AH1331+AH1438+AH1545+AH1652+AH1759+AH1866+AH1973+AH2080+AH2187+AH2294+AH2401+AH2508+AH2630+AH2737+AH2844+AH2951+AH3058+(AH3165+AH3272+AH3379+AH3486+AH3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK",{"$f":"IF(ROUND(ABS(AM260-(AM368+AM475+AM582+AM689+AM796+AM903+AM1010+AM1117+AM1224+AM1331+AM1438+AM1545+AM1652+AM1759+AM1866+AM1973+AM2080+AM2187+AM2294+AM2401+AM2508+AM2630+AM2737+AM2844+AM2951+AM3058+(AM3165+AM3272+AM3379+AM3486+AM3593))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":262},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I825*I$11","v":1.3878405999999999},{"$f":"Inputs!J825*J$11","v":3.0096500000000002E-2},{"$f":"Inputs!K825*K$11","v":6.3939300000000004E-2},{"$f":"Inputs!L825*L$11","v":2.1140000000000001E-5},{"$f":"Inputs!M825*M$11","v":0.62122699999999986},{"$f":"Inputs!N825*N$11","v":7.4336034800000004},{"$f":"Inputs!O825*O$11","v":229.88054288999993},{"$f":"Inputs!P825*P$11","v":1.1463871999999999},{"$f":"Inputs!Q825*Q$11","v":493.54175513999991},{"$f":"Inputs!R825*R$11","v":0},{"$f":"Inputs!S825*S$11","v":489.95989998000005},{"$f":"Inputs!T825*T$11","v":46.114715758958042},{"$f":"Inputs!U825*U$11","v":14.606136384299488},{"$f":"Inputs!V825*V$11","v":4.6914845910357874},{"$f":"Inputs!W825*W$11","v":0.58293042136619544},{"$f":"Inputs!X825*X$11","v":2.5928162600000002},{"$f":"Inputs!Y825*Y$11","v":0},{"$f":"Inputs!Z825*Z$11","v":0},{"$f":"Inputs!AA825*AA$11","v":8.5233363749999971E-2},{"$f":"Inputs!AB825*AB$11","v":8.8811437499999955E-3},{"$f":"Inputs!AC825*AC$11","v":8.7959769999999993E-2},{"$f":"Inputs!AD825*AD$11","v":0},{"$f":"Inputs!AE825*AE$11","v":2.3098810959577185},{"$f":"Inputs!AF825*AF$11","v":1.0636616650626538},{"$f":"Inputs!AG825*AG$11","v":2.1434419999999996E-2},{"$f":"Inputs!AH825*AH$11","v":0},{"$f":"Inputs!AI825*AI$11","v":0.19472979588719011},{"$f":"Inputs!AJ825*AJ$11","v":0.19924716046204766},{"$f":"Inputs!AK825*AK$11","v":0.20386931938853076},{"$f":"Inputs!AL825*AL$11","v":0.32074854439625256},{"$f":"Inputs!AM825*AM$11","v":0.21343780081822022}]
[{"$f":"ROW()","v":263},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I826*I$11","v":-1.9960040585012195},{"$f":"Inputs!J826*J$11","v":1.32699473},{"$f":"Inputs!K826*K$11","v":8.3315159999999999E-2},{"$f":"Inputs!L826*L$11","v":-0.11479787999999999},{"$f":"Inputs!M826*M$11","v":0.18346781999999998},{"$f":"Inputs!N826*N$11","v":41.216322780000006},{"$f":"Inputs!O826*O$11","v":153.70189397999997},{"$f":"Inputs!P826*P$11","v":0.13571847999999997},{"$f":"Inputs!Q826*Q$11","v":126.82707395999999},{"$f":"Inputs!R826*R$11","v":0},{"$f":"Inputs!S826*S$11","v":110.75737328037005},{"$f":"Inputs!T826*T$11","v":30.587693245633893},{"$f":"Inputs!U826*U$11","v":8.2960734403383647},{"$f":"Inputs!V826*V$11","v":5.5532058264796307},{"$f":"Inputs!W826*W$11","v":3.0579326671415683},{"$f":"Inputs!X826*X$11","v":4.475624279999999},{"$f":"Inputs!Y826*Y$11","v":2.4112783485000002},{"$f":"Inputs!Z826*Z$11","v":4.6173590831249998},{"$f":"Inputs!AA826*AA$11","v":2.8467189787499994},{"$f":"Inputs!AB826*AB$11","v":1.9137673878749997},{"$f":"Inputs!AC826*AC$11","v":2.0724719599999997},{"$f":"Inputs!AD826*AD$11","v":2.7634872913180613},{"$f":"Inputs!AE826*AE$11","v":3.8898085926877619},{"$f":"Inputs!AF826*AF$11","v":5.0157975962613488},{"$f":"Inputs!AG826*AG$11","v":1.6330694299999993},{"$f":"Inputs!AH826*AH$11","v":1.3003587072},{"$f":"Inputs!AI826*AI$11","v":6.95583206384135},{"$f":"Inputs!AJ826*AJ$11","v":6.1533093501402911},{"$f":"Inputs!AK826*AK$11","v":7.2040402613605217},{"$f":"Inputs!AL826*AL$11","v":5.0613223107003069},{"$f":"Inputs!AM826*AM$11","v":4.5944207898709131}]
[{"$f":"ROW()","v":264},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I827*I$11","v":0.57169320000000023},{"$f":"Inputs!J827*J$11","v":0.5396342500000002},{"$f":"Inputs!K827*K$11","v":0.35796585000000014},{"$f":"Inputs!L827*L$11","v":-3.1767190000000001E-2},{"$f":"Inputs!M827*M$11","v":1.6705262800000003},{"$f":"Inputs!N827*N$11","v":0},{"$f":"Inputs!O827*O$11","v":0},{"$f":"Inputs!P827*P$11","v":0},{"$f":"Inputs!Q827*Q$11","v":0},{"$f":"Inputs!R827*R$11","v":7.6179759999999999E-2},{"$f":"Inputs!S827*S$11","v":4.7555367100000003},{"$f":"Inputs!T827*T$11","v":0.34960930225343861},{"$f":"Inputs!U827*U$11","v":1.8497595787947199},{"$f":"Inputs!V827*V$11","v":0.95437131657921159},{"$f":"Inputs!W827*W$11","v":1.1986972768811694},{"$f":"Inputs!X827*X$11","v":3.6613055299999999},{"$f":"Inputs!Y827*Y$11","v":3.3113628224999987},{"$f":"Inputs!Z827*Z$11","v":3.5379170583749806},{"$f":"Inputs!AA827*AA$11","v":6.7984312904999973},{"$f":"Inputs!AB827*AB$11","v":5.4032617856250775},{"$f":"Inputs!AC827*AC$11","v":8.2567093700000012},{"$f":"Inputs!AD827*AD$11","v":4.0844526903942615},{"$f":"Inputs!AE827*AE$11","v":2.7134641168903721},{"$f":"Inputs!AF827*AF$11","v":3.4735087225181496},{"$f":"Inputs!AG827*AG$11","v":3.3324905400000002},{"$f":"Inputs!AH827*AH$11","v":2.5758270215999999},{"$f":"Inputs!AI827*AI$11","v":4.2070011386724993},{"$f":"Inputs!AJ827*AJ$11","v":4.0357190985199907},{"$f":"Inputs!AK827*AK$11","v":5.3437875255206579},{"$f":"Inputs!AL827*AL$11","v":4.6041995600152967},{"$f":"Inputs!AM827*AM$11","v":4.6192071151272236}]
[{"$f":"ROW()","v":265},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I828*I$11","v":5.0959685000000006},{"$f":"Inputs!J828*J$11","v":1.37068648},{"$f":"Inputs!K828*K$11","v":0.75003203000000007},{"$f":"Inputs!L828*L$11","v":0.92049552999999995},{"$f":"Inputs!M828*M$11","v":0.90148431000000007},{"$f":"Inputs!N828*N$11","v":3.5204673699999995},{"$f":"Inputs!O828*O$11","v":0.78549806},{"$f":"Inputs!P828*P$11","v":2.1494877400000001},{"$f":"Inputs!Q828*Q$11","v":5.6331739800000005},{"$f":"Inputs!R828*R$11","v":0.54429260000000013},{"$f":"Inputs!S828*S$11","v":12.727538799630002},{"$f":"Inputs!T828*T$11","v":46.761417977357318},{"$f":"Inputs!U828*U$11","v":4.4369118538139354},{"$f":"Inputs!V828*V$11","v":8.2917760666417131},{"$f":"Inputs!W828*W$11","v":7.4665115184499751},{"$f":"Inputs!X828*X$11","v":11.621402839992811},{"$f":"Inputs!Y828*Y$11","v":2.2469138593749993},{"$f":"Inputs!Z828*Z$11","v":4.8109472403749987},{"$f":"Inputs!AA828*AA$11","v":1.7451145642499994},{"$f":"Inputs!AB828*AB$11","v":2.6764061411249993},{"$f":"Inputs!AC828*AC$11","v":4.0108991900000026},{"$f":"Inputs!AD828*AD$11","v":2.4889551591993828},{"$f":"Inputs!AE828*AE$11","v":2.5200572532414931},{"$f":"Inputs!AF828*AF$11","v":0.51554893671142032},{"$f":"Inputs!AG828*AG$11","v":1.8114155400000007},{"$f":"Inputs!AH828*AH$11","v":1.8245909177999999},{"$f":"Inputs!AI828*AI$11","v":1.4091736842159024},{"$f":"Inputs!AJ828*AJ$11","v":1.7525180350317739},{"$f":"Inputs!AK828*AK$11","v":1.1684123358503966},{"$f":"Inputs!AL828*AL$11","v":1.4209384816435382},{"$f":"Inputs!AM828*AM$11","v":1.2232510520011977}]
[{"$f":"ROW()","v":266},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I829*I$11","v":0},{"$f":"Inputs!J829*J$11","v":0},{"$f":"Inputs!K829*K$11","v":0},{"$f":"Inputs!L829*L$11","v":0},{"$f":"Inputs!M829*M$11","v":0},{"$f":"Inputs!N829*N$11","v":0},{"$f":"Inputs!O829*O$11","v":0},{"$f":"Inputs!P829*P$11","v":0},{"$f":"Inputs!Q829*Q$11","v":0},{"$f":"Inputs!R829*R$11","v":0},{"$f":"Inputs!S829*S$11","v":0},{"$f":"Inputs!T829*T$11","v":0},{"$f":"Inputs!U829*U$11","v":0},{"$f":"Inputs!V829*V$11","v":0},{"$f":"Inputs!W829*W$11","v":0},{"$f":"Inputs!X829*X$11","v":0},{"$f":"Inputs!Y829*Y$11","v":3.3065471699999995},{"$f":"Inputs!Z829*Z$11","v":2.4601927094999931},{"$f":"Inputs!AA829*AA$11","v":2.9663454082499987},{"$f":"Inputs!AB829*AB$11","v":2.5211855778749994},{"$f":"Inputs!AC829*AC$11","v":4.4002969500000004},{"$f":"Inputs!AD829*AD$11","v":15.06395600637938},{"$f":"Inputs!AE829*AE$11","v":6.7012718602177808},{"$f":"Inputs!AF829*AF$11","v":17.795961357420389},{"$f":"Inputs!AG829*AG$11","v":5.1472618599999995},{"$f":"Inputs!AH829*AH$11","v":9.388940299199998},{"$f":"Inputs!AI829*AI$11","v":17.980976950369975},{"$f":"Inputs!AJ829*AJ$11","v":11.979341056838143},{"$f":"Inputs!AK829*AK$11","v":8.3730671304681561},{"$f":"Inputs!AL829*AL$11","v":12.298321891535961},{"$f":"Inputs!AM829*AM$11","v":7.6776136796881955}]
[{"$f":"ROW()","v":267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I830*I$11","v":0},{"$f":"Inputs!J830*J$11","v":0},{"$f":"Inputs!K830*K$11","v":0},{"$f":"Inputs!L830*L$11","v":0},{"$f":"Inputs!M830*M$11","v":0},{"$f":"Inputs!N830*N$11","v":0},{"$f":"Inputs!O830*O$11","v":0},{"$f":"Inputs!P830*P$11","v":0},{"$f":"Inputs!Q830*Q$11","v":0},{"$f":"Inputs!R830*R$11","v":0},{"$f":"Inputs!S830*S$11","v":0},{"$f":"Inputs!T830*T$11","v":0},{"$f":"Inputs!U830*U$11","v":0},{"$f":"Inputs!V830*V$11","v":0},{"$f":"Inputs!W830*W$11","v":0},{"$f":"Inputs!X830*X$11","v":0},{"$f":"Inputs!Y830*Y$11","v":0.83603079787499979},{"$f":"Inputs!Z830*Z$11","v":1.5208248048749997},{"$f":"Inputs!AA830*AA$11","v":4.8440790652499981},{"$f":"Inputs!AB830*AB$11","v":7.3666363983749985},{"$f":"Inputs!AC830*AC$11","v":3.8696298499999995},{"$f":"Inputs!AD830*AD$11","v":4.1518243681504741},{"$f":"Inputs!AE830*AE$11","v":5.7473409819517363},{"$f":"Inputs!AF830*AF$11","v":6.782042202401362},{"$f":"Inputs!AG830*AG$11","v":3.8737209399999988},{"$f":"Inputs!AH830*AH$11","v":3.0964830497999998},{"$f":"Inputs!AI830*AI$11","v":5.5049385677910037},{"$f":"Inputs!AJ830*AJ$11","v":5.0364010048060237},{"$f":"Inputs!AK830*AK$11","v":4.7339886335467369},{"$f":"Inputs!AL830*AL$11","v":4.7148079011528958},{"$f":"Inputs!AM830*AM$11","v":4.7094310603327783}]
[{"$f":"ROW()","v":268},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I831*I$11","v":0},{"$f":"Inputs!J831*J$11","v":0},{"$f":"Inputs!K831*K$11","v":0},{"$f":"Inputs!L831*L$11","v":0},{"$f":"Inputs!M831*M$11","v":0},{"$f":"Inputs!N831*N$11","v":0},{"$f":"Inputs!O831*O$11","v":0},{"$f":"Inputs!P831*P$11","v":0},{"$f":"Inputs!Q831*Q$11","v":0},{"$f":"Inputs!R831*R$11","v":0},{"$f":"Inputs!S831*S$11","v":0},{"$f":"Inputs!T831*T$11","v":0},{"$f":"Inputs!U831*U$11","v":0},{"$f":"Inputs!V831*V$11","v":0},{"$f":"Inputs!W831*W$11","v":0},{"$f":"Inputs!X831*X$11","v":0},{"$f":"Inputs!Y831*Y$11","v":5.2280085352499999},{"$f":"Inputs!Z831*Z$11","v":6.2283088619999987},{"$f":"Inputs!AA831*AA$11","v":2.8784513868749997},{"$f":"Inputs!AB831*AB$11","v":6.528920405624997},{"$f":"Inputs!AC831*AC$11","v":6.8165931999999998},{"$f":"Inputs!AD831*AD$11","v":8.0461640731343724},{"$f":"Inputs!AE831*AE$11","v":15.504377056244682},{"$f":"Inputs!AF831*AF$11","v":16.27226904066185},{"$f":"Inputs!AG831*AG$11","v":20.927251670000004},{"$f":"Inputs!AH831*AH$11","v":15.431475061799999},{"$f":"Inputs!AI831*AI$11","v":17.699002664464956},{"$f":"Inputs!AJ831*AJ$11","v":16.970839185365403},{"$f":"Inputs!AK831*AK$11","v":17.065055983624379},{"$f":"Inputs!AL831*AL$11","v":18.693203410344505},{"$f":"Inputs!AM831*AM$11","v":14.566333874647679}]
[{"$f":"ROW()","v":269},null,"Building",null,null,null,null,null,{"$f":"Inputs!I832*I$11","v":0},{"$f":"Inputs!J832*J$11","v":0},{"$f":"Inputs!K832*K$11","v":0},{"$f":"Inputs!L832*L$11","v":0},{"$f":"Inputs!M832*M$11","v":0},{"$f":"Inputs!N832*N$11","v":0},{"$f":"Inputs!O832*O$11","v":0},{"$f":"Inputs!P832*P$11","v":0},{"$f":"Inputs!Q832*Q$11","v":0},{"$f":"Inputs!R832*R$11","v":0},{"$f":"Inputs!S832*S$11","v":0},{"$f":"Inputs!T832*T$11","v":3.0409407109845787},{"$f":"Inputs!U832*U$11","v":1.6190174551710552},{"$f":"Inputs!V832*V$11","v":1.0947403545009966},{"$f":"Inputs!W832*W$11","v":8.5830739324944585E-3},{"$f":"Inputs!X832*X$11","v":0.11309440000718902},{"$f":"Inputs!Y832*Y$11","v":1.9637000000000002E-2},{"$f":"Inputs!Z832*Z$11","v":0},{"$f":"Inputs!AA832*AA$11","v":0},{"$f":"Inputs!AB832*AB$11","v":0},{"$f":"Inputs!AC832*AC$11","v":0},{"$f":"Inputs!AD832*AD$11","v":0.49887589754621225},{"$f":"Inputs!AE832*AE$11","v":1.0864197517277903},{"$f":"Inputs!AF832*AF$11","v":-0.16483873939230986},{"$f":"Inputs!AG832*AG$11","v":0.98097903000000031},{"$f":"Inputs!AH832*AH$11","v":3.4075660122000002},{"$f":"Inputs!AI832*AI$11","v":1.465708141086377},{"$f":"Inputs!AJ832*AJ$11","v":24.852713741063919},{"$f":"Inputs!AK832*AK$11","v":19.290831831375467},{"$f":"Inputs!AL832*AL$11","v":7.2897396453693757},{"$f":"Inputs!AM832*AM$11","v":1.3150522566541956}]
[{"$f":"ROW()","v":270},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"Inputs!I833*I$11","v":0},{"$f":"Inputs!J833*J$11","v":0},{"$f":"Inputs!K833*K$11","v":0},{"$f":"Inputs!L833*L$11","v":0},{"$f":"Inputs!M833*M$11","v":0},{"$f":"Inputs!N833*N$11","v":0},{"$f":"Inputs!O833*O$11","v":0},{"$f":"Inputs!P833*P$11","v":0},{"$f":"Inputs!Q833*Q$11","v":0},{"$f":"Inputs!R833*R$11","v":0},{"$f":"Inputs!S833*S$11","v":0},{"$f":"Inputs!T833*T$11","v":0},{"$f":"Inputs!U833*U$11","v":0},{"$f":"Inputs!V833*V$11","v":0},{"$f":"Inputs!W833*W$11","v":0},{"$f":"Inputs!X833*X$11","v":0},{"$f":"Inputs!Y833*Y$11","v":0},{"$f":"Inputs!Z833*Z$11","v":0},{"$f":"Inputs!AA833*AA$11","v":0},{"$f":"Inputs!AB833*AB$11","v":0},{"$f":"Inputs!AC833*AC$11","v":0},{"$f":"Inputs!AD833*AD$11","v":0},{"$f":"Inputs!AE833*AE$11","v":0},{"$f":"Inputs!AF833*AF$11","v":0},{"$f":"Inputs!AG833*AG$11","v":0},{"$f":"Inputs!AH833*AH$11","v":0},{"$f":"Inputs!AI833*AI$11","v":0},{"$f":"Inputs!AJ833*AJ$11","v":0},{"$f":"Inputs!AK833*AK$11","v":0},{"$f":"Inputs!AL833*AL$11","v":0},{"$f":"Inputs!AM833*AM$11","v":0}]
[{"$f":"ROW()","v":271},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":272},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I836*I$11","v":0},{"$f":"Inputs!J836*J$11","v":0},{"$f":"Inputs!K836*K$11","v":0},{"$f":"Inputs!L836*L$11","v":0},{"$f":"Inputs!M836*M$11","v":0},{"$f":"Inputs!N836*N$11","v":0},{"$f":"Inputs!O836*O$11","v":-0.11984469},{"$f":"Inputs!P836*P$11","v":1.7943513999999998},{"$f":"Inputs!Q836*Q$11","v":1.4154523300000001},{"$f":"Inputs!R836*R$11","v":0.66129320999999996},{"$f":"Inputs!S836*S$11","v":0.66606215000000002},{"$f":"Inputs!T836*T$11","v":-1.6308843332665156E-2},{"$f":"Inputs!U836*U$11","v":-3.9006140835444798E-2},{"$f":"Inputs!V836*V$11","v":0.18862567937376898},{"$f":"Inputs!W836*W$11","v":5.9802596459833856E-4},{"$f":"Inputs!X836*X$11","v":-2.9711099999993884E-3},{"$f":"Inputs!Y836*Y$11","v":0},{"$f":"Inputs!Z836*Z$11","v":0},{"$f":"Inputs!AA836*AA$11","v":0},{"$f":"Inputs!AB836*AB$11","v":0},{"$f":"Inputs!AC836*AC$11","v":0},{"$f":"Inputs!AD836*AD$11","v":0},{"$f":"Inputs!AE836*AE$11","v":0},{"$f":"Inputs!AF836*AF$11","v":0},{"$f":"Inputs!AG836*AG$11","v":0},{"$f":"Inputs!AH836*AH$11","v":0},{"$f":"Inputs!AI836*AI$11","v":0},{"$f":"Inputs!AJ836*AJ$11","v":0},{"$f":"Inputs!AK836*AK$11","v":0},{"$f":"Inputs!AL836*AL$11","v":0},{"$f":"Inputs!AM836*AM$11","v":0}]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I837*I$11","v":0},{"$f":"Inputs!J837*J$11","v":0},{"$f":"Inputs!K837*K$11","v":0},{"$f":"Inputs!L837*L$11","v":0},{"$f":"Inputs!M837*M$11","v":0},{"$f":"Inputs!N837*N$11","v":0},{"$f":"Inputs!O837*O$11","v":0},{"$f":"Inputs!P837*P$11","v":0},{"$f":"Inputs!Q837*Q$11","v":0},{"$f":"Inputs!R837*R$11","v":0},{"$f":"Inputs!S837*S$11","v":0},{"$f":"Inputs!T837*T$11","v":0},{"$f":"Inputs!U837*U$11","v":0},{"$f":"Inputs!V837*V$11","v":0},{"$f":"Inputs!W837*W$11","v":0},{"$f":"Inputs!X837*X$11","v":0},{"$f":"Inputs!Y837*Y$11","v":0},{"$f":"Inputs!Z837*Z$11","v":0},{"$f":"Inputs!AA837*AA$11","v":0},{"$f":"Inputs!AB837*AB$11","v":0},{"$f":"Inputs!AC837*AC$11","v":0},{"$f":"Inputs!AD837*AD$11","v":2.0551283054805665},{"$f":"Inputs!AE837*AE$11","v":1.6727727780717125},{"$f":"Inputs!AF837*AF$11","v":1.5790341567815553},{"$f":"Inputs!AG837*AG$11","v":1.7947251241926745},{"$f":"Inputs!AH837*AH$11","v":1.6827580800689084},{"$f":"Inputs!AI837*AI$11","v":1.5871768374302551},{"$f":"Inputs!AJ837*AJ$11","v":1.6870095583427229},{"$f":"Inputs!AK837*AK$11","v":1.7602483331733134},{"$f":"Inputs!AL837*AL$11","v":1.4120021550924156},{"$f":"Inputs!AM837*AM$11","v":1.2756705049306019}]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,{"$f":"SUM(I262:I274)","v":5.0594982414987815},{"$f":"SUM(J262:J274)","v":3.2674119600000004},{"$f":"SUM(K262:K274)","v":1.2552523400000002},{"$f":"SUM(L262:L274)","v":0.77395159999999996},{"$f":"SUM(M262:M274)","v":3.3767054100000005},{"$f":"SUM(N262:N274)","v":52.170393630000007},{"$f":"SUM(O262:O274)","v":384.24809023999995},{"$f":"SUM(P262:P274)","v":5.2259448199999996},{"$f":"SUM(Q262:Q274)","v":627.41745540999989},{"$f":"SUM(R262:R274)","v":1.2817655700000001},{"$f":"SUM(S262:S274)","v":618.86641092000013},{"$f":"SUM(T262:T274)","v":126.83806815185463},{"$f":"SUM(U262:U274)","v":30.768892571582118},{"$f":"SUM(V262:V274)","v":20.774203834611107},{"$f":"SUM(W262:W274)","v":12.315252983735999},{"$f":"SUM(X262:X274)","v":22.461272199999996},{"$f":"SUM(Y262:Y274)","v":17.359778533499995},{"$f":"SUM(Z262:Z274)","v":23.175549758249971},{"$f":"SUM(AA262:AA274)","v":22.16437405762499},{"$f":"SUM(AB262:AB274)","v":26.41905884025007},{"$f":"SUM(AC262:AC274)","v":29.514560290000002},39.152843791602713,42.145393486991047,52.332984938426414,39.522348554192675,{"$f":"SUM(AH262:AH274)","v":38.707999149668908},{"$f":"SUM(AI262:AI274)","v":57.004539843759503},72.667098190570314,65.14330135430815,55.815283900250549,40.194418134071007]
[{"$f":"ROW()","v":276},"Redundant or Disposed",null,null,null,null,null,"Check",{"$f":"IF(ROUND(ABS(I275-(I383+I490+I597+I704+I811+I918+I1025+I1132+I1239+I1346+I1453+I1560+I1667+I1774+I1881+I1988+I2095+I2202+I2309+I2416+I2523+(I2645+I2752+I2859+I2966+I3073)+(I3180+I3287+I3394+I3501+I3608))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(ABS(AM275-(AM383+AM490+AM597+AM704+AM811+AM918+AM1025+AM1132+AM1239+AM1346+AM1453+AM1560+AM1667+AM1774+AM1881+AM1988+AM2095+AM2202+AM2309+AM2416+AM2523+(AM2645+AM2752+AM2859+AM2966+AM3073)+(AM3180+AM3287+AM3394+AM3501+AM3608))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":277},null,"Pipeline",null,null,null,null,null,{"$f":"(I385+I492+I599+I706+I813+I920)+(I1027+I1134+I1241+I1348+I1455)+(I1562+I1669+I1776+I1883+I1990)+(I2097+I2204+I2311+I2418+I2525)+(I2647+I2754+I2861+I2968+I3075)+(I3182+I3289+I3396+I3503+I3610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AH385+AH492+AH599+AH706+AH813+AH920)+(AH1027+AH1134+AH1241+AH1348+AH1455)+(AH1562+AH1669+AH1776+AH1883+AH1990)+(AH2097+AH2204+AH2311+AH2418+AH2525)+(AH2647+AH2754+AH2861+AH2968+AH3075)+(AH3182+AH3289+AH3396+AH3503+AH3610)","v":0},{"$f":"(AI385+AI492+AI599+AI706+AI813+AI920)+(AI1027+AI1134+AI1241+AI1348+AI1455)+(AI1562+AI1669+AI1776+AI1883+AI1990)+(AI2097+AI2204+AI2311+AI2418+AI2525)+(AI2647+AI2754+AI2861+AI2968+AI3075)+(AI3182+AI3289+AI3396+AI3503+AI3610)","v":0},0,0,0,0]
[{"$f":"ROW()","v":278},null,"Compression",null,null,null,null,null,{"$f":"(I386+I493+I600+I707+I814+I921)+(I1028+I1135+I1242+I1349+I1456)+(I1563+I1670+I1777+I1884+I1991)+(I2098+I2205+I2312+I2419+I2526)+(I2648+I2755+I2862+I2969+I3076)+(I3183+I3290+I3397+I3504+I3611)","v":0},0,0,0,0,0,0,0,0,0,0,-7.5777802405144687E-2,0,-1.444111956415327E-2,-1.783686108523912E-2,-0.27752402011433047,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI386+AI493+AI600+AI707+AI814+AI921)+(AI1028+AI1135+AI1242+AI1349+AI1456)+(AI1563+AI1670+AI1777+AI1884+AI1991)+(AI2098+AI2205+AI2312+AI2419+AI2526)+(AI2648+AI2755+AI2862+AI2969+AI3076)+(AI3183+AI3290+AI3397+AI3504+AI3611)","v":0},0,0,0,0]
[{"$f":"ROW()","v":279},null,"Metering",null,null,null,null,null,{"$f":"(I387+I494+I601+I708+I815+I922)+(I1029+I1136+I1243+I1350+I1457)+(I1564+I1671+I1778+I1885+I1992)+(I2099+I2206+I2313+I2420+I2527)+(I2649+I2756+I2863+I2970+I3077)+(I3184+I3291+I3398+I3505+I3612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6612946504912101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,"Other Depreciable",null,null,null,null,null,{"$f":"(I388+I495+I602+I709+I816+I923)+(I1030+I1137+I1244+I1351+I1458)+(I1565+I1672+I1779+I1886+I1993)+(I2100+I2207+I2314+I2421+I2528)+(I2650+I2757+I2864+I2971+I3078)+(I3185+I3292+I3399+I3506+I3613)","v":0},0,0,0,0,0,0,0,0,0,0,-2.6092031375488798,-0.34617558568427004,-0.71063038766537046,-0.47604528292631365,-0.50214135546637961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"(I389+I496+I603+I710+I817+I924)+(I1031+I1138+I1245+I1352+I1459)+(I1566+I1673+I1780+I1887+I1994)+(I2101+I2208+I2315+I2422+I2529)+(I2651+I2758+I2865+I2972+I3079)+(I3186+I3293+I3400+I3507+I3614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"(I390+I497+I604+I711+I818+I925)+(I1032+I1139+I1246+I1353+I1460)+(I1567+I1674+I1781+I1888+I1995)+(I2102+I2209+I2316+I2423+I2530)+(I2652+I2759+I2866+I2973+I3080)+(I3187+I3294+I3401+I3508+I3615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"(I391+I498+I605+I712+I819+I926)+(I1033+I1140+I1247+I1354+I1461)+(I1568+I1675+I1782+I1889+I1996)+(I2103+I2210+I2317+I2424+I2531)+(I2653+I2760+I2867+I2974+I3081)+(I3188+I3295+I3402+I3509+I3616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":284},null,"Building",null,null,null,null,null,{"$f":"(I392+I499+I606+I713+I820+I927)+(I1034+I1141+I1248+I1355+I1462)+(I1569+I1676+I1783+I1890+I1997)+(I2104+I2211+I2318+I2425+I2532)+(I2654+I2761+I2868+I2975+I3082)+(I3189+I3296+I3403+I3510+I3617)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":285},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"(I393+I500+I607+I714+I821+I928)+(I1035+I1142+I1249+I1356+I1463)+(I1570+I1677+I1784+I1891+I1998)+(I2105+I2212+I2319+I2426+I2533)+(I2655+I2762+I2869+I2976+I3083)+(I3190+I3297+I3404+I3511+I3618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":287},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":288},null,"Non-Depreciable",null,null,null,null,null,{"$f":"(I396+I503+I610+I717+I824+I931)+(I1038+I1145+I1252+I1359+I1466)+(I1573+I1680+I1787+I1894+I2001)+(I2108+I2215+I2322+I2429+I2536)+(I2658+I2765+I2872+I2979+I3086)+(I3193+I3300+I3407+I3514+I3621)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AH396+AH503+AH610+AH717+AH824+AH931)+(AH1038+AH1145+AH1252+AH1359+AH1466)+(AH1573+AH1680+AH1787+AH1894+AH2001)+(AH2108+AH2215+AH2322+AH2429+AH2536)+(AH2658+AH2765+AH2872+AH2979+AH3086)+(AH3193+AH3300+AH3407+AH3514+AH3621)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":289},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":290},null,"Total",null,null,null,null,null,{"$f":"SUM(I277:I289)","v":0},{"$f":"SUM(J277:J289)","v":0},{"$f":"SUM(K277:K289)","v":0},{"$f":"SUM(L277:L289)","v":0},{"$f":"SUM(M277:M289)","v":0},{"$f":"SUM(N277:N289)","v":0},{"$f":"SUM(O277:O289)","v":0},{"$f":"SUM(P277:P289)","v":0},{"$f":"SUM(Q277:Q289)","v":0},{"$f":"SUM(R277:R289)","v":0},{"$f":"SUM(S277:S289)","v":0},{"$f":"SUM(T277:T289)","v":-2.6849809399540243},{"$f":"SUM(U277:U289)","v":-0.34617558568427004},{"$f":"SUM(V277:V289)","v":-0.72507150722952374},{"$f":"SUM(W277:W289)","v":-2.1551767945027627},{"$f":"SUM(X277:X289)","v":-0.77966537558071014},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI277:AI289)","v":0},0,0,0,0]
[{"$f":"ROW()","v":291},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(ABS(I290-(I398+I505+I612+I719+I826+I933+I1040+I1147+I1254+I1361+I1468+I1575+I1682+I1789+I1896+I2003+I2110+I2217+I2324+I2431+I2538+I2660+I2767+I2874+I2981+I3088)),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(ABS(AM290-(AM398+AM505+AM612+AM719+AM826+AM933+AM1040+AM1147+AM1254+AM1361+AM1468+AM1575+AM1682+AM1789+AM1896+AM2003+AM2110+AM2217+AM2324+AM2431+AM2538+AM2660+AM2767+AM2874+AM2981+AM3088)),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,{"$f":"I400+I507+I614+I721+I828+I935+I1042+I1149+I1256+I1363+I1470+I1577+I1684+I1791+I1898+I2005","v":0},-0.18041927799999999,-0.18192410299999998,-0.18512106799999997,-0.18512212499999997,-0.21618347499999996,-0.58786364899999999,-12.081890793499998,-12.083696529499996,-36.635878632499995,-36.635878632499995,-61.133873631499995,-63.439609419447898,-64.169916238662879,-64.404490468214661,-64.433636989282974,{"$f":"Y400+Y507+Y614+Y721+Y828+Y935+Y1042+Y1149+Y1256+Y1363+Y1470+Y1577+Y1684+Y1791+Y1898+Y2005+Y2112+Y2219+Y2326+Y2433+Y2540","v":-64.563277802282968},-64.563277802282968,-64.563277802282968,-64.567539470470464,-64.567983527657958,{"$f":"AD400+AD507+AD614+AD721+AD828+AD935+AD1042+AD1149+AD1256+AD1363+AD1470+AD1577+AD1684+AD1791+AD1898+AD2005+AD2112+AD2219+AD2326+AD2433+AD2540+AD2662+AD2769+AD2876+AD2983+AD3090","v":-64.572381516157961},{"$f":"AE400+AE507+AE614+AE721+AE828+AE935+AE1042+AE1149+AE1256+AE1363+AE1470+AE1577+AE1684+AE1791+AE1898+AE2005+AE2112+AE2219+AE2326+AE2433+AE2540+AE2662+AE2769+AE2876+AE2983+AE3090","v":-64.570876691157963},{"$f":"AF400+AF507+AF614+AF721+AF828+AF935+AF1042+AF1149+AF1256+AF1363+AF1470+AF1577+AF1684+AF1791+AF1898+AF2005+AF2112+AF2219+AF2326+AF2433+AF2540+AF2662+AF2769+AF2876+AF2983+AF3090","v":-64.798667835753733},{"$f":"AG400+AG507+AG614+AG721+AG828+AG935+AG1042+AG1149+AG1256+AG1363+AG1470+AG1577+AG1684+AG1791+AG1898+AG2005+AG2112+AG2219+AG2326+AG2433+AG2540+AG2662+AG2769+AG2876+AG2983+AG3090","v":-64.881934134300423},{"$f":"AH400+AH507+AH614+AH721+AH828+AH935+AH1042+AH1149+AH1256+AH1363+AH1470+AH1577+AH1684+AH1791+AH1898+AH2005+AH2112+AH2219+AH2326+AH2433+AH2540+AH2662+AH2769+AH2876+AH2983+AH3090","v":-64.821590679786183},{"$f":"AI400+AI507+AI614+AI721+AI828+AI935+AI1042+AI1149+AI1256+AI1363+AI1470+AI1577+AI1684+AI1791+AI1898+AI2005+AI2112+AI2219+AI2326+AI2433+AI2540+(AI2662+AI2769+AI2876+AI2983+AI3090)+(AI3197+AI3304+AI3411+AI3518+AI3625)","v":-64.421413169723351},{"$f":"AJ400+AJ507+AJ614+AJ721+AJ828+AJ935+AJ1042+AJ1149+AJ1256+AJ1363+AJ1470+AJ1577+AJ1684+AJ1791+AJ1898+AJ2005+AJ2112+AJ2219+AJ2326+AJ2433+AJ2540+(AJ2662+AJ2769+AJ2876+AJ2983+AJ3090)+(AJ3197+AJ3304+AJ3411+AJ3518+AJ3625)","v":-52.92121140235556},-52.85878661823201,-28.177566195413444,-28.18553471867752]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,{"$f":"I401+I508+I615+I722+I829+I936+I1043+I1150+I1257+I1364+I1471+I1578+I1685+I1792+I1899+I2006","v":0},1.9960040585012195,-6.6349736500000006E-2,-7.0515494499999998E-2,4.4282385499999993E-2,-7.9688885499999987E-2,-2.1405050245000004,-9.8255997234999981,-9.8323856474999989,-16.1737393455,-16.1737393455,-21.706871896868179,-23.236256559149872,-23.650260039844408,-23.926879424724387,-24.062430806824317,-24.286212020824316,-24.406775938249314,-24.637643892405563,-24.779979841343064,-24.875668210736812,{"$f":"AD401+AD508+AD615+AD722+AD829+AD936+AD1043+AD1150+AD1257+AD1364+AD1471+AD1578+AD1685+AD1792+AD1899+AD2006+AD2113+AD2220+AD2327+AD2434+AD2541+AD2663+AD2770+AD2877+AD2984+AD3091","v":-24.979291808736807},{"$f":"AE401+AE508+AE615+AE722+AE829+AE936+AE1043+AE1150+AE1257+AE1364+AE1471+AE1578+AE1685+AE1792+AE1899+AE2006+AE2113+AE2220+AE2327+AE2434+AE2541+AE2663+AE2770+AE2877+AE2984+AE3091","v":-25.189290801368617},-25.546471029724209,-25.984281317801607,-26.030864369445123,{"$f":"AI401+AI508+AI615+AI722+AI829+AI936+AI1043+AI1150+AI1257+AI1364+AI1471+AI1578+AI1685+AI1792+AI1899+AI2006+AI2113+AI2220+AI2327+AI2434+AI2541+(AI2663+AI2770+AI2877+AI2984+AI3091)+(AI3198+AI3305+AI3412+AI3519+AI3626)","v":-23.986957956544291},-16.887365459348011,-17.323016744215952,-11.484929625319126,-11.723597751445958]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,{"$f":"I402+I509+I616+I723+I830+I937+I1044+I1151+I1258+I1365+I1472+I1579+I1686+I1793+I1900+I2007","v":0},-7.4320116000000033E-2,-0.11029573266666672,-0.13416012266666671,-0.10239293266666671,-0.24552854133333341,-0.24552854133333341,-0.24552854133333341,-0.22266081333333335,-0.17120842533333336,-0.17628707600000001,-0.49332285666666675,-0.51663014348356262,-0.63994744873654397,0.88612927731605173,-0.75962096496723597,-1.0037080003005694,-1.1884899051339026,-1.4243510423589014,-1.8775797950589013,-2.1264288287672395,{"$f":"AD402+AD509+AD616+AD723+AD830+AD937+AD1044+AD1151+AD1258+AD1365+AD1472+AD1579+AD1686+AD1793+AD1900+AD2007+AD2114+AD2221+AD2328+AD2435+AD2542+AD2664+AD2771+AD2878+AD2985+AD3092","v":-2.6768761201005731},-3.2214698121531411,-3.5106525354648488,-3.8626168430853647,-4.1437715013540588,{"$f":"AI402+AI509+AI616+AI723+AI830+AI937+AI1044+AI1151+AI1258+AI1365+AI1472+AI1579+AI1686+AI1793+AI1900+AI2007+AI2114+AI2221+AI2328+AI2435+AI2542+(AI2664+AI2771+AI2878+AI2985+AI3092)+(AI3199+AI3306+AI3413+AI3520+AI3627)","v":-3.9739161193113723},-4.2956550602449246,-4.4485402136886645,-4.7987000470539645,-4.9787884759578969]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,{"$f":"I403+I510+I617+I724+I831+I938+I1045+I1152+I1259+I1366+I1473+I1580+I1687+I1794+I1901+I2008","v":0},-0.66247590500000009,-0.73101022900000023,-0.76851183050000027,-0.8145366070000003,-0.85961082250000043,-1.0356341910000004,-1.0749090940000001,-0.97854474099999977,-0.80156627499999988,-0.8287809049999999,0.2409015289238442,-3.6436652744286162,-3.584623367400412,-4.1139878321412571,-4.6594046664505608,-5.2404748084502017,-5.352820501418952,-5.5933678634377024,-5.6806235916502015,-5.8144438987064522,{"$f":"AD403+AD510+AD617+AD724+AD831+AD938+AD1045+AD1152+AD1259+AD1366+AD1473+AD1580+AD1687+AD1794+AD1901+AD2008+AD2115+AD2222+AD2329+AD2436+AD2543+AD2665+AD2772+AD2879+AD2986+AD3093","v":-6.0149888582064523},-6.4445084577511755,-6.8130470049152514,-6.6896831605334954,-6.851186210059625,{"$f":"AI403+AI510+AI617+AI724+AI831+AI938+AI1045+AI1152+AI1259+AI1366+AI1473+AI1580+AI1687+AI1794+AI1901+AI2008+AI2115+AI2222+AI2329+AI2436+AI2543+(AI2665+AI2772+AI2879+AI2986+AI3093)+(AI3200+AI3307+AI3414+AI3521+AI3628)","v":-6.8406128004109643},-6.8859107366076246,-6.909844304832907,-6.6518109910712218,-6.6550980813081519]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I404+I511+I618+I725+I832+I939+I1046+I1153+I1260+I1367+I1474+I1581+I1688+I1795+I1902+I2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y404+Y511+Y618+Y725+Y832+Y939+Y1046+Y1153+Y1260+Y1367+Y1474+Y1581+Y1688+Y1795+Y1902+Y2009+Y2116+Y2223+Y2330+Y2437+Y2544+Y2666+Y2773+Y2880+Y2987+Y3094","v":0},-0.16532735849999997,-0.28833699397499968,-0.4366542643874996,-0.56271354328124956,-6.0595642247578096,-9.4399088913095603,-8.6646027728384745,-12.374740419084366,-9.4765038066034322,{"$f":"AI404+AI511+AI618+AI725+AI832+AI939+AI1046+AI1153+AI1260+AI1367+AI1474+AI1581+AI1688+AI1795+AI1902+AI2009+AI2116+AI2223+AI2330+AI2437+AI2544+(AI2666+AI2773+AI2880+AI2987+AI3094)+(AI3201+AI3308+AI3415+AI3522+AI3629)","v":-8.9134427696420584},-12.540456441933227,-12.316010287895192,-10.738833024924379,-11.36262857156901]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I405+I512+I619+I726+I833+I940+I1047+I1154+I1261+I1368+I1475+I1582+I1689+I1796+I1903+I2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y405+Y512+Y619+Y726+Y833+Y940+Y1047+Y1154+Y1261+Y1368+Y1475+Y1582+Y1689+Y1796+Y1903+Y2010+Y2117+Y2224+Y2331+Y2438+Y2545+Y2667+Y2774+Y2881+Y2988+Y3095","v":0},-4.1801539893749989E-2,-0.11784278013749998,-0.36004673339999987,-0.72837855331874979,-1.2617408718871839,-1.8153174543072472,-2.5078193742448036,-3.2459478675839688,-3.4978830601577311,{"$f":"AI405+AI512+AI619+AI726+AI833+AI940+AI1047+AI1154+AI1261+AI1368+AI1475+AI1582+AI1689+AI1796+AI1903+AI2010+AI2117+AI2224+AI2331+AI2438+AI2545+(AI2667+AI2774+AI2881+AI2988+AI3095)+(AI3202+AI3309+AI3416+AI3523+AI3630)","v":-3.6125951750283245},-4.0331397436483059,-4.335140028054294,-4.5565519583715766,-4.745884866994043]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I406+I513+I620+I727+I834+I941+I1048+I1155+I1262+I1369+I1476+I1583+I1690+I1797+I1904+I2011","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y406+Y513+Y620+Y727+Y834+Y941+Y1048+Y1155+Y1262+Y1369+Y1476+Y1583+Y1690+Y1797+Y1904+Y2011+Y2118+Y2225+Y2332+Y2439+Y2546+Y2668+Y2775+Y2882+Y2989+Y3096","v":0},-0.26140042676249997,-0.57281586986249988,-0.71673843920624991,-1.0431844594874997,-3.1480113738457587,-4.7572441884726331,-7.5362730367961941,-9.9130745123384774,-12.745512218639934,{"$f":"AI406+AI513+AI620+AI727+AI834+AI941+AI1048+AI1155+AI1262+AI1369+AI1476+AI1583+AI1690+AI1797+AI1904+AI2011+AI2118+AI2225+AI2332+AI2439+AI2546+(AI2668+AI2775+AI2882+AI2989+AI3096)+(AI3203+AI3310+AI3417+AI3524+AI3631)","v":-13.912307062041098},-14.602180652595022,-14.809806425449677,-15.275960340384618,-15.544409761901594]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,{"$f":"I407+I514+I621+I728+I835+I942+I1049+I1156+I1263+I1370+I1477+I1584+I1691+I1798+I1905+I2012","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.15204703554922894,-0.23299790830778169,-0.28773492603283152,-0.28816407972945624,{"$f":"Y407+Y514+Y621+Y728+Y835+Y942+Y1049+Y1156+Y1263+Y1370+Y1477+Y1584+Y1691+Y1798+Y1905+Y2012+Y2119+Y2226+Y2333+Y2440+Y2547+Y2669+Y2776+Y2883+Y2990+Y3097","v":-0.29381879972981562},-0.29480064972981568,-0.29480064972981568,-0.29480064972981568,-0.29480064972981568,-0.29480064972981568,-0.30727254716847097,-0.33443304096166571,-0.16959430156935584,-0.3589575167116657,{"$f":"AI407+AI514+AI621+AI728+AI835+AI942+AI1049+AI1156+AI1263+AI1370+AI1477+AI1584+AI1691+AI1798+AI1905+AI2012+AI2119+AI2226+AI2333+AI2440+AI2547+(AI2669+AI2776+AI2883+AI2990+AI3097)+(AI3204+AI3311+AI3418+AI3525+AI3632)","v":-0.44414666701666572},-0.48078937054382515,-1.1021072140704231,-1.5843780098548097,-1.766621500989044]
[{"$f":"ROW()","v":300},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"I408+I515+I622+I729+I836+I943+I1050+I1157+I1264+I1371+I1478+I1585+I1692+I1799+I1906+I2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":301},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":302},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":303},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I411+I518+I625+I732+I839+I946+I1053+I1160+I1267+I1374+I1481+I1588+I1695+I1802+I1909+I2016","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y411+Y518+Y625+Y732+Y839+Y946+Y1053+Y1160+Y1267+Y1374+Y1481+Y1588+Y1695+Y1802+Y1909+Y2016+Y2123+Y2230+Y2337+Y2444+Y2551+Y2673+Y2780+Y2887+Y2994+Y3101","v":0},0,0,0,0,0,{"$f":"AE411+AE518+AE625+AE732+AE839+AE946+AE1053+AE1160+AE1267+AE1374+AE1481+AE1588+AE1695+AE1802+AE1909+AE2016+AE2123+AE2230+AE2337+AE2444+AE2551+AE2673+AE2780+AE2887+AE2994+AE3101","v":0},0,0,0,{"$f":"AI411+AI518+AI625+AI732+AI839+AI946+AI1053+AI1160+AI1267+AI1374+AI1481+AI1588+AI1695+AI1802+AI1909+AI2016+AI2123+AI2230+AI2337+AI2444+AI2551+(AI2673+AI2780+AI2887+AI2994+AI3101)+(AI3208+AI3315+AI3422+AI3529+AI3636)","v":0},0,0,0,0]
[{"$f":"ROW()","v":304},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I412+I519+I626+I733+I840+I947+I1054+I1161+I1268+I1375+I1482+I1589+I1696+I1803+I1910+I2017","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y412+Y519+Y626+Y733+Y840+Y947+Y1054+Y1161+Y1268+Y1375+Y1482+Y1589+Y1696+Y1803+Y1910+Y2017+Y2124+Y2231+Y2338+Y2445+Y2552+Y2674+Y2781+Y2888+Y2995+Y3102","v":0},0,0,0,0,0,-0.82205132219222654,-1.162339904544021,-1.3290176054390346,-1.5153006129404907,{"$f":"AI412+AI519+AI626+AI733+AI840+AI947+AI1054+AI1161+AI1268+AI1375+AI1482+AI1589+AI1696+AI1803+AI1910+AI2017+AI2124+AI2231+AI2338+AI2445+AI2552+(AI2674+AI2781+AI2888+AI2995+AI3102)+(AI3209+AI3316+AI3423+AI3530+AI3637)","v":-1.5822835997918578},-1.5842408948472166,-1.6253483602454193,-1.6793083494165768,-1.5723858716869124]
[{"$f":"ROW()","v":305},null,"Total",null,null,null,null,null,{"$f":"SUM(I292:I304)","v":0},{"$f":"SUM(J292:J304)","v":1.0787887595012196},{"$f":"SUM(K292:K304)","v":-1.0895798011666669},{"$f":"SUM(L292:L304)","v":-1.158308515666667},{"$f":"SUM(M292:M304)","v":-1.0577692791666671},{"$f":"SUM(N292:N304)","v":-1.4010117243333338},{"$f":"SUM(O292:O304)","v":-4.009531405833334},{"$f":"SUM(P292:P304)","v":-23.227928152333327},{"$f":"SUM(Q292:Q304)","v":-23.117287731333327},{"$f":"SUM(R292:R304)","v":-53.782392678333323},{"$f":"SUM(S292:S304)","v":-53.814685958999995},{"$f":"SUM(T292:T304)","v":-83.093166856110997},{"$f":"SUM(U292:U304)","v":-90.988208432059182},{"$f":"SUM(V292:V304)","v":-92.277745002952031},{"$f":"SUM(W292:W304)","v":-91.846963373797081},{"$f":"SUM(X292:X304)","v":-94.203257507254548},{"$f":"SUM(Y292:Y304)","v":-95.387491431587875},{"$f":"SUM(Z292:Z304)","v":-96.274694121971208},{"$f":"SUM(AA292:AA304)","v":-97.49243689418995},{"$f":"SUM(AB292:AB304)","v":-98.71396278524621},{"$f":"SUM(AC292:AC304)","v":-100.01360167168581},-109.00765542342236,-116.56794016588103,-120.87430653524319,-128.45089016173608,{"$f":"SUM(AH292:AH304)","v":-129.44156997569823},{"$f":"SUM(AI292:AI304)","v":-127.68767531950998},-114.23094976212373,-115.72860019668455,-84.948038541809709,-86.53494960053014]
[{"$f":"ROW()","v":306},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(ABS(I305-(I413+I520+I627+I734+I841+I948+I1055+I1162+I1269+I1376+I1483+I1590+I1697+I1804+I1911+I2018+I2125+I2232+I2339+I2446+I2553+(I2675+I2782+I2889+I2996+I3103)+(I3210+I3317+I3424+I3531+I3638))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(ABS(AM305-(AM413+AM520+AM627+AM734+AM841+AM948+AM1055+AM1162+AM1269+AM1376+AM1483+AM1590+AM1697+AM1804+AM1911+AM2018+AM2125+AM2232+AM2339+AM2446+AM2553+(AM2675+AM2782+AM2889+AM2996+AM3103)+(AM3210+AM3317+AM3424+AM3531+AM3638))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":307},null,"Pipeline",null,null,null,null,null,{"$f":"I415+I522+I629+I736+I843+I950+I1057+I1164+I1271+I1378+I1485+I1592+I1699+I1806+I1913+I2020","v":1.3878405999999999},1.2375178219999998,1.1195330189999997,0.93443309099999983,1.3705379659999997,8.5879579709999998,237.88063721199993,226.94513361849994,708.40319222899984,671.76731359649989,1125.091334944,1110.0721770714579,1061.2387040363096,1001.7602723886824,937.93871234183416,876.09789161255105,{"$f":"Y415+Y522+Y629+Y736+Y843+Y950+Y1057+Y1164+Y1271+Y1378+Y1485+Y1592+Y1699+Y1806+Y1913+Y2020+Y2127+Y2234+Y2341+Y2448+Y2570","v":811.53461381026818},746.97133600798497,682.49329156945225,617.93463324273171,553.45460948507366,{"$f":"AD415+AD522+AD629+AD736+AD843+AD950+AD1057+AD1164+AD1271+AD1378+AD1485+AD1592+AD1699+AD1806+AD1913+AD2020+AD2127+AD2234+AD2341+AD2448+AD2570+AD2677+AD2784+AD2891+AD2998+AD3105","v":488.88222796891569},426.62123237371549,362.88622620302442,298.02572648872393,233.20413580893776,{"$f":"AI415+AI522+AI629+AI736+AI843+AI950+AI1057+AI1164+AI1271+AI1378+AI1485+AI1592+AI1699+AI1806+AI1913+AI2020+AI2127+AI2234+AI2341+AI2448+AI2570+(AI2677+AI2784+AI2891+AI2998+AI3105)+(AI3212+AI3319+AI3426+AI3533+AI3640)","v":168.97745243510158},{"$f":"AJ415+AJ522+AJ629+AJ736+AJ843+AJ950+AJ1057+AJ1164+AJ1271+AJ1378+AJ1485+AJ1592+AJ1699+AJ1806+AJ1913+AJ2020+AJ2127+AJ2234+AJ2341+AJ2448+AJ2570+(AJ2677+AJ2784+AJ2891+AJ2998+AJ3105)+(AJ3212+AJ3319+AJ3426+AJ3533+AJ3640)","v":116.25548819320807},63.600570894364616,35.74375324334742,7.7716563254881184]
[{"$f":"ROW()","v":308},null,"Compression",null,null,null,null,null,{"$f":"I416+I523+I630+I737+I844+I951+I1058+I1165+I1272+I1379+I1486+I1593+I1700+I1807+I1914+I2021","v":-1.9960040585012195},1.32699473,1.3439601534999999,1.1586467789999999,1.3863969844999997,42.523030879000004,194.08441983449995,184.39453859099999,301.3892269035,285.21548755800001,379.79912149287009,388.60416503923057,373.66398192041908,355.55248658749014,334.66570296882213,314.8013724218834,{"$f":"Y416+Y523+Y630+Y737+Y844+Y951+Y1058+Y1165+Y1272+Y1379+Y1486+Y1593+Y1700+Y1807+Y1914+Y2021+Y2128+Y2235+Y2342+Y2449+Y2571","v":292.92643874955911},273.13702189443478,251.34609698077918,228.47988452731116,205.67668827657431,{"$f":"AD416+AD523+AD630+AD737+AD844+AD951+AD1058+AD1165+AD1272+AD1379+AD1486+AD1593+AD1700+AD1807+AD1914+AD2021+AD2128+AD2235+AD2342+AD2449+AD2571+AD2678+AD2785+AD2892+AD2999+AD3106","v":183.46088375915556},162.16140155047475,141.63072811701181,117.27951622921024,92.549010566965094,{"$f":"AI416+AI523+AI630+AI737+AI844+AI951+AI1058+AI1165+AI1272+AI1379+AI1486+AI1593+AI1700+AI1807+AI1914+AI2021+AI2128+AI2235+AI2342+AI2449+AI2571+(AI2678+AI2785+AI2892+AI2999+AI3106)+(AI3213+AI3320+AI3427+AI3534+AI3641)","v":75.517884674262177},64.783828565054435,54.664852082199019,48.241244767580199,41.112067806005172]
[{"$f":"ROW()","v":309},null,"Metering",null,null,null,null,null,{"$f":"I417+I524+I631+I738+I845+I952+I1059+I1166+I1273+I1380+I1487+I1594+I1701+I1808+I1915+I2022","v":0.57169320000000023},1.0370073340000003,1.2846774513333337,1.1187501386666669,2.6868834860000006,2.4413549446666671,2.1958264033333341,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,{"$f":"Y417+Y524+Y631+Y738+Y845+Y952+Y1059+Y1166+Y1273+Y1380+Y1487+Y1594+Y1701+Y1808+Y1915+Y2022+Y2129+Y2236+Y2343+Y2450+Y2572","v":13.348569057012135},15.697996210253212,21.07207645839431,24.597758448960484,30.728038990193248,{"$f":"AD417+AD524+AD631+AD738+AD845+AD952+AD1059+AD1166+AD1273+AD1380+AD1487+AD1594+AD1701+AD1808+AD1915+AD2022+AD2129+AD2236+AD2343+AD2450+AD2572+AD2679+AD2786+AD2893+AD3000+AD3107","v":32.13561556048694},31.627609865224162,31.590466052277467,31.060339749192103,29.492395269438042,{"$f":"AI417+AI524+AI631+AI738+AI845+AI952+AI1059+AI1166+AI1273+AI1380+AI1487+AI1594+AI1701+AI1808+AI1915+AI2022+AI2129+AI2236+AI2343+AI2450+AI2572+(AI2679+AI2786+AI2893+AI3000+AI3107)+(AI3214+AI3321+AI3428+AI3535+AI3642)","v":29.725480288799169},29.465544327074237,30.360791638906228,30.166291151867561,29.806709791036884]
[{"$f":"ROW()","v":310},null,"Other Depreciable",null,null,null,null,null,{"$f":"I418+I525+I632+I739+I846+I953+I1060+I1167+I1274+I1381+I1488+I1595+I1702+I1809+I1916+I2023","v":5.0959685000000006},5.8041790750000004,5.8232008760000005,5.975184575500001,6.0621322785,8.7229888259999999,8.4728526949999985,9.5474313409999993,14.202060579999999,13.944786904999999,25.843544799630003,70.236661168362275,70.683732162063336,74.680254473639266,77.556732877021659,84.016589695097537,{"$f":"Y418+Y525+Y632+Y739+Y846+Y953+Y1060+Y1167+Y1274+Y1381+Y1488+Y1595+Y1702+Y1809+Y1916+Y2023+Y2130+Y2237+Y2344+Y2451+Y2573","v":81.023028746022334},80.481155484978402,76.632902185790698,73.62868473526548,71.825140026559026,{"$f":"AD418+AD525+AD632+AD739+AD846+AD953+AD1060+AD1167+AD1274+AD1381+AD1488+AD1595+AD1702+AD1809+AD1916+AD2023+AD2130+AD2237+AD2344+AD2451+AD2573+AD2680+AD2787+AD2894+AD3001+AD3108","v":68.299106327551954},64.374655123042274,58.077157054838445,53.198889434304945,48.172294142045331,{"$f":"AI418+AI525+AI632+AI739+AI846+AI953+AI1060+AI1167+AI1274+AI1381+AI1488+AI1595+AI1702+AI1809+AI1916+AI2023+AI2130+AI2237+AI2344+AI2451+AI2573+(AI2680+AI2787+AI2894+AI3001+AI3108)+(AI3215+AI3322+AI3429+AI3536+AI3643)","v":42.740855025850266},37.607462324274422,31.866030355291919,26.635157845864224,21.203310816557273]
[{"$f":"ROW()","v":311},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I419+I526+I633+I740+I847+I954+I1061+I1168+I1275+I1382+I1489+I1596+I1703+I1810+I1917+I2024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y419+Y526+Y633+Y740+Y847+Y954+Y1061+Y1168+Y1275+Y1382+Y1489+Y1596+Y1703+Y1810+Y1917+Y2024+Y2131+Y2238+Y2345+Y2452+Y2574","v":3.3065471699999995},5.6014125209999932,8.2794209352749917,10.363952248762491,14.201535655481241,{"$f":"AD419+AD526+AD633+AD740+AD847+AD954+AD1061+AD1168+AD1275+AD1382+AD1489+AD1596+AD1703+AD1810+AD1917+AD2024+AD2131+AD2238+AD2345+AD2452+AD2574+AD2681+AD2788+AD2895+AD3002+AD3109","v":23.205927437102815},20.467290406011031,29.598648990592945,22.371170431508581,22.283606924105143,{"$f":"AI419+AI526+AI633+AI740+AI847+AI954+AI1061+AI1168+AI1275+AI1382+AI1489+AI1596+AI1703+AI1810+AI1917+AI2024+AI2131+AI2238+AI2345+AI2452+AI2574+(AI2681+AI2788+AI2895+AI3002+AI3109)+(AI3216+AI3323+AI3430+AI3537+AI3644)","v":31.351141104833061},30.790025719737979,26.847082562310945,28.406571428922526,24.721556537041714]
[{"$f":"ROW()","v":312},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I420+I527+I634+I741+I848+I955+I1062+I1169+I1276+I1383+I1490+I1597+I1704+I1811+I1918+I2025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y420+Y527+Y634+Y741+Y848+Y955+Y1062+Y1169+Y1276+Y1383+Y1490+Y1597+Y1704+Y1811+Y1918+Y2025+Y2132+Y2239+Y2346+Y2453+Y2575","v":0.83603079787499979},2.3150540628562495,7.0412903479687472,14.047880012943747,17.189131309624994,{"$f":"AD420+AD527+AD634+AD741+AD848+AD955+AD1062+AD1169+AD1276+AD1383+AD1490+AD1597+AD1704+AD1811+AD1918+AD2025+AD2132+AD2239+AD2346+AD2453+AD2575+AD2682+AD2789+AD2896+AD3003+AD3110","v":20.079214805888284},24.011238333532777,28.285461161689334,28.913234234105364,28.511834223747631,{"$f":"AI420+AI527+AI634+AI741+AI848+AI955+AI1062+AI1169+AI1276+AI1383+AI1490+AI1597+AI1704+AI1811+AI1918+AI2025+AI2132+AI2239+AI2346+AI2453+AI2575+(AI2682+AI2789+AI2896+AI3003+AI3110)+(AI3217+AI3324+AI3431+AI3538+AI3645)","v":30.404177616510314},31.407438877668028,31.806287483160471,31.964543425941791,31.928089619280524]
[{"$f":"ROW()","v":313},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I421+I528+I635+I742+I849+I956+I1063+I1170+I1277+I1384+I1491+I1598+I1705+I1812+I1919+I2026","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y421+Y528+Y635+Y742+Y849+Y956+Y1063+Y1170+Y1277+Y1384+Y1491+Y1598+Y1705+Y1812+Y1919+Y2026+Y2133+Y2240+Y2347+Y2454+Y2576","v":5.2280085352499999},11.194916970487498,13.500552487499998,19.312734453918747,25.086143194431244,{"$f":"AD421+AD528+AD635+AD742+AD849+AD956+AD1063+AD1170+AD1277+AD1384+AD1491+AD1598+AD1705+AD1812+AD1919+AD2026+AD2133+AD2240+AD2347+AD2454+AD2576+AD2683+AD2790+AD2897+AD3004+AD3111","v":29.98429589371986},40.731428761491912,49.467424765357563,60.481601923019092,63.167564766179154,{"$f":"AI421+AI528+AI635+AI742+AI849+AI956+AI1063+AI1170+AI1277+AI1384+AI1491+AI1598+AI1705+AI1812+AI1919+AI2026+AI2133+AI2240+AI2347+AI2454+AI2576+(AI2683+AI2790+AI2897+AI3004+AI3111)+(AI3218+AI3325+AI3432+AI3539+AI3646)","v":66.954260368603002},69.322918901373384,71.578168459548095,74.995411529507976,74.017335642254068]
[{"$f":"ROW()","v":314},null,"Building",null,null,null,null,null,{"$f":"I422+I529+I636+I743+I850+I957+I1064+I1171+I1278+I1385+I1492+I1599+I1706+I1813+I1920+I2027","v":0},0,0,0,0,0,0,0,0,0,0,3.0409407109845787,4.5079111306064048,5.3696535767996201,5.0905017246992825,4.9154320449770159,4.6412502452471998,4.3464495955173836,4.0516489457875684,3.7568482960577527,3.4620476463279366,3.6661228941443338,4.4452700987036531,3.9459983183496776,4.7573830467803209,7.8059915422686554,{"$f":"AI422+AI529+AI636+AI743+AI850+AI957+AI1064+AI1171+AI1278+AI1385+AI1492+AI1599+AI1706+AI1813+AI1920+AI2027+AI2134+AI2241+AI2348+AI2455+AI2577+(AI2684+AI2791+AI2898+AI3005+AI3112)+(AI3219+AI3326+AI3433+AI3540+AI3647)","v":8.8275530163383671},33.199477386858462,51.388202004163503,57.093563639678067,56.641994395343225]
[{"$f":"ROW()","v":315},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"I423+I530+I637+I744+I851+I958+I1065+I1172+I1279+I1386+I1493+I1600+I1707+I1814+I1921+I2028","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":316},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":317},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":318},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I426+I533+I640+I747+I854+I961+I1068+I1175+I1282+I1389+I1496+I1603+I1710+I1817+I1924+I2031","v":0},0,0,0,0,0,-0.11984469,1.6745067099999997,3.0899590400000001,3.7512522500000003,4.4173144000000004,4.401005556667335,4.3619994158318898,4.5506250952056586,4.5512231211702572,4.5482520111702573,{"$f":"Y426+Y533+Y640+Y747+Y854+Y961+Y1068+Y1175+Y1282+Y1389+Y1496+Y1603+Y1710+Y1817+Y1924+Y2031+Y2138+Y2245+Y2352+Y2459+Y2581","v":4.5482520111702573},4.5482520111702573,4.5482520111702573,4.5482520111702573,4.5482520111702573,{"$f":"AD426+AD533+AD640+AD747+AD854+AD961+AD1068+AD1175+AD1282+AD1389+AD1496+AD1603+AD1710+AD1817+AD1924+AD2031+AD2138+AD2245+AD2352+AD2459+AD2581+AD2688+AD2795+AD2902+AD3009+AD3116","v":4.5482520111702573},4.5482520111702573,4.5482520111702573,4.5482520111702573,4.5482520111702573,{"$f":"AI426+AI533+AI640+AI747+AI854+AI961+AI1068+AI1175+AI1282+AI1389+AI1496+AI1603+AI1710+AI1817+AI1924+AI2031+AI2138+AI2245+AI2352+AI2459+AI2581+(AI2688+AI2795+AI2902+AI3009+AI3116)+(AI3223+AI3330+AI3437+AI3544+AI3651)","v":4.5482520111702573},4.5482520111702573,4.5482520111702573,4.5482520111702573,4.5482520111702573]
[{"$f":"ROW()","v":319},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I427+I534+I641+I748+I855+I962+I1069+I1176+I1283+I1390+I1497+I1604+I1711+I1818+I1925+I2032","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y427+Y534+Y641+Y748+Y855+Y962+Y1069+Y1176+Y1283+Y1390+Y1497+Y1604+Y1711+Y1818+Y1925+Y2032+Y2139+Y2246+Y2353+Y2460+Y2582","v":0},0,0,0,0,{"$f":"AD427+AD534+AD641+AD748+AD855+AD962+AD1069+AD1176+AD1283+AD1390+AD1497+AD1604+AD1711+AD1818+AD1925+AD2032+AD2139+AD2246+AD2353+AD2460+AD2582+AD2689+AD2796+AD2903+AD3010+AD3117","v":2.0551283054805665},2.9058497613600522,3.3225440135975868,3.7882515323512269,3.9557089994796444,{"$f":"AI427+AI534+AI641+AI748+AI855+AI962+AI1069+AI1176+AI1283+AI1390+AI1497+AI1604+AI1711+AI1818+AI1925+AI2032+AI2139+AI2246+AI2353+AI2460+AI2582+(AI2689+AI2796+AI2903+AI3010+AI3117)+(AI3224+AI3331+AI3438+AI3545+AI3652)","v":3.9606022371180414},4.0633709006135481,4.1982708735414427,3.930964679217281,3.6342493124609705]
[{"$f":"ROW()","v":320},null,"Total",null,null,null,null,null,{"$f":"SUM(I307:I319)","v":5.0594982414987815},{"$f":"SUM(J307:J319)","v":9.4056989610000006},{"$f":"SUM(K307:K319)","v":9.571371499833333},{"$f":"SUM(L307:L319)","v":9.1870145841666684},{"$f":"SUM(M307:M319)","v":11.505950715000001},{"$f":"SUM(N307:N319)","v":62.275332620666667},{"$f":"SUM(O307:O319)","v":442.51389145483319},{"$f":"SUM(P307:P319)","v":424.5119081224999},{"$f":"SUM(Q307:Q319)","v":1028.8120758011664},{"$f":"SUM(R307:R319)","v":976.31144869283321},{"$f":"SUM(S307:S319)","v":1541.3631736538332},{"$f":"SUM(T307:T319)","v":1582.4230940096227},{"$f":"SUM(U307:U319)","v":1521.8576025634613},{"$f":"SUM(V307:V319)","v":1449.6289898878911},{"$f":"SUM(W307:W319)","v":1367.9421027033277},{"$f":"SUM(X307:X319)","v":1295.4204520204921},{"$f":"SUM(Y307:Y319)","v":1217.3927391224042},{"$f":"SUM(Z307:Z319)","v":1144.293594758683},{"$f":"SUM(AA307:AA319)","v":1068.9655319221181},{"$f":"SUM(AB307:AB319)","v":996.67062797712185},{"$f":"SUM(AC307:AC319)","v":926.17158659543577},{"$f":"AD428+AD535+AD642+AD749+AD856+AD963+AD1070+AD1177+AD1284+AD1391+AD1498+AD1605+AD1712+AD1819+AD1926+AD2033+AD2140+AD2247+AD2354+AD2461+AD2583+AD2690+AD2797+AD2904+AD3011+AD3118","v":856.31677496361647},781.8942282847263,713.35290668790958,624.42436508036599,{"$f":"SUM(AH307:AH319)","v":533.69079425433665},463.00765877858618,421.44380720703282,370.85850836465647,341.72575372309728,295.38522225663814]
[{"$f":"ROW()","v":321},"Over Depreciation or Out of Service Assets",null,null,null,null,null,"Check",{"$f":"IF(ROUND(ABS(I320-(I428+I535+I642+I749+I856+I963+I1070+I1177+I1284+I1391+I1498+I1605+I1712+I1819+I1926+I2033+I2140+I2247+I2354+I2461+I2583+(I2690+I2797+I2904+I3011+I3118)+(I3225+I3332+I3439+I3546+I3653))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(ABS(AM320-(AM428+AM535+AM642+AM749+AM856+AM963+AM1070+AM1177+AM1284+AM1391+AM1498+AM1605+AM1712+AM1819+AM1926+AM2033+AM2140+AM2247+AM2354+AM2461+AM2583+(AM2690+AM2797+AM2904+AM3011+AM3118)+(AM3225+AM3332+AM3439+AM3546+AM3653))),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":322},null,"Pipeline"]
[{"$f":"ROW()","v":323},null,"Compression"]
[{"$f":"ROW()","v":324},null,"Metering"]
[{"$f":"ROW()","v":325},null,"Other Depreciable"]
[{"$f":"ROW()","v":326},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":327},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":328},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":329},null,"Building"]
[{"$f":"ROW()","v":330},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":331},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":332},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":333},null,"Non-Depreciable"]
[{"$f":"ROW()","v":334},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":335},null,"Total"]
[{"$f":"ROW()","v":336}]
["Capex Account [m$ OD]"]
["2000 Capex"]
[{"$f":"ROW()","v":339},"Life"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$E$40","v":7.6923076923076916},{"$f":"MAX(0,J340-1)","v":6.6923076923076916},5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB340-1)","v":0},{"$f":"MAX(0,AC340-1)","v":0},{"$f":"MAX(0,AD340-1)","v":0},{"$f":"MAX(0,AE340-1)","v":0},{"$f":"MAX(0,AF340-1)","v":0},{"$f":"MAX(0,AG340-1)","v":0},{"$f":"MAX(0,AH340-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB341-1)","v":0},0,0,0,0,{"$f":"MAX(0,AG341-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$E$42","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$E$43","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$E$44","v":0},{"$f":"MAX(0,J344-1)","v":0},{"$f":"MAX(0,K344-1)","v":0},{"$f":"MAX(0,L344-1)","v":0},{"$f":"MAX(0,M344-1)","v":0},{"$f":"MAX(0,N344-1)","v":0},{"$f":"MAX(0,O344-1)","v":0},{"$f":"MAX(0,P344-1)","v":0},{"$f":"MAX(0,Q344-1)","v":0},{"$f":"MAX(0,R344-1)","v":0},{"$f":"MAX(0,S344-1)","v":0},{"$f":"MAX(0,T344-1)","v":0},{"$f":"MAX(0,U344-1)","v":0},{"$f":"MAX(0,V344-1)","v":0},{"$f":"MAX(0,W344-1)","v":0},{"$f":"MAX(0,X344-1)","v":0},{"$f":"MAX(0,Y344-1)","v":0},{"$f":"MAX(0,Z344-1)","v":0},{"$f":"MAX(0,AA344-1)","v":0},{"$f":"MAX(0,AB344-1)","v":0},{"$f":"MAX(0,AC344-1)","v":0},{"$f":"MAX(0,AD344-1)","v":0},{"$f":"MAX(0,AE344-1)","v":0},{"$f":"MAX(0,AF344-1)","v":0},{"$f":"MAX(0,AG344-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$E$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$E$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,null,{"$f":"Inputs!$E$47","v":0},{"$f":"MAX(0,J347-1)","v":0},{"$f":"MAX(0,K347-1)","v":0},{"$f":"MAX(0,L347-1)","v":0},{"$f":"MAX(0,M347-1)","v":0},{"$f":"MAX(0,N347-1)","v":0},{"$f":"MAX(0,O347-1)","v":0},{"$f":"MAX(0,P347-1)","v":0},{"$f":"MAX(0,Q347-1)","v":0},{"$f":"MAX(0,R347-1)","v":0},{"$f":"MAX(0,S347-1)","v":0},{"$f":"MAX(0,T347-1)","v":0},{"$f":"MAX(0,U347-1)","v":0},{"$f":"MAX(0,V347-1)","v":0},{"$f":"MAX(0,W347-1)","v":0},{"$f":"MAX(0,X347-1)","v":0},{"$f":"MAX(0,Y347-1)","v":0},{"$f":"MAX(0,Z347-1)","v":0},{"$f":"MAX(0,AA347-1)","v":0},{"$f":"MAX(0,AB347-1)","v":0},{"$f":"MAX(0,AC347-1)","v":0},{"$f":"MAX(0,AD347-1)","v":0},{"$f":"MAX(0,AE347-1)","v":0},{"$f":"MAX(0,AF347-1)","v":0},{"$f":"MAX(0,AG347-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":348},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":349},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":350},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":351},null,"Non-Depreciable"]
[{"$f":"ROW()","v":352},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$E$52","v":0},{"$f":"MAX(0,J352-1)","v":0},{"$f":"MAX(0,K352-1)","v":0},{"$f":"MAX(0,L352-1)","v":0},{"$f":"MAX(0,M352-1)","v":0},{"$f":"MAX(0,N352-1)","v":0},{"$f":"MAX(0,O352-1)","v":0},{"$f":"MAX(0,P352-1)","v":0},{"$f":"MAX(0,Q352-1)","v":0},{"$f":"MAX(0,R352-1)","v":0},{"$f":"MAX(0,S352-1)","v":0},{"$f":"MAX(0,T352-1)","v":0},{"$f":"MAX(0,U352-1)","v":0},{"$f":"MAX(0,V352-1)","v":0},{"$f":"MAX(0,W352-1)","v":0},{"$f":"MAX(0,X352-1)","v":0},{"$f":"MAX(0,Y352-1)","v":0},{"$f":"MAX(0,Z352-1)","v":0},{"$f":"MAX(0,AA352-1)","v":0},{"$f":"MAX(0,AB352-1)","v":0},{"$f":"MAX(0,AC352-1)","v":0},{"$f":"MAX(0,AD352-1)","v":0},{"$f":"MAX(0,AE352-1)","v":0},{"$f":"MAX(0,AF352-1)","v":0},{"$f":"MAX(0,AG352-1)","v":0},{"$f":"MAX(0,AH352-1)","v":0},{"$f":"MAX(0,AI352-1)","v":0},{"$f":"MAX(0,AJ352-1)","v":0},{"$f":"MAX(0,AK352-1)","v":0},{"$f":"MAX(0,AL352-1)","v":0}]
[{"$f":"ROW()","v":353}]
[{"$f":"ROW()","v":354},"Opening Value"]
[{"$f":"ROW()","v":355},null,"Pipeline",null,null,null,null,null,{"$f":"H415","v":0},1.3878405999999999,1.2074213219999999,1.0270020439999998,0.84658276599999982,0.6661634879999998,0.48574420999999979,0.30532493199999983,0.12490565399999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH415","v":0},0,0,0,0]
[{"$f":"ROW()","v":356},null,"Compression",null,null,null,null,null,{"$f":"H416","v":0},-1.9960040585012195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,"Metering",null,null,null,null,null,{"$f":"H417","v":0},0.57169320000000023,0.49737308400000019,0.42305296800000014,0.34873285200000009,0.27441273600000005,0.20009262000000003,0.12577250400000001,5.1452387999999974E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,"Other Depreciable",null,null,null,null,null,{"$f":"H418","v":0},5.0959685000000006,4.4334925950000006,3.7710166900000006,3.1085407850000006,2.4460648800000007,1.7835889750000002,1.1211130699999998,0.45863716499999962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H419","v":0},{"$f":"I419","v":0},{"$f":"J419","v":0},{"$f":"K419","v":0},{"$f":"L419","v":0},{"$f":"M419","v":0},{"$f":"N419","v":0},{"$f":"O419","v":0},{"$f":"P419","v":0},{"$f":"Q419","v":0},{"$f":"R419","v":0},{"$f":"S419","v":0},{"$f":"T419","v":0},{"$f":"U419","v":0},{"$f":"V419","v":0},{"$f":"W419","v":0},{"$f":"X419","v":0},{"$f":"Y419","v":0},{"$f":"Z419","v":0},{"$f":"AA419","v":0},{"$f":"AB419","v":0},{"$f":"AC419","v":0},{"$f":"AD419","v":0},{"$f":"AE419","v":0},{"$f":"AF419","v":0},{"$f":"AG419","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":360},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":361},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":362},null,"Building",null,null,null,null,null,{"$f":"H422","v":0},{"$f":"I422","v":0},{"$f":"J422","v":0},{"$f":"K422","v":0},{"$f":"L422","v":0},{"$f":"M422","v":0},{"$f":"N422","v":0},{"$f":"O422","v":0},{"$f":"P422","v":0},{"$f":"Q422","v":0},{"$f":"R422","v":0},{"$f":"S422","v":0},{"$f":"T422","v":0},{"$f":"U422","v":0},{"$f":"V422","v":0},{"$f":"W422","v":0},{"$f":"X422","v":0},{"$f":"Y422","v":0},{"$f":"Z422","v":0},{"$f":"AA422","v":0},{"$f":"AB422","v":0},{"$f":"AC422","v":0},{"$f":"AD422","v":0},{"$f":"AE422","v":0},{"$f":"AF422","v":0},{"$f":"AG422","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":363},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"H423","v":0},0,{"$f":"J423","v":0},{"$f":"K423","v":0},{"$f":"L423","v":0},{"$f":"M423","v":0},{"$f":"N423","v":0},{"$f":"O423","v":0},{"$f":"P423","v":0},{"$f":"Q423","v":0},{"$f":"R423","v":0},{"$f":"S423","v":0},{"$f":"T423","v":0},{"$f":"U423","v":0},{"$f":"V423","v":0},{"$f":"W423","v":0},{"$f":"X423","v":0},{"$f":"Y423","v":0},{"$f":"Z423","v":0},{"$f":"AA423","v":0},{"$f":"AB423","v":0},{"$f":"AC423","v":0},{"$f":"AD423","v":0},{"$f":"AE423","v":0},{"$f":"AF423","v":0},{"$f":"AG423","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":364},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":365},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":366},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H426","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S426","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC426","v":0},{"$f":"AD426","v":0},{"$f":"AE426","v":0},{"$f":"AF426","v":0},{"$f":"AG426","v":0},{"$f":"AH426","v":0},{"$f":"AI426","v":0},{"$f":"AJ426","v":0},{"$f":"AK426","v":0},{"$f":"AL426","v":0}]
[{"$f":"ROW()","v":367},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"H427","v":0},{"$f":"I427","v":0},{"$f":"J427","v":0},{"$f":"K427","v":0},{"$f":"L427","v":0},{"$f":"M427","v":0},{"$f":"N427","v":0},{"$f":"O427","v":0},{"$f":"P427","v":0},{"$f":"Q427","v":0},{"$f":"R427","v":0},{"$f":"S427","v":0},{"$f":"T427","v":0},{"$f":"U427","v":0},{"$f":"V427","v":0},{"$f":"W427","v":0},{"$f":"X427","v":0},{"$f":"Y427","v":0},{"$f":"Z427","v":0},{"$f":"AA427","v":0},{"$f":"AB427","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":368},null,"Total",null,null,null,null,null,{"$f":"SUM(I355:I367)","v":0},{"$f":"SUM(J355:J367)","v":5.0594982414987815},{"$f":"SUM(K355:K367)","v":6.1382870010000001},{"$f":"SUM(L355:L367)","v":5.2210717020000006},{"$f":"SUM(M355:M367)","v":4.3038564030000011},{"$f":"SUM(N355:N367)","v":3.3866411040000006},{"$f":"SUM(O355:O367)","v":2.4694258050000002},{"$f":"SUM(P355:P367)","v":1.5522105059999998},{"$f":"SUM(Q355:Q367)","v":0.63499520699999945},{"$f":"SUM(R355:R367)","v":0},{"$f":"SUM(S355:S367)","v":0},{"$f":"SUM(T355:T367)","v":0},{"$f":"SUM(U355:U367)","v":0},{"$f":"SUM(V355:V367)","v":0},{"$f":"SUM(W355:W367)","v":0},{"$f":"SUM(X355:X367)","v":0},{"$f":"SUM(Y355:Y367)","v":0},{"$f":"SUM(Z355:Z367)","v":0},{"$f":"SUM(AA355:AA367)","v":0},{"$f":"SUM(AB355:AB367)","v":0},{"$f":"SUM(AC355:AC367)","v":0},0,0,0,0,{"$f":"SUM(AH355:AH367)","v":0},{"$f":"SUM(AI355:AI367)","v":0},0,0,0,0]
[{"$f":"ROW()","v":369},"Capex"]
[{"$f":"ROW()","v":370},null,"Pipeline",null,null,null,null,null,{"$f":"I$262","v":1.3878405999999999}]
[{"$f":"ROW()","v":371},null,"Compression",null,null,null,null,null,{"$f":"I$263","v":-1.9960040585012195}]
[{"$f":"ROW()","v":372},null,"Metering",null,null,null,null,null,{"$f":"I$264","v":0.57169320000000023}]
[{"$f":"ROW()","v":373},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$265","v":5.0959685000000006}]
[{"$f":"ROW()","v":374},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$266","v":0}]
[{"$f":"ROW()","v":375},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$267","v":0}]
[{"$f":"ROW()","v":376},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$268","v":0}]
[{"$f":"ROW()","v":377},null,"Building",null,null,null,null,null,{"$f":"I$269","v":0}]
[{"$f":"ROW()","v":378},null,"Out of Service Asset in AA5",null,null,null,null,null,{"$f":"I$270","v":0}]
[{"$f":"ROW()","v":379},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":380},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":381},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$273","v":0}]
[{"$f":"ROW()","v":382},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$274","v":0}]
[{"$f":"ROW()","v":383},null,"Total",null,null,null,null,null,{"$f":"SUM(I370:I382)","v":5.0594982414987815}]
[{"$f":"ROW()","v":384},"Redundant or Disposed"]
[{"$f":"ROW()","v":385},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1689","v":0},{"$f":"-Inputs!U1689","v":0},{"$f":"-Inputs!V1689","v":0},{"$f":"-Inputs!W1689","v":0},{"$f":"-Inputs!X1689","v":0},{"$f":"-Inputs!Y1689","v":0},{"$f":"-Inputs!Z1689","v":0},{"$f":"-Inputs!AA1689","v":0},{"$f":"-Inputs!AB1689","v":0},{"$f":"-Inputs!AC1689","v":0},{"$f":"-Inputs!AD1689","v":0},{"$f":"-Inputs!AE1689","v":0},{"$f":"-Inputs!AF1689","v":0},{"$f":"-Inputs!AG1689","v":0},{"$f":"-Inputs!AH1689","v":0}]
[{"$f":"ROW()","v":386},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1690","v":0},{"$f":"-Inputs!U1690","v":0},{"$f":"-Inputs!V1690","v":0},{"$f":"-Inputs!W1690","v":0},{"$f":"-Inputs!X1690","v":0},{"$f":"-Inputs!Y1690","v":0},{"$f":"-Inputs!Z1690","v":0},{"$f":"-Inputs!AA1690","v":0},{"$f":"-Inputs!AB1690","v":0},{"$f":"-Inputs!AC1690","v":0},{"$f":"-Inputs!AD1690","v":0},{"$f":"-Inputs!AE1690","v":0},{"$f":"-Inputs!AF1690","v":0},{"$f":"-Inputs!AG1690","v":0},{"$f":"-Inputs!AH1690","v":0}]
[{"$f":"ROW()","v":387},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1691","v":0},{"$f":"-Inputs!U1691","v":0},{"$f":"-Inputs!V1691","v":0},{"$f":"-Inputs!W1691","v":0},{"$f":"-Inputs!X1691","v":0},{"$f":"-Inputs!Y1691","v":0},{"$f":"-Inputs!Z1691","v":0},{"$f":"-Inputs!AA1691","v":0},{"$f":"-Inputs!AB1691","v":0},{"$f":"-Inputs!AC1691","v":0},{"$f":"-Inputs!AD1691","v":0},{"$f":"-Inputs!AE1691","v":0},{"$f":"-Inputs!AF1691","v":0},{"$f":"-Inputs!AG1691","v":0},{"$f":"-Inputs!AH1691","v":0}]
[{"$f":"ROW()","v":388},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1692","v":-0.5513644348514849},{"$f":"-Inputs!U1692","v":0},{"$f":"-Inputs!V1692","v":0},{"$f":"-Inputs!W1692","v":0},{"$f":"-Inputs!X1692","v":0},{"$f":"-Inputs!Y1692","v":0},{"$f":"-Inputs!Z1692","v":0},{"$f":"-Inputs!AA1692","v":0},{"$f":"-Inputs!AB1692","v":0},{"$f":"-Inputs!AC1692","v":0},{"$f":"-Inputs!AD1692","v":0},{"$f":"-Inputs!AE1692","v":0},{"$f":"-Inputs!AF1692","v":0},{"$f":"-Inputs!AG1692","v":0},{"$f":"-Inputs!AH1692","v":0}]
[{"$f":"ROW()","v":389},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1693","v":0},{"$f":"-Inputs!U1693","v":0},{"$f":"-Inputs!V1693","v":0},{"$f":"-Inputs!W1693","v":0},{"$f":"-Inputs!X1693","v":0},{"$f":"-Inputs!Y1693","v":0},{"$f":"-Inputs!Z1693","v":0},{"$f":"-Inputs!AA1693","v":0},{"$f":"-Inputs!AB1693","v":0},{"$f":"-Inputs!AC1693","v":0},{"$f":"-Inputs!AD1693","v":0},{"$f":"-Inputs!AE1693","v":0},{"$f":"-Inputs!AF1693","v":0},{"$f":"-Inputs!AG1693","v":0},{"$f":"-Inputs!AH1693","v":0}]
[{"$f":"ROW()","v":390},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1694","v":0},{"$f":"-Inputs!U1694","v":0},{"$f":"-Inputs!V1694","v":0},{"$f":"-Inputs!W1694","v":0},{"$f":"-Inputs!X1694","v":0},{"$f":"-Inputs!Y1694","v":0},{"$f":"-Inputs!Z1694","v":0},{"$f":"-Inputs!AA1694","v":0},{"$f":"-Inputs!AB1694","v":0},{"$f":"-Inputs!AC1694","v":0},{"$f":"-Inputs!AD1694","v":0},{"$f":"-Inputs!AE1694","v":0},{"$f":"-Inputs!AF1694","v":0},{"$f":"-Inputs!AG1694","v":0},{"$f":"-Inputs!AH1694","v":0}]
[{"$f":"ROW()","v":391},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1695","v":0},{"$f":"-Inputs!U1695","v":0},{"$f":"-Inputs!V1695","v":0},{"$f":"-Inputs!W1695","v":0},{"$f":"-Inputs!X1695","v":0},{"$f":"-Inputs!Y1695","v":0},{"$f":"-Inputs!Z1695","v":0},{"$f":"-Inputs!AA1695","v":0},{"$f":"-Inputs!AB1695","v":0},{"$f":"-Inputs!AC1695","v":0},{"$f":"-Inputs!AD1695","v":0},{"$f":"-Inputs!AE1695","v":0},{"$f":"-Inputs!AF1695","v":0},{"$f":"-Inputs!AG1695","v":0},{"$f":"-Inputs!AH1695","v":0}]
[{"$f":"ROW()","v":392},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1696","v":0},{"$f":"-Inputs!U1696","v":0},{"$f":"-Inputs!V1696","v":0},{"$f":"-Inputs!W1696","v":0},{"$f":"-Inputs!X1696","v":0},{"$f":"-Inputs!Y1696","v":0},{"$f":"-Inputs!Z1696","v":0},{"$f":"-Inputs!AA1696","v":0},{"$f":"-Inputs!AB1696","v":0},{"$f":"-Inputs!AC1696","v":0},{"$f":"-Inputs!AD1696","v":0},{"$f":"-Inputs!AE1696","v":0},{"$f":"-Inputs!AF1696","v":0},{"$f":"-Inputs!AG1696","v":0},{"$f":"-Inputs!AH1696","v":0}]
[{"$f":"ROW()","v":393},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1697","v":0},{"$f":"-Inputs!U1697","v":0},{"$f":"-Inputs!V1697","v":0},{"$f":"-Inputs!W1697","v":0},{"$f":"-Inputs!X1697","v":0},{"$f":"-Inputs!Y1697","v":0},{"$f":"-Inputs!Z1697","v":0},{"$f":"-Inputs!AA1697","v":0},{"$f":"-Inputs!AB1697","v":0},{"$f":"-Inputs!AC1697","v":0},{"$f":"-Inputs!AD1697","v":0},{"$f":"-Inputs!AE1697","v":0},{"$f":"-Inputs!AF1697","v":0},{"$f":"-Inputs!AG1697","v":0},{"$f":"-Inputs!AH1697","v":0}]
[{"$f":"ROW()","v":394},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":395},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":396},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1700","v":0},{"$f":"-Inputs!U1700","v":0},{"$f":"-Inputs!V1700","v":0},{"$f":"-Inputs!W1700","v":0},{"$f":"-Inputs!X1700","v":0},{"$f":"-Inputs!Y1700","v":0},{"$f":"-Inputs!Z1700","v":0},{"$f":"-Inputs!AA1700","v":0},{"$f":"-Inputs!AB1700","v":0},{"$f":"-Inputs!AC1700","v":0},{"$f":"-Inputs!AD1700","v":0},{"$f":"-Inputs!AE1700","v":0},{"$f":"-Inputs!AF1700","v":0},{"$f":"-Inputs!AG1700","v":0},{"$f":"-Inputs!AH1700","v":0}]
[{"$f":"ROW()","v":397},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":398},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J385:J397)","v":0},{"$f":"SUM(K385:K397)","v":0},{"$f":"SUM(L385:L397)","v":0},{"$f":"SUM(M385:M397)","v":0},{"$f":"SUM(N385:N397)","v":0},{"$f":"SUM(O385:O397)","v":0},{"$f":"SUM(P385:P397)","v":0},{"$f":"SUM(Q385:Q397)","v":0},{"$f":"SUM(R385:R397)","v":0},{"$f":"SUM(S385:S397)","v":0},{"$f":"SUM(T385:T397)","v":-0.5513644348514849},{"$f":"SUM(U385:U397)","v":0},{"$f":"SUM(V385:V397)","v":0},{"$f":"SUM(W385:W397)","v":0},{"$f":"SUM(X385:X397)","v":0},{"$f":"SUM(Y385:Y397)","v":0},{"$f":"SUM(Z385:Z397)","v":0},{"$f":"SUM(AA385:AA397)","v":0},{"$f":"SUM(AB385:AB397)","v":0},{"$f":"SUM(AC385:AC397)","v":0},0,0,0,0,{"$f":"SUM(AH385:AH397)","v":0},{"$f":"SUM(AI385:AI397)","v":0},0,0,0,0]
[{"$f":"ROW()","v":399},"Depreciation"]
[{"$f":"ROW()","v":400},null,"Pipeline",null,null,null,null,null,null,{"$f":"IF(AND(J340<=0,J355+J370+J385<0),-(J355+J370+J385),IF(J340<=0,0,-MIN(((J355+J385)/J340)*((J355+J385)>0),(J355+J385))))","v":-0.18041927799999999},-0.18041927799999999,-0.18041927799999999,-0.18041927799999999,-0.18041927799999999,-0.18041927799999996,-0.18041927799999996,-0.12490565399999987,0,0,{"$f":"IF(AND(T340<=0,T355+T370+T385<0),-(T355+T370+T385),IF(T340<=0,0,-MIN(((T355+T385)/T340)*((T355+T385)>0),(T355+T385))))","v":0},{"$f":"IF(AND(U340<=0,U355+U370+U385<0),-(U355+U370+U385),IF(U340<=0,0,-MIN(((U355+U385)/U340)*((U355+U385)>0),(U355+U385))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD340<=0,AD355+AD370+AD385<0),-(AD355+AD370+AD385),IF(AD340<=0,0,-MIN(((AD355+AD385)/AD340)*((AD355+AD385)>0),(AD355+AD385))))","v":0},0,0,0,{"$f":"IF(AND(AH340<=0,AH355+AH370+AH385<0),-(AH355+AH370+AH385),IF(AH340<=0,0,-MIN(((AH355+AH385)/AH340)*((AH355+AH385)>0),(AH355+AH385))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":401},null,"Compression",null,null,null,null,null,null,{"$f":"IF(AND(J341<=0,J356+J371+J386<0),-(J356+J371+J386),IF(J341<=0,0,-MIN(((J356+J386)/J341)*((J356+J386)>0),(J356+J386))))","v":1.9960040585012195},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(T341<=0,T356+T371+T386<0),-(T356+T371+T386),IF(T341<=0,0,-MIN(((T356+T386)/T341)*((T356+T386)>0),(T356+T386))))","v":0},{"$f":"IF(AND(U341<=0,U356+U371+U386<0),-(U356+U371+U386),IF(U341<=0,0,-MIN(((U356+U386)/U341)*((U356+U386)>0),(U356+U386))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD341<=0,AD356+AD371+AD386<0),-(AD356+AD371+AD386),IF(AD341<=0,0,-MIN(((AD356+AD386)/AD341)*((AD356+AD386)>0),(AD356+AD386))))","v":0},0,0,0,{"$f":"IF(AND(AH341<=0,AH356+AH371+AH386<0),-(AH356+AH371+AH386),IF(AH341<=0,0,-MIN(((AH356+AH386)/AH341)*((AH356+AH386)>0),(AH356+AH386))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":402},null,"Metering",null,null,null,null,null,null,{"$f":"IF(AND(J342<=0,J357+J372+J387<0),-(J357+J372+J387),IF(J342<=0,0,-MIN(((J357+J387)/J342)*((J357+J387)>0),(J357+J387))))","v":-7.4320116000000033E-2},-7.4320116000000033E-2,-7.4320116000000033E-2,-7.4320116000000033E-2,-7.4320116000000019E-2,-7.4320116000000033E-2,-7.4320116000000033E-2,-5.1452387999999974E-2,0,0,{"$f":"IF(AND(T342<=0,T357+T372+T387<0),-(T357+T372+T387),IF(T342<=0,0,-MIN(((T357+T387)/T342)*((T357+T387)>0),(T357+T387))))","v":0},{"$f":"IF(AND(U342<=0,U357+U372+U387<0),-(U357+U372+U387),IF(U342<=0,0,-MIN(((U357+U387)/U342)*((U357+U387)>0),(U357+U387))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD342<=0,AD357+AD372+AD387<0),-(AD357+AD372+AD387),IF(AD342<=0,0,-MIN(((AD357+AD387)/AD342)*((AD357+AD387)>0),(AD357+AD387))))","v":0},0,0,0,{"$f":"IF(AND(AH342<=0,AH357+AH372+AH387<0),-(AH357+AH372+AH387),IF(AH342<=0,0,-MIN(((AH357+AH387)/AH342)*((AH357+AH387)>0),(AH357+AH387))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":403},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"IF(AND(J343<=0,J358+J373+J388<0),-(J358+J373+J388),IF(J343<=0,0,-MIN(((J358+J388)/J343)*((J358+J388)>0),(J358+J388))))","v":-0.66247590500000009},-0.6624759050000002,-0.6624759050000002,-0.6624759050000002,-0.66247590500000031,-0.66247590500000031,-0.6624759050000002,-0.45863716499999962,0,0,{"$f":"IF(AND(T343<=0,T358+T373+T388<0),-(T358+T373+T388),IF(T343<=0,0,-MIN(((T358+T388)/T343)*((T358+T388)>0),(T358+T388))))","v":0.5513644348514849},{"$f":"IF(AND(U343<=0,U358+U373+U388<0),-(U358+U373+U388),IF(U343<=0,0,-MIN(((U358+U388)/U343)*((U358+U388)>0),(U358+U388))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD343<=0,AD358+AD373+AD388<0),-(AD358+AD373+AD388),IF(AD343<=0,0,-MIN(((AD358+AD388)/AD343)*((AD358+AD388)>0),(AD358+AD388))))","v":0},0,0,0,{"$f":"IF(AND(AH343<=0,AH358+AH373+AH388<0),-(AH358+AH373+AH388),IF(AH343<=0,0,-MIN(((AH358+AH388)/AH343)*((AH358+AH388)>0),(AH358+AH388))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":404},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"IF(AND(J344<=0,J359+J374+J389<0),-(J359+J374+J389),IF(J344<=0,0,-MIN(((J359+J389)/J344)*((J359+J389)>0),(J359+J389))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH344<=0,AH359+AH374+AH389<0),-(AH359+AH374+AH389),IF(AH344<=0,0,-MIN(((AH359+AH389)/AH344)*((AH359+AH389)>0),(AH359+AH389))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":405},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"IF(AND(J345<=0,J360+J375+J390<0),-(J360+J375+J390),IF(J345<=0,0,-MIN(((J360+J390)/J345)*((J360+J390)>0),(J360+J390))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH345<=0,AH360+AH375+AH390<0),-(AH360+AH375+AH390),IF(AH345<=0,0,-MIN(((AH360+AH390)/AH345)*((AH360+AH390)>0),(AH360+AH390))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":406},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"IF(AND(J346<=0,J361+J376+J391<0),-(J361+J376+J391),IF(J346<=0,0,-MIN(((J361+J391)/J346)*((J361+J391)>0),(J361+J391))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH346<=0,AH361+AH376+AH391<0),-(AH361+AH376+AH391),IF(AH346<=0,0,-MIN(((AH361+AH391)/AH346)*((AH361+AH391)>0),(AH361+AH391))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":407},null,"Building",null,null,null,null,null,null,{"$f":"IF(AND(J347<=0,J362+J377+J392<0),-(J362+J377+J392),IF(J347<=0,0,-MIN(((J362+J392)/J347)*((J362+J392)>0),(J362+J392))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH347<=0,AH362+AH377+AH392<0),-(AH362+AH377+AH392),IF(AH347<=0,0,-MIN(((AH362+AH392)/AH347)*((AH362+AH392)>0),(AH362+AH392))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":408},null,"Out of Service Asset in AA5",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":409},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":410},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":411},null,"Non-Depreciable",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":412},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"IF(AND(J352<=0,J367+J382+J397<0),-(J367+J382+J397),IF(J352<=0,0,-MIN(((J367+J397)/J352)*((J367+J397)>0),(J367+J397))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(T352<=0,T367+T382+T397<0),-(T367+T382+T397),IF(T352<=0,0,-MIN(((T367+T397)/T352)*((T367+T397)>0),(T367+T397))))","v":0},{"$f":"IF(AND(U352<=0,U367+U382+U397<0),-(U367+U382+U397),IF(U352<=0,0,-MIN(((U367+U397)/U352)*((U367+U397)>0),(U367+U397))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD352<=0,AD367+AD382+AD397<0),-(AD367+AD382+AD397),IF(AD352<=0,0,-MIN(((AD367+AD397)/AD352)*((AD367+AD397)>0),(AD367+AD397))))","v":0},0,0,0,{"$f":"IF(AND(AH352<=0,AH367+AH382+AH397<0),-(AH367+AH382+AH397),IF(AH352<=0,0,-MIN(((AH367+AH397)/AH352)*((AH367+AH397)>0),(AH367+AH397))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":413},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J400:J412)","v":1.0787887595012196},{"$f":"SUM(K400:K412)","v":-0.91721529900000021},{"$f":"SUM(L400:L412)","v":-0.91721529900000021},{"$f":"SUM(M400:M412)","v":-0.91721529900000021},{"$f":"SUM(N400:N412)","v":-0.91721529900000032},{"$f":"SUM(O400:O412)","v":-0.91721529900000032},{"$f":"SUM(P400:P412)","v":-0.91721529900000021},{"$f":"SUM(Q400:Q412)","v":-0.63499520699999945},{"$f":"SUM(R400:R412)","v":0},{"$f":"SUM(S400:S412)","v":0},{"$f":"SUM(T400:T412)","v":0.5513644348514849},{"$f":"SUM(U400:U412)","v":0},{"$f":"SUM(V400:V412)","v":0},{"$f":"SUM(W400:W412)","v":0},{"$f":"SUM(X400:X412)","v":0},{"$f":"SUM(Y400:Y412)","v":0},{"$f":"SUM(Z400:Z412)","v":0},{"$f":"SUM(AA400:AA412)","v":0},{"$f":"SUM(AB400:AB412)","v":0},{"$f":"SUM(AC400:AC412)","v":0},0,0,0,0,{"$f":"SUM(AH400:AH412)","v":0},{"$f":"SUM(AI400:AI412)","v":0},0,0,0,0]
[{"$f":"ROW()","v":414},"Closing Value"]
[{"$f":"ROW()","v":415},null,"Pipeline",null,null,null,null,null,{"$f":"I355+I370+I385+I400","v":1.3878405999999999},{"$f":"J355+J370+J385+J400","v":1.2074213219999999},1.0270020439999998,0.84658276599999982,0.6661634879999998,0.48574420999999979,0.30532493199999983,0.12490565399999987,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD355+AD370+AD385+AD400","v":0},0,0,0,{"$f":"AH355+AH370+AH385+AH400","v":0},{"$f":"AI355+AI370+AI385+AI400","v":0},0,0,0,0]
[{"$f":"ROW()","v":416},null,"Compression",null,null,null,null,null,{"$f":"I356+I371+I386+I401","v":-1.9960040585012195},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD356+AD371+AD386+AD401","v":0},0,0,0,{"$f":"AH356+AH371+AH386+AH401","v":0},{"$f":"AI356+AI371+AI386+AI401","v":0},0,0,0,0]
[{"$f":"ROW()","v":417},null,"Metering",null,null,null,null,null,{"$f":"I357+I372+I387+I402","v":0.57169320000000023},0.49737308400000019,0.42305296800000014,0.34873285200000009,0.27441273600000005,0.20009262000000003,0.12577250400000001,5.1452387999999974E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD357+AD372+AD387+AD402","v":0},0,0,0,{"$f":"AH357+AH372+AH387+AH402","v":0},{"$f":"AI357+AI372+AI387+AI402","v":0},0,0,0,0]
[{"$f":"ROW()","v":418},null,"Other Depreciable",null,null,null,null,null,{"$f":"I358+I373+I388+I403","v":5.0959685000000006},4.4334925950000006,3.7710166900000006,3.1085407850000006,2.4460648800000007,1.7835889750000002,1.1211130699999998,0.45863716499999962,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD358+AD373+AD388+AD403","v":0},0,0,0,{"$f":"AH358+AH373+AH388+AH403","v":0},{"$f":"AI358+AI373+AI388+AI403","v":0},0,0,0,0]
[{"$f":"ROW()","v":419},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I359+I374+I389+I404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH359+AH374+AH389+AH404","v":0},{"$f":"AI359+AI374+AI389+AI404","v":0},0,0,0,0]
[{"$f":"ROW()","v":420},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I360+I375+I390+I405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH360+AH375+AH390+AH405","v":0},{"$f":"AI360+AI375+AI390+AI405","v":0},0,0,0,0]
[{"$f":"ROW()","v":421},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I361+I376+I391+I406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH361+AH376+AH391+AH406","v":0},{"$f":"AI361+AI376+AI391+AI406","v":0},0,0,0,0]
[{"$f":"ROW()","v":422},null,"Building",null,null,null,null,null,null,{"$f":"J362+J377+J392+J407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":423},null,"Out of Service Asset in AA5",null,null,null,null,null,null,{"$f":"J363+J378+J393+J408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":424},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":425},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":426},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I366+I381+I396+I411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD366+AD381+AD396+AD411","v":0},0,0,0,0,{"$f":"AI366+AI381+AI396+AI411","v":0},0,0,0,0]
[{"$f":"ROW()","v":427},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I367+I382+I397+I412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD367+AD382+AD397+AD412","v":0},0,0,0,0,{"$f":"AI367+AI382+AI397+AI412","v":0},0,0,0,0]
[{"$f":"ROW()","v":428},null,"Total",null,null,null,null,null,{"$f":"SUM(I415:I427)","v":5.0594982414987815},{"$f":"SUM(J415:J427)","v":6.1382870010000001},{"$f":"SUM(K415:K427)","v":5.2210717020000006},{"$f":"SUM(L415:L427)","v":4.3038564030000011},{"$f":"SUM(M415:M427)","v":3.3866411040000006},{"$f":"SUM(N415:N427)","v":2.4694258050000002},{"$f":"SUM(O415:O427)","v":1.5522105059999998},{"$f":"SUM(P415:P427)","v":0.63499520699999945},{"$f":"SUM(Q415:Q427)","v":0},{"$f":"SUM(R415:R427)","v":0},{"$f":"SUM(S415:S427)","v":0},{"$f":"SUM(T415:T427)","v":0},{"$f":"SUM(U415:U427)","v":0},{"$f":"SUM(V415:V427)","v":0},{"$f":"SUM(W415:W427)","v":0},{"$f":"SUM(X415:X427)","v":0},{"$f":"SUM(Y415:Y427)","v":0},{"$f":"SUM(Z415:Z427)","v":0},{"$f":"SUM(AA415:AA427)","v":0},{"$f":"SUM(AB415:AB427)","v":0},{"$f":"SUM(AC415:AC427)","v":0},0,0,0,0,{"$f":"SUM(AH415:AH427)","v":0},{"$f":"SUM(AI415:AI427)","v":0},0,0,0,0]
[{"$f":"ROW()","v":429},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":430},null,"Pipeline"]
[{"$f":"ROW()","v":431},null,"Compression"]
[{"$f":"ROW()","v":432},null,"Metering"]
[{"$f":"ROW()","v":433},null,"Other Depreciable"]
[{"$f":"ROW()","v":434},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":435},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":436},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":437},null,"Building"]
[{"$f":"ROW()","v":438},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":439},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":440},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":441},null,"Non-Depreciable"]
[{"$f":"ROW()","v":442},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":443},null,"Total"]
[{"$f":"ROW()","v":444}]
["2001 Capex"]
[{"$f":"ROW()","v":446},"Life"]
[{"$f":"ROW()","v":447},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,K447-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AB447-1)","v":2},{"$f":"MAX(0,AC447-1)","v":1},{"$f":"MAX(0,AD447-1)","v":0},{"$f":"MAX(0,AE447-1)","v":0},{"$f":"MAX(0,AF447-1)","v":0},{"$f":"MAX(0,AG447-1)","v":0},{"$f":"MAX(0,AH447-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AB448-1)","v":2},1,0,0,0,{"$f":"MAX(0,AG448-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":449},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":450},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":451},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},{"$f":"MAX(0,K451-1)","v":4},{"$f":"MAX(0,L451-1)","v":3},{"$f":"MAX(0,M451-1)","v":2},{"$f":"MAX(0,N451-1)","v":1},{"$f":"MAX(0,O451-1)","v":0},{"$f":"MAX(0,P451-1)","v":0},{"$f":"MAX(0,Q451-1)","v":0},{"$f":"MAX(0,R451-1)","v":0},{"$f":"MAX(0,S451-1)","v":0},{"$f":"MAX(0,T451-1)","v":0},{"$f":"MAX(0,U451-1)","v":0},{"$f":"MAX(0,V451-1)","v":0},{"$f":"MAX(0,W451-1)","v":0},{"$f":"MAX(0,X451-1)","v":0},{"$f":"MAX(0,Y451-1)","v":0},{"$f":"MAX(0,Z451-1)","v":0},{"$f":"MAX(0,AA451-1)","v":0},{"$f":"MAX(0,AB451-1)","v":0},{"$f":"MAX(0,AC451-1)","v":0},{"$f":"MAX(0,AD451-1)","v":0},{"$f":"MAX(0,AE451-1)","v":0},{"$f":"MAX(0,AF451-1)","v":0},{"$f":"MAX(0,AG451-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":452},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":453},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":454},null,"Building",null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},{"$f":"MAX(0,K454-1)","v":19},{"$f":"MAX(0,L454-1)","v":18},{"$f":"MAX(0,M454-1)","v":17},{"$f":"MAX(0,N454-1)","v":16},{"$f":"MAX(0,O454-1)","v":15},{"$f":"MAX(0,P454-1)","v":14},{"$f":"MAX(0,Q454-1)","v":13},{"$f":"MAX(0,R454-1)","v":12},{"$f":"MAX(0,S454-1)","v":11},{"$f":"MAX(0,T454-1)","v":10},{"$f":"MAX(0,U454-1)","v":9},{"$f":"MAX(0,V454-1)","v":8},{"$f":"MAX(0,W454-1)","v":7},{"$f":"MAX(0,X454-1)","v":6},{"$f":"MAX(0,Y454-1)","v":5},{"$f":"MAX(0,Z454-1)","v":4},{"$f":"MAX(0,AA454-1)","v":3},{"$f":"MAX(0,AB454-1)","v":2},{"$f":"MAX(0,AC454-1)","v":1},{"$f":"MAX(0,AD454-1)","v":0},{"$f":"MAX(0,AE454-1)","v":0},{"$f":"MAX(0,AF454-1)","v":0},{"$f":"MAX(0,AG454-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":455},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":456},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":457},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":458},null,"Non-Depreciable"]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,K459-1)","v":4},{"$f":"MAX(0,L459-1)","v":3},{"$f":"MAX(0,M459-1)","v":2},{"$f":"MAX(0,N459-1)","v":1},{"$f":"MAX(0,O459-1)","v":0},{"$f":"MAX(0,P459-1)","v":0},{"$f":"MAX(0,Q459-1)","v":0},{"$f":"MAX(0,R459-1)","v":0},{"$f":"MAX(0,S459-1)","v":0},{"$f":"MAX(0,T459-1)","v":0},{"$f":"MAX(0,U459-1)","v":0},{"$f":"MAX(0,V459-1)","v":0},{"$f":"MAX(0,W459-1)","v":0},{"$f":"MAX(0,X459-1)","v":0},{"$f":"MAX(0,Y459-1)","v":0},{"$f":"MAX(0,Z459-1)","v":0},{"$f":"MAX(0,AA459-1)","v":0},{"$f":"MAX(0,AB459-1)","v":0},{"$f":"MAX(0,AC459-1)","v":0},{"$f":"MAX(0,AD459-1)","v":0},{"$f":"MAX(0,AE459-1)","v":0},{"$f":"MAX(0,AF459-1)","v":0},{"$f":"MAX(0,AG459-1)","v":0},{"$f":"MAX(0,AH459-1)","v":0},{"$f":"MAX(0,AI459-1)","v":0},{"$f":"MAX(0,AJ459-1)","v":0},{"$f":"MAX(0,AK459-1)","v":0},{"$f":"MAX(0,AL459-1)","v":0}]
[{"$f":"ROW()","v":460}]
[{"$f":"ROW()","v":461},"Opening Value"]
[{"$f":"ROW()","v":462},null,"Pipeline",null,null,null,null,null,null,{"$f":"I522","v":0},3.0096500000000002E-2,2.8591675E-2,2.7086849999999999E-2,2.5582024999999998E-2,2.4077199999999997E-2,2.2572374999999995E-2,2.1067549999999994E-2,1.9562724999999996E-2,1.8057899999999995E-2,1.6553074999999993E-2,1.5048249999999994E-2,1.3543424999999994E-2,1.2038599999999995E-2,1.0533774999999995E-2,9.0289499999999957E-3,7.5241249999999961E-3,6.0192999999999965E-3,4.514474999999997E-3,3.0096499999999983E-3,1.5048249999999991E-3,0,0,0,0,{"$f":"AH522","v":0},0,0,0,0]
[{"$f":"ROW()","v":463},null,"Compression",null,null,null,null,null,null,{"$f":"I523","v":0},1.32699473,1.2606449934999999,1.1942952569999998,1.1279455204999997,1.0615957839999997,0.99524604749999968,0.9288963109999997,0.86254657449999972,0.79619683799999974,0.72984710149999976,0.66349736499999978,0.59714762849999981,0.53079789199999983,0.46444815549999985,0.39809841899999987,0.33174868249999989,0.26539894599999991,0.19904920949999994,0.13269947299999996,6.6349736499999978E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":464},null,"Metering",null,null,null,null,null,null,{"$f":"I524","v":0},0.5396342500000002,0.50365863333333349,0.46768301666666684,0.43170740000000019,0.39573178333333348,0.35975616666666677,0.32378055000000011,0.28780493333333346,0.25182931666666675,0.21585370000000006,0.17987808333333338,0.1439024666666667,0.10792685000000002,7.1951233333333336E-2,3.5975616666666668E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":465},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"I525","v":0},1.37068648,1.302152156,1.233617832,1.1650835079999999,1.0965491839999999,1.0280148599999999,0.95948053599999983,0.89094621199999979,0.82241188799999976,0.75387756399999972,0.68271432295152379,0.61444289065637137,0.54617145836121894,0.47790002606606657,0.40962859377091421,0.34135716147576184,0.27308572918060947,0.2048142968854571,0.13654286459030474,6.8271432295152368E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":466},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"I526","v":0},{"$f":"J526","v":0},{"$f":"K526","v":0},{"$f":"L526","v":0},{"$f":"M526","v":0},{"$f":"N526","v":0},{"$f":"O526","v":0},{"$f":"P526","v":0},{"$f":"Q526","v":0},{"$f":"R526","v":0},{"$f":"S526","v":0},{"$f":"T526","v":0},{"$f":"U526","v":0},{"$f":"V526","v":0},{"$f":"W526","v":0},{"$f":"X526","v":0},{"$f":"Y526","v":0},{"$f":"Z526","v":0},{"$f":"AA526","v":0},{"$f":"AB526","v":0},{"$f":"AC526","v":0},{"$f":"AD526","v":0},{"$f":"AE526","v":0},{"$f":"AF526","v":0},{"$f":"AG526","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":467},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":468},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,"Building",null,null,null,null,null,null,{"$f":"I529","v":0},{"$f":"J529","v":0},{"$f":"K529","v":0},{"$f":"L529","v":0},{"$f":"M529","v":0},{"$f":"N529","v":0},{"$f":"O529","v":0},{"$f":"P529","v":0},{"$f":"Q529","v":0},{"$f":"R529","v":0},{"$f":"S529","v":0},{"$f":"T529","v":0},{"$f":"U529","v":0},{"$f":"V529","v":0},{"$f":"W529","v":0},{"$f":"X529","v":0},{"$f":"Y529","v":0},{"$f":"Z529","v":0},{"$f":"AA529","v":0},{"$f":"AB529","v":0},{"$f":"AC529","v":0},{"$f":"AD529","v":0},{"$f":"AE529","v":0},{"$f":"AF529","v":0},{"$f":"AG529","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"Out of Service Asset in AA5",null,null,null,null,null,null,0,{"$f":"J530","v":0},{"$f":"K530","v":0},{"$f":"L530","v":0},{"$f":"M530","v":0},{"$f":"N530","v":0},{"$f":"O530","v":0},{"$f":"P530","v":0},{"$f":"Q530","v":0},{"$f":"R530","v":0},{"$f":"S530","v":0},{"$f":"T530","v":0},{"$f":"U530","v":0},{"$f":"V530","v":0},{"$f":"W530","v":0},{"$f":"X530","v":0},{"$f":"Y530","v":0},{"$f":"Z530","v":0},{"$f":"AA530","v":0},{"$f":"AB530","v":0},{"$f":"AC530","v":0},{"$f":"AD530","v":0},{"$f":"AE530","v":0},{"$f":"AF530","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":472},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":473},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"I533","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S533","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC533","v":0},{"$f":"AD533","v":0},{"$f":"AE533","v":0},{"$f":"AF533","v":0},{"$f":"AG533","v":0},{"$f":"AH533","v":0},{"$f":"AI533","v":0},{"$f":"AJ533","v":0},{"$f":"AK533","v":0},{"$f":"AL533","v":0}]
[{"$f":"ROW()","v":474},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"I534","v":0},{"$f":"J534","v":0},{"$f":"K534","v":0},{"$f":"L534","v":0},{"$f":"M534","v":0},{"$f":"N534","v":0},{"$f":"O534","v":0},{"$f":"P534","v":0},{"$f":"Q534","v":0},{"$f":"R534","v":0},{"$f":"S534","v":0},{"$f":"T534","v":0},{"$f":"U534","v":0},{"$f":"V534","v":0},{"$f":"W534","v":0},{"$f":"X534","v":0},{"$f":"Y534","v":0},{"$f":"Z534","v":0},{"$f":"AA534","v":0},{"$f":"AB534","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":475},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J462:J474)","v":0},{"$f":"SUM(K462:K474)","v":3.2674119600000004},{"$f":"SUM(L462:L474)","v":3.0950474578333331},{"$f":"SUM(M462:M474)","v":2.9226829556666667},{"$f":"SUM(N462:N474)","v":2.7503184534999998},{"$f":"SUM(O462:O474)","v":2.5779539513333329},{"$f":"SUM(P462:P474)","v":2.4055894491666665},{"$f":"SUM(Q462:Q474)","v":2.2332249469999996},{"$f":"SUM(R462:R474)","v":2.0608604448333327},{"$f":"SUM(S462:S474)","v":1.8884959426666661},{"$f":"SUM(T462:T474)","v":1.7161314404999994},{"$f":"SUM(U462:U474)","v":1.5411380212848569},{"$f":"SUM(V462:V474)","v":1.3690364108230377},{"$f":"SUM(W462:W474)","v":1.1969348003612188},{"$f":"SUM(X462:X474)","v":1.0248331898993996},{"$f":"SUM(Y462:Y474)","v":0.85273157943758071},{"$f":"SUM(Z462:Z474)","v":0.68062996897576178},{"$f":"SUM(AA462:AA474)","v":0.54450397518060933},{"$f":"SUM(AB462:AB474)","v":0.408377981385457},{"$f":"SUM(AC462:AC474)","v":0.27225198759030467},0.13612599379515233,0,0,0,{"$f":"SUM(AH462:AH474)","v":0},{"$f":"SUM(AI462:AI474)","v":0},0,0,0,0]
[{"$f":"ROW()","v":476},"Capex"]
[{"$f":"ROW()","v":477},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$262","v":3.0096500000000002E-2}]
[{"$f":"ROW()","v":478},null,"Compression",null,null,null,null,null,null,{"$f":"J$263","v":1.32699473}]
[{"$f":"ROW()","v":479},null,"Metering",null,null,null,null,null,null,{"$f":"J$264","v":0.5396342500000002}]
[{"$f":"ROW()","v":480},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$265","v":1.37068648}]
[{"$f":"ROW()","v":481},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$266","v":0}]
[{"$f":"ROW()","v":482},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$267","v":0}]
[{"$f":"ROW()","v":483},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$268","v":0}]
[{"$f":"ROW()","v":484},null,"Building",null,null,null,null,null,null,{"$f":"J$269","v":0}]
[{"$f":"ROW()","v":485},null,"Out of Service Asset in AA5",null,null,null,null,null,null,{"$f":"J$270","v":0}]
[{"$f":"ROW()","v":486},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":487},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":488},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$273","v":0}]
[{"$f":"ROW()","v":489},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$274","v":0}]
[{"$f":"ROW()","v":490},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J477:J489)","v":3.2674119600000004}]
[{"$f":"ROW()","v":491},"Redundant or Disposed"]
[{"$f":"ROW()","v":492},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1704","v":0},{"$f":"-Inputs!U1704","v":0},{"$f":"-Inputs!V1704","v":0},{"$f":"-Inputs!W1704","v":0},{"$f":"-Inputs!X1704","v":0},{"$f":"-Inputs!Y1704","v":0},{"$f":"-Inputs!Z1704","v":0},{"$f":"-Inputs!AA1704","v":0},{"$f":"-Inputs!AB1704","v":0},{"$f":"-Inputs!AC1704","v":0},{"$f":"-Inputs!AD1704","v":0},{"$f":"-Inputs!AE1704","v":0},{"$f":"-Inputs!AF1704","v":0},{"$f":"-Inputs!AG1704","v":0},{"$f":"-Inputs!AH1704","v":0}]
[{"$f":"ROW()","v":493},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1705","v":0},{"$f":"-Inputs!U1705","v":0},{"$f":"-Inputs!V1705","v":0},{"$f":"-Inputs!W1705","v":0},{"$f":"-Inputs!X1705","v":0},{"$f":"-Inputs!Y1705","v":0},{"$f":"-Inputs!Z1705","v":0},{"$f":"-Inputs!AA1705","v":0},{"$f":"-Inputs!AB1705","v":0},{"$f":"-Inputs!AC1705","v":0},{"$f":"-Inputs!AD1705","v":0},{"$f":"-Inputs!AE1705","v":0},{"$f":"-Inputs!AF1705","v":0},{"$f":"-Inputs!AG1705","v":0},{"$f":"-Inputs!AH1705","v":0}]
[{"$f":"ROW()","v":494},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1706","v":0},{"$f":"-Inputs!U1706","v":0},{"$f":"-Inputs!V1706","v":0},{"$f":"-Inputs!W1706","v":0},{"$f":"-Inputs!X1706","v":0},{"$f":"-Inputs!Y1706","v":0},{"$f":"-Inputs!Z1706","v":0},{"$f":"-Inputs!AA1706","v":0},{"$f":"-Inputs!AB1706","v":0},{"$f":"-Inputs!AC1706","v":0},{"$f":"-Inputs!AD1706","v":0},{"$f":"-Inputs!AE1706","v":0},{"$f":"-Inputs!AF1706","v":0},{"$f":"-Inputs!AG1706","v":0},{"$f":"-Inputs!AH1706","v":0}]
[{"$f":"ROW()","v":495},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1707","v":-2.8918087533234852E-3},{"$f":"-Inputs!U1707","v":0},{"$f":"-Inputs!V1707","v":0},{"$f":"-Inputs!W1707","v":0},{"$f":"-Inputs!X1707","v":0},{"$f":"-Inputs!Y1707","v":0},{"$f":"-Inputs!Z1707","v":0},{"$f":"-Inputs!AA1707","v":0},{"$f":"-Inputs!AB1707","v":0},{"$f":"-Inputs!AC1707","v":0},{"$f":"-Inputs!AD1707","v":0},{"$f":"-Inputs!AE1707","v":0},{"$f":"-Inputs!AF1707","v":0},{"$f":"-Inputs!AG1707","v":0},{"$f":"-Inputs!AH1707","v":0}]
[{"$f":"ROW()","v":496},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1708","v":0},{"$f":"-Inputs!U1708","v":0},{"$f":"-Inputs!V1708","v":0},{"$f":"-Inputs!W1708","v":0},{"$f":"-Inputs!X1708","v":0},{"$f":"-Inputs!Y1708","v":0},{"$f":"-Inputs!Z1708","v":0},{"$f":"-Inputs!AA1708","v":0},{"$f":"-Inputs!AB1708","v":0},{"$f":"-Inputs!AC1708","v":0},{"$f":"-Inputs!AD1708","v":0},{"$f":"-Inputs!AE1708","v":0},{"$f":"-Inputs!AF1708","v":0},{"$f":"-Inputs!AG1708","v":0},{"$f":"-Inputs!AH1708","v":0}]
[{"$f":"ROW()","v":497},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1709","v":0},{"$f":"-Inputs!U1709","v":0},{"$f":"-Inputs!V1709","v":0},{"$f":"-Inputs!W1709","v":0},{"$f":"-Inputs!X1709","v":0},{"$f":"-Inputs!Y1709","v":0},{"$f":"-Inputs!Z1709","v":0},{"$f":"-Inputs!AA1709","v":0},{"$f":"-Inputs!AB1709","v":0},{"$f":"-Inputs!AC1709","v":0},{"$f":"-Inputs!AD1709","v":0},{"$f":"-Inputs!AE1709","v":0},{"$f":"-Inputs!AF1709","v":0},{"$f":"-Inputs!AG1709","v":0},{"$f":"-Inputs!AH1709","v":0}]
[{"$f":"ROW()","v":498},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1710","v":0},{"$f":"-Inputs!U1710","v":0},{"$f":"-Inputs!V1710","v":0},{"$f":"-Inputs!W1710","v":0},{"$f":"-Inputs!X1710","v":0},{"$f":"-Inputs!Y1710","v":0},{"$f":"-Inputs!Z1710","v":0},{"$f":"-Inputs!AA1710","v":0},{"$f":"-Inputs!AB1710","v":0},{"$f":"-Inputs!AC1710","v":0},{"$f":"-Inputs!AD1710","v":0},{"$f":"-Inputs!AE1710","v":0},{"$f":"-Inputs!AF1710","v":0},{"$f":"-Inputs!AG1710","v":0},{"$f":"-Inputs!AH1710","v":0}]
[{"$f":"ROW()","v":499},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1711","v":0},{"$f":"-Inputs!U1711","v":0},{"$f":"-Inputs!V1711","v":0},{"$f":"-Inputs!W1711","v":0},{"$f":"-Inputs!X1711","v":0},{"$f":"-Inputs!Y1711","v":0},{"$f":"-Inputs!Z1711","v":0},{"$f":"-Inputs!AA1711","v":0},{"$f":"-Inputs!AB1711","v":0},{"$f":"-Inputs!AC1711","v":0},{"$f":"-Inputs!AD1711","v":0},{"$f":"-Inputs!AE1711","v":0},{"$f":"-Inputs!AF1711","v":0},{"$f":"-Inputs!AG1711","v":0},{"$f":"-Inputs!AH1711","v":0}]
[{"$f":"ROW()","v":500},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1712","v":0},{"$f":"-Inputs!U1712","v":0},{"$f":"-Inputs!V1712","v":0},{"$f":"-Inputs!W1712","v":0},{"$f":"-Inputs!X1712","v":0},{"$f":"-Inputs!Y1712","v":0},{"$f":"-Inputs!Z1712","v":0},{"$f":"-Inputs!AA1712","v":0},{"$f":"-Inputs!AB1712","v":0},{"$f":"-Inputs!AC1712","v":0},{"$f":"-Inputs!AD1712","v":0},{"$f":"-Inputs!AE1712","v":0},{"$f":"-Inputs!AF1712","v":0},{"$f":"-Inputs!AG1712","v":0},{"$f":"-Inputs!AH1712","v":0}]
[{"$f":"ROW()","v":501},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":502},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":503},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1715","v":0},{"$f":"-Inputs!U1715","v":0},{"$f":"-Inputs!V1715","v":0},{"$f":"-Inputs!W1715","v":0},{"$f":"-Inputs!X1715","v":0},{"$f":"-Inputs!Y1715","v":0},{"$f":"-Inputs!Z1715","v":0},{"$f":"-Inputs!AA1715","v":0},{"$f":"-Inputs!AB1715","v":0},{"$f":"-Inputs!AC1715","v":0},{"$f":"-Inputs!AD1715","v":0},{"$f":"-Inputs!AE1715","v":0},{"$f":"-Inputs!AF1715","v":0},{"$f":"-Inputs!AG1715","v":0},{"$f":"-Inputs!AH1715","v":0}]
[{"$f":"ROW()","v":504},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":505},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K492:K504)","v":0},{"$f":"SUM(L492:L504)","v":0},{"$f":"SUM(M492:M504)","v":0},{"$f":"SUM(N492:N504)","v":0},{"$f":"SUM(O492:O504)","v":0},{"$f":"SUM(P492:P504)","v":0},{"$f":"SUM(Q492:Q504)","v":0},{"$f":"SUM(R492:R504)","v":0},{"$f":"SUM(S492:S504)","v":0},{"$f":"SUM(T492:T504)","v":-2.8918087533234852E-3},{"$f":"SUM(U492:U504)","v":0},{"$f":"SUM(V492:V504)","v":0},{"$f":"SUM(W492:W504)","v":0},{"$f":"SUM(X492:X504)","v":0},{"$f":"SUM(Y492:Y504)","v":0},{"$f":"SUM(Z492:Z504)","v":0},{"$f":"SUM(AA492:AA504)","v":0},{"$f":"SUM(AB492:AB504)","v":0},{"$f":"SUM(AC492:AC504)","v":0},0,0,0,0,{"$f":"SUM(AH492:AH504)","v":0},{"$f":"SUM(AI492:AI504)","v":0},0,0,0,0]
[{"$f":"ROW()","v":506},"Depreciation"]
[{"$f":"ROW()","v":507},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"IF(AND(K447<=0,K462+K477+K492<0),-(K462+K477+K492),IF(K447<=0,0,-MIN(((K462+K492)/K447)*((K462+K492)>0),(K462+K492))))","v":-1.504825E-3},-1.504825E-3,-1.504825E-3,-1.5048249999999998E-3,-1.5048249999999998E-3,-1.5048249999999998E-3,-1.5048249999999996E-3,-1.5048249999999998E-3,-1.5048249999999996E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999991E-3,-1.5048249999999991E-3,-1.5048249999999989E-3,-1.5048249999999991E-3,{"$f":"IF(AND(AD447<=0,AD462+AD477+AD492<0),-(AD462+AD477+AD492),IF(AD447<=0,0,-MIN(((AD462+AD492)/AD447)*((AD462+AD492)>0),(AD462+AD492))))","v":-1.5048249999999991E-3},0,0,0,{"$f":"IF(AND(AH447<=0,AH462+AH477+AH492<0),-(AH462+AH477+AH492),IF(AH447<=0,0,-MIN(((AH462+AH492)/AH447)*((AH462+AH492)>0),(AH462+AH492))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":508},null,"Compression",null,null,null,null,null,null,null,{"$f":"IF(AND(K448<=0,K463+K478+K493<0),-(K463+K478+K493),IF(K448<=0,0,-MIN(((K463+K493)/K448)*((K463+K493)>0),(K463+K493))))","v":-6.6349736500000006E-2},-6.6349736499999992E-2,-6.6349736499999992E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,{"$f":"IF(AND(AD448<=0,AD463+AD478+AD493<0),-(AD463+AD478+AD493),IF(AD448<=0,0,-MIN(((AD463+AD493)/AD448)*((AD463+AD493)>0),(AD463+AD493))))","v":-6.6349736499999978E-2},0,0,0,{"$f":"IF(AND(AH448<=0,AH463+AH478+AH493<0),-(AH463+AH478+AH493),IF(AH448<=0,0,-MIN(((AH463+AH493)/AH448)*((AH463+AH493)>0),(AH463+AH493))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":509},null,"Metering",null,null,null,null,null,null,null,{"$f":"IF(AND(K449<=0,K464+K479+K494<0),-(K464+K479+K494),IF(K449<=0,0,-MIN(((K464+K494)/K449)*((K464+K494)>0),(K464+K494))))","v":-3.5975616666666682E-2},-3.5975616666666675E-2,-3.5975616666666682E-2,-3.5975616666666682E-2,-3.5975616666666682E-2,-3.5975616666666675E-2,-3.5975616666666682E-2,-3.5975616666666682E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666668E-2,-3.5975616666666668E-2,0,0,0,0,{"$f":"IF(AND(AD449<=0,AD464+AD479+AD494<0),-(AD464+AD479+AD494),IF(AD449<=0,0,-MIN(((AD464+AD494)/AD449)*((AD464+AD494)>0),(AD464+AD494))))","v":0},0,0,0,{"$f":"IF(AND(AH449<=0,AH464+AH479+AH494<0),-(AH464+AH479+AH494),IF(AH449<=0,0,-MIN(((AH464+AH494)/AH449)*((AH464+AH494)>0),(AH464+AH494))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":510},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"IF(AND(K450<=0,K465+K480+K495<0),-(K465+K480+K495),IF(K450<=0,0,-MIN(((K465+K495)/K450)*((K465+K495)>0),(K465+K495))))","v":-6.8534324000000008E-2},-6.8534323999999994E-2,-6.8534323999999994E-2,-6.8534323999999994E-2,-6.8534323999999994E-2,-6.8534323999999994E-2,-6.8534323999999994E-2,-6.853432399999998E-2,-6.853432399999998E-2,{"$f":"IF(AND(T450<=0,T465+T480+T495<0),-(T465+T480+T495),IF(T450<=0,0,-MIN(((T465+T495)/T450)*((T465+T495)>0),(T465+T495))))","v":-6.8271432295152382E-2},{"$f":"IF(AND(U450<=0,U465+U480+U495<0),-(U465+U480+U495),IF(U450<=0,0,-MIN(((U465+U495)/U450)*((U465+U495)>0),(U465+U495))))","v":-6.8271432295152382E-2},-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,{"$f":"IF(AND(AD450<=0,AD465+AD480+AD495<0),-(AD465+AD480+AD495),IF(AD450<=0,0,-MIN(((AD465+AD495)/AD450)*((AD465+AD495)>0),(AD465+AD495))))","v":-6.8271432295152368E-2},0,0,0,{"$f":"IF(AND(AH450<=0,AH465+AH480+AH495<0),-(AH465+AH480+AH495),IF(AH450<=0,0,-MIN(((AH465+AH495)/AH450)*((AH465+AH495)>0),(AH465+AH495))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":511},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"IF(AND(K451<=0,K466+K481+K496<0),-(K466+K481+K496),IF(K451<=0,0,-MIN(((K466+K496)/K451)*((K466+K496)>0),(K466+K496))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH451<=0,AH466+AH481+AH496<0),-(AH466+AH481+AH496),IF(AH451<=0,0,-MIN(((AH466+AH496)/AH451)*((AH466+AH496)>0),(AH466+AH496))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":512},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"IF(AND(K452<=0,K467+K482+K497<0),-(K467+K482+K497),IF(K452<=0,0,-MIN(((K467+K497)/K452)*((K467+K497)>0),(K467+K497))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH452<=0,AH467+AH482+AH497<0),-(AH467+AH482+AH497),IF(AH452<=0,0,-MIN(((AH467+AH497)/AH452)*((AH467+AH497)>0),(AH467+AH497))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":513},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"IF(AND(K453<=0,K468+K483+K498<0),-(K468+K483+K498),IF(K453<=0,0,-MIN(((K468+K498)/K453)*((K468+K498)>0),(K468+K498))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH453<=0,AH468+AH483+AH498<0),-(AH468+AH483+AH498),IF(AH453<=0,0,-MIN(((AH468+AH498)/AH453)*((AH468+AH498)>0),(AH468+AH498))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":514},null,"Building",null,null,null,null,null,null,null,{"$f":"IF(AND(K454<=0,K469+K484+K499<0),-(K469+K484+K499),IF(K454<=0,0,-MIN(((K469+K499)/K454)*((K469+K499)>0),(K469+K499))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH454<=0,AH469+AH484+AH499<0),-(AH469+AH484+AH499),IF(AH454<=0,0,-MIN(((AH469+AH499)/AH454)*((AH469+AH499)>0),(AH469+AH499))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":515},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":517},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":518},null,"Non-Depreciable",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"IF(AND(K459<=0,K474+K489+K504<0),-(K474+K489+K504),IF(K459<=0,0,-MIN(((K474+K504)/K459)*((K474+K504)>0),(K474+K504))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(T459<=0,T474+T489+T504<0),-(T474+T489+T504),IF(T459<=0,0,-MIN(((T474+T504)/T459)*((T474+T504)>0),(T474+T504))))","v":0},{"$f":"IF(AND(U459<=0,U474+U489+U504<0),-(U474+U489+U504),IF(U459<=0,0,-MIN(((U474+U504)/U459)*((U474+U504)>0),(U474+U504))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD459<=0,AD474+AD489+AD504<0),-(AD474+AD489+AD504),IF(AD459<=0,0,-MIN(((AD474+AD504)/AD459)*((AD474+AD504)>0),(AD474+AD504))))","v":0},0,0,0,{"$f":"IF(AND(AH459<=0,AH474+AH489+AH504<0),-(AH474+AH489+AH504),IF(AH459<=0,0,-MIN(((AH474+AH504)/AH459)*((AH474+AH504)>0),(AH474+AH504))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":520},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K507:K519)","v":-0.17236450216666671},{"$f":"SUM(L507:L519)","v":-0.17236450216666666},{"$f":"SUM(M507:M519)","v":-0.17236450216666666},{"$f":"SUM(N507:N519)","v":-0.17236450216666666},{"$f":"SUM(O507:O519)","v":-0.17236450216666666},{"$f":"SUM(P507:P519)","v":-0.17236450216666666},{"$f":"SUM(Q507:Q519)","v":-0.17236450216666666},{"$f":"SUM(R507:R519)","v":-0.17236450216666666},{"$f":"SUM(S507:S519)","v":-0.17236450216666663},{"$f":"SUM(T507:T519)","v":-0.17210161046181904},{"$f":"SUM(U507:U519)","v":-0.17210161046181904},{"$f":"SUM(V507:V519)","v":-0.17210161046181902},{"$f":"SUM(W507:W519)","v":-0.17210161046181902},{"$f":"SUM(X507:X519)","v":-0.17210161046181902},{"$f":"SUM(Y507:Y519)","v":-0.17210161046181902},{"$f":"SUM(Z507:Z519)","v":-0.13612599379515233},{"$f":"SUM(AA507:AA519)","v":-0.13612599379515233},{"$f":"SUM(AB507:AB519)","v":-0.13612599379515233},{"$f":"SUM(AC507:AC519)","v":-0.13612599379515233},-0.13612599379515233,0,0,0,{"$f":"SUM(AH507:AH519)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":521},"Closing Value"]
[{"$f":"ROW()","v":522},null,"Pipeline",null,null,null,null,null,null,{"$f":"J462+J477+J492+J507","v":3.0096500000000002E-2},2.8591675E-2,2.7086849999999999E-2,2.5582024999999998E-2,2.4077199999999997E-2,2.2572374999999995E-2,2.1067549999999994E-2,1.9562724999999996E-2,1.8057899999999995E-2,1.6553074999999993E-2,1.5048249999999994E-2,1.3543424999999994E-2,1.2038599999999995E-2,1.0533774999999995E-2,9.0289499999999957E-3,7.5241249999999961E-3,6.0192999999999965E-3,4.514474999999997E-3,3.0096499999999983E-3,1.5048249999999991E-3,{"$f":"AD462+AD477+AD492+AD507","v":0},0,0,0,{"$f":"AH462+AH477+AH492+AH507","v":0},{"$f":"AI462+AI477+AI492+AI507","v":0},0,0,0,0]
[{"$f":"ROW()","v":523},null,"Compression",null,null,null,null,null,null,{"$f":"J463+J478+J493+J508","v":1.32699473},1.2606449934999999,1.1942952569999998,1.1279455204999997,1.0615957839999997,0.99524604749999968,0.9288963109999997,0.86254657449999972,0.79619683799999974,0.72984710149999976,0.66349736499999978,0.59714762849999981,0.53079789199999983,0.46444815549999985,0.39809841899999987,0.33174868249999989,0.26539894599999991,0.19904920949999994,0.13269947299999996,6.6349736499999978E-2,{"$f":"AD463+AD478+AD493+AD508","v":0},0,0,0,{"$f":"AH463+AH478+AH493+AH508","v":0},{"$f":"AI463+AI478+AI493+AI508","v":0},0,0,0,0]
[{"$f":"ROW()","v":524},null,"Metering",null,null,null,null,null,null,{"$f":"J464+J479+J494+J509","v":0.5396342500000002},0.50365863333333349,0.46768301666666684,0.43170740000000019,0.39573178333333348,0.35975616666666677,0.32378055000000011,0.28780493333333346,0.25182931666666675,0.21585370000000006,0.17987808333333338,0.1439024666666667,0.10792685000000002,7.1951233333333336E-2,3.5975616666666668E-2,0,0,0,0,0,{"$f":"AD464+AD479+AD494+AD509","v":0},0,0,0,{"$f":"AH464+AH479+AH494+AH509","v":0},{"$f":"AI464+AI479+AI494+AI509","v":0},0,0,0,0]
[{"$f":"ROW()","v":525},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J465+J480+J495+J510","v":1.37068648},1.302152156,1.233617832,1.1650835079999999,1.0965491839999999,1.0280148599999999,0.95948053599999983,0.89094621199999979,0.82241188799999976,0.75387756399999972,0.68271432295152379,0.61444289065637137,0.54617145836121894,0.47790002606606657,0.40962859377091421,0.34135716147576184,0.27308572918060947,0.2048142968854571,0.13654286459030474,6.8271432295152368E-2,{"$f":"AD465+AD480+AD495+AD510","v":0},0,0,0,{"$f":"AH465+AH480+AH495+AH510","v":0},{"$f":"AI465+AI480+AI495+AI510","v":0},0,0,0,0]
[{"$f":"ROW()","v":526},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J466+J481+J496+J511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH466+AH481+AH496+AH511","v":0},{"$f":"AI466+AI481+AI496+AI511","v":0},0,0,0,0]
[{"$f":"ROW()","v":527},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J467+J482+J497+J512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH467+AH482+AH497+AH512","v":0},{"$f":"AI467+AI482+AI497+AI512","v":0},0,0,0,0]
[{"$f":"ROW()","v":528},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J468+J483+J498+J513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH468+AH483+AH498+AH513","v":0},{"$f":"AI468+AI483+AI498+AI513","v":0},0,0,0,0]
[{"$f":"ROW()","v":529},null,"Building",null,null,null,null,null,null,null,{"$f":"K469+K484+K499+K514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH469+AH484+AH499+AH514","v":0},{"$f":"AI469+AI484+AI499+AI514","v":0},0,0,0,0]
[{"$f":"ROW()","v":530},null,"Out of Service Asset in AA5",null,null,null,null,null,null,{"$f":"J470+J485+J500+J515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":532},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":533},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J473+J488+J503+J518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD473+AD488+AD503+AD518","v":0},0,0,0,0,{"$f":"AI473+AI488+AI503+AI518","v":0},0,0,0,0]
[{"$f":"ROW()","v":534},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J474+J489+J504+J519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD474+AD489+AD504+AD519","v":0},0,0,0,0,{"$f":"AI474+AI489+AI504+AI519","v":0},0,0,0,0]
[{"$f":"ROW()","v":535},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J522:J534)","v":3.2674119600000004},{"$f":"SUM(K522:K534)","v":3.0950474578333331},{"$f":"SUM(L522:L534)","v":2.9226829556666667},{"$f":"SUM(M522:M534)","v":2.7503184534999998},{"$f":"SUM(N522:N534)","v":2.5779539513333329},{"$f":"SUM(O522:O534)","v":2.4055894491666665},{"$f":"SUM(P522:P534)","v":2.2332249469999996},{"$f":"SUM(Q522:Q534)","v":2.0608604448333327},{"$f":"SUM(R522:R534)","v":1.8884959426666661},{"$f":"SUM(S522:S534)","v":1.7161314404999994},{"$f":"SUM(T522:T534)","v":1.5411380212848569},{"$f":"SUM(U522:U534)","v":1.3690364108230377},{"$f":"SUM(V522:V534)","v":1.1969348003612188},{"$f":"SUM(W522:W534)","v":1.0248331898993996},{"$f":"SUM(X522:X534)","v":0.85273157943758071},{"$f":"SUM(Y522:Y534)","v":0.68062996897576178},{"$f":"SUM(Z522:Z534)","v":0.54450397518060933},{"$f":"SUM(AA522:AA534)","v":0.408377981385457},{"$f":"SUM(AB522:AB534)","v":0.27225198759030467},{"$f":"SUM(AC522:AC534)","v":0.13612599379515233},0,0,0,0,{"$f":"SUM(AH522:AH534)","v":0},{"$f":"SUM(AI522:AI534)","v":0},0,0,0,0]
[{"$f":"ROW()","v":536},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":537},null,"Pipeline"]
[{"$f":"ROW()","v":538},null,"Compression"]
[{"$f":"ROW()","v":539},null,"Metering"]
[{"$f":"ROW()","v":540},null,"Other Depreciable"]
[{"$f":"ROW()","v":541},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":542},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":543},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":544},null,"Building"]
[{"$f":"ROW()","v":545},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":546},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":547},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":548},null,"Non-Depreciable"]
[{"$f":"ROW()","v":549},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":550},null,"Total"]
[{"$f":"ROW()","v":551}]
["2002 Capex"]
[{"$f":"ROW()","v":553},"Life"]
[{"$f":"ROW()","v":554},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,L554-1)","v":19},{"$f":"MAX(0,M554-1)","v":18},{"$f":"MAX(0,N554-1)","v":17},{"$f":"MAX(0,O554-1)","v":16},{"$f":"MAX(0,P554-1)","v":15},{"$f":"MAX(0,Q554-1)","v":14},{"$f":"MAX(0,R554-1)","v":13},{"$f":"MAX(0,S554-1)","v":12},{"$f":"MAX(0,T554-1)","v":11},{"$f":"MAX(0,U554-1)","v":10},{"$f":"MAX(0,V554-1)","v":9},{"$f":"MAX(0,W554-1)","v":8},{"$f":"MAX(0,X554-1)","v":7},{"$f":"MAX(0,Y554-1)","v":6},{"$f":"MAX(0,Z554-1)","v":5},{"$f":"MAX(0,AA554-1)","v":4},{"$f":"MAX(0,AB554-1)","v":3},{"$f":"MAX(0,AC554-1)","v":2},{"$f":"MAX(0,AD554-1)","v":1},{"$f":"MAX(0,AE554-1)","v":0},{"$f":"MAX(0,AF554-1)","v":0},{"$f":"MAX(0,AG554-1)","v":0},{"$f":"MAX(0,AH554-1)","v":0},{"$f":"MAX(0,AI554-1)","v":0},{"$f":"MAX(0,AJ554-1)","v":0},{"$f":"MAX(0,AK554-1)","v":0},{"$f":"MAX(0,AL554-1)","v":0}]
[{"$f":"ROW()","v":555},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AC555-1)","v":2},1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":558},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":559},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":560},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":561},null,"Building",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},{"$f":"MAX(0,L561-1)","v":19},{"$f":"MAX(0,M561-1)","v":18},{"$f":"MAX(0,N561-1)","v":17},{"$f":"MAX(0,O561-1)","v":16},{"$f":"MAX(0,P561-1)","v":15},{"$f":"MAX(0,Q561-1)","v":14},{"$f":"MAX(0,R561-1)","v":13},{"$f":"MAX(0,S561-1)","v":12},{"$f":"MAX(0,T561-1)","v":11},{"$f":"MAX(0,U561-1)","v":10},{"$f":"MAX(0,V561-1)","v":9},{"$f":"MAX(0,W561-1)","v":8},{"$f":"MAX(0,X561-1)","v":7},{"$f":"MAX(0,Y561-1)","v":6},{"$f":"MAX(0,Z561-1)","v":5},{"$f":"MAX(0,AA561-1)","v":4},{"$f":"MAX(0,AB561-1)","v":3},{"$f":"MAX(0,AC561-1)","v":2},{"$f":"MAX(0,AD561-1)","v":1},{"$f":"MAX(0,AE561-1)","v":0},{"$f":"MAX(0,AF561-1)","v":0},{"$f":"MAX(0,AG561-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":562},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":563},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":564},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":565},null,"Non-Depreciable"]
[{"$f":"ROW()","v":566},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,L566-1)","v":4},{"$f":"MAX(0,M566-1)","v":3},{"$f":"MAX(0,N566-1)","v":2},{"$f":"MAX(0,O566-1)","v":1},{"$f":"MAX(0,P566-1)","v":0},{"$f":"MAX(0,Q566-1)","v":0},{"$f":"MAX(0,R566-1)","v":0},{"$f":"MAX(0,S566-1)","v":0},{"$f":"MAX(0,T566-1)","v":0},{"$f":"MAX(0,U566-1)","v":0},{"$f":"MAX(0,V566-1)","v":0},{"$f":"MAX(0,W566-1)","v":0},{"$f":"MAX(0,X566-1)","v":0},{"$f":"MAX(0,Y566-1)","v":0},{"$f":"MAX(0,Z566-1)","v":0},{"$f":"MAX(0,AA566-1)","v":0},{"$f":"MAX(0,AB566-1)","v":0},{"$f":"MAX(0,AC566-1)","v":0},{"$f":"MAX(0,AD566-1)","v":0},{"$f":"MAX(0,AE566-1)","v":0},{"$f":"MAX(0,AF566-1)","v":0},{"$f":"MAX(0,AG566-1)","v":0},{"$f":"MAX(0,AH566-1)","v":0},{"$f":"MAX(0,AI566-1)","v":0},{"$f":"MAX(0,AJ566-1)","v":0},{"$f":"MAX(0,AK566-1)","v":0},{"$f":"MAX(0,AL566-1)","v":0}]
[{"$f":"ROW()","v":567}]
[{"$f":"ROW()","v":568},"Opening Value"]
[{"$f":"ROW()","v":569},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J629","v":0},6.3939300000000004E-2,6.0742335000000001E-2,5.7545369999999998E-2,5.4348404999999995E-2,5.1151439999999992E-2,4.7954474999999996E-2,4.4757509999999993E-2,4.156054499999999E-2,3.8363579999999994E-2,3.5166614999999998E-2,3.1969649999999995E-2,2.8772684999999996E-2,2.5575719999999996E-2,2.2378754999999997E-2,1.9181789999999997E-2,1.5984824999999998E-2,1.2787859999999998E-2,9.5908949999999986E-3,6.3939299999999991E-3,3.1969649999999995E-3,0,0,0,{"$f":"AH629","v":0},0,0,0,0]
[{"$f":"ROW()","v":570},null,"Compression",null,null,null,null,null,null,null,{"$f":"J630","v":0},8.3315159999999999E-2,7.9149401999999994E-2,7.4983643999999988E-2,7.0817885999999983E-2,6.6652127999999977E-2,6.2486369999999979E-2,5.832061199999998E-2,5.4154853999999981E-2,4.9989095999999983E-2,4.5823337999999984E-2,4.1657579999999986E-2,3.7491821999999987E-2,3.3326063999999989E-2,2.916030599999999E-2,2.4994547999999991E-2,2.0828789999999993E-2,1.6663031999999994E-2,1.2497273999999996E-2,8.3315159999999971E-3,4.1657579999999986E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Metering",null,null,null,null,null,null,null,{"$f":"J631","v":0},0.35796585000000014,0.33410146000000013,0.31023707000000011,0.2863726800000001,0.26250829000000009,0.23864390000000008,0.21477951000000006,0.19091512000000005,0.16705073000000004,0.14318634000000002,0.11932195000000002,9.5457560000000025E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"J632","v":0},0.75003203000000007,0.71253042850000003,0.675028827,0.63752722549999996,0.60002562399999992,0.56252402249999989,0.52502242099999985,0.48752081949999987,0.45001921799999989,0.39506166827873346,0.35914697116248495,0.32323227404623645,0.28731757692998794,0.25140287981373943,0.21548818269749093,0.17957348558124245,0.14365878846499397,0.10774409134874548,7.1829394232496985E-2,3.5914697116248492E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"J633","v":0},{"$f":"K633","v":0},{"$f":"L633","v":0},{"$f":"M633","v":0},{"$f":"N633","v":0},{"$f":"O633","v":0},{"$f":"P633","v":0},{"$f":"Q633","v":0},{"$f":"R633","v":0},{"$f":"S633","v":0},{"$f":"T633","v":0},{"$f":"U633","v":0},{"$f":"V633","v":0},{"$f":"W633","v":0},{"$f":"X633","v":0},{"$f":"Y633","v":0},{"$f":"Z633","v":0},{"$f":"AA633","v":0},{"$f":"AB633","v":0},{"$f":"AC633","v":0},{"$f":"AD633","v":0},{"$f":"AE633","v":0},{"$f":"AF633","v":0},{"$f":"AG633","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":574},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":575},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":576},null,"Building",null,null,null,null,null,null,null,{"$f":"J636","v":0},{"$f":"K636","v":0},{"$f":"L636","v":0},{"$f":"M636","v":0},{"$f":"N636","v":0},{"$f":"O636","v":0},{"$f":"P636","v":0},{"$f":"Q636","v":0},{"$f":"R636","v":0},{"$f":"S636","v":0},{"$f":"T636","v":0},{"$f":"U636","v":0},{"$f":"V636","v":0},{"$f":"W636","v":0},{"$f":"X636","v":0},{"$f":"Y636","v":0},{"$f":"Z636","v":0},{"$f":"AA636","v":0},{"$f":"AB636","v":0},{"$f":"AC636","v":0},{"$f":"AD636","v":0},{"$f":"AE636","v":0},{"$f":"AF636","v":0},{"$f":"AG636","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":577},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,0,{"$f":"K637","v":0},{"$f":"L637","v":0},{"$f":"M637","v":0},{"$f":"N637","v":0},{"$f":"O637","v":0},{"$f":"P637","v":0},{"$f":"Q637","v":0},{"$f":"R637","v":0},{"$f":"S637","v":0},{"$f":"T637","v":0},{"$f":"U637","v":0},{"$f":"V637","v":0},{"$f":"W637","v":0},{"$f":"X637","v":0},{"$f":"Y637","v":0},{"$f":"Z637","v":0},{"$f":"AA637","v":0},{"$f":"AB637","v":0},{"$f":"AC637","v":0},{"$f":"AD637","v":0},{"$f":"AE637","v":0},{"$f":"AF637","v":0},{"$f":"AG637","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":578},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":579},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":580},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"J640","v":0},0,0,0,0,0,0,0,0,{"$f":"S640","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC640","v":0},{"$f":"AD640","v":0},{"$f":"AE640","v":0},{"$f":"AF640","v":0},{"$f":"AG640","v":0},{"$f":"AH640","v":0},{"$f":"AI640","v":0},{"$f":"AJ640","v":0},{"$f":"AK640","v":0},{"$f":"AL640","v":0}]
[{"$f":"ROW()","v":581},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"J641","v":0},{"$f":"K641","v":0},{"$f":"L641","v":0},{"$f":"M641","v":0},{"$f":"N641","v":0},{"$f":"O641","v":0},{"$f":"P641","v":0},{"$f":"Q641","v":0},{"$f":"R641","v":0},{"$f":"S641","v":0},{"$f":"T641","v":0},{"$f":"U641","v":0},{"$f":"V641","v":0},{"$f":"W641","v":0},{"$f":"X641","v":0},{"$f":"Y641","v":0},{"$f":"Z641","v":0},{"$f":"AA641","v":0},{"$f":"AB641","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":582},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K569:K581)","v":0},{"$f":"SUM(L569:L581)","v":1.2552523400000002},{"$f":"SUM(M569:M581)","v":1.1865236255},{"$f":"SUM(N569:N581)","v":1.1177949110000001},{"$f":"SUM(O569:O581)","v":1.0490661965000001},{"$f":"SUM(P569:P581)","v":0.98033748199999993},{"$f":"SUM(Q569:Q581)","v":0.91160876749999997},{"$f":"SUM(R569:R581)","v":0.84288005299999991},{"$f":"SUM(S569:S581)","v":0.77415133849999984},{"$f":"SUM(T569:T581)","v":0.70542262399999989},{"$f":"SUM(U569:U581)","v":0.61923796127873343},{"$f":"SUM(V569:V581)","v":0.55209615116248489},{"$f":"SUM(W569:W581)","v":0.48495434104623647},{"$f":"SUM(X569:X581)","v":0.34621936092998795},{"$f":"SUM(Y569:Y581)","v":0.30294194081373943},{"$f":"SUM(Z569:Z581)","v":0.25966452069749091},{"$f":"SUM(AA569:AA581)","v":0.21638710058124244},{"$f":"SUM(AB569:AB581)","v":0.17310968046499398},{"$f":"SUM(AC569:AC581)","v":0.12983226034874548},8.6554840232496988E-2,4.3277420116248494E-2,0,0,{"$f":"SUM(AH569:AH581)","v":0},{"$f":"SUM(AI569:AI581)","v":0},0,0,0,0]
[{"$f":"ROW()","v":583},"Capex"]
[{"$f":"ROW()","v":584},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$262","v":6.3939300000000004E-2}]
[{"$f":"ROW()","v":585},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$263","v":8.3315159999999999E-2}]
[{"$f":"ROW()","v":586},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$264","v":0.35796585000000014}]
[{"$f":"ROW()","v":587},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$265","v":0.75003203000000007}]
[{"$f":"ROW()","v":588},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$266","v":0}]
[{"$f":"ROW()","v":589},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$267","v":0}]
[{"$f":"ROW()","v":590},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$268","v":0}]
[{"$f":"ROW()","v":591},null,"Building",null,null,null,null,null,null,null,{"$f":"K$269","v":0}]
[{"$f":"ROW()","v":592},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,{"$f":"K$270","v":0}]
[{"$f":"ROW()","v":593},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":594},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":595},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$273","v":0}]
[{"$f":"ROW()","v":596},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$274","v":0}]
[{"$f":"ROW()","v":597},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K584:K596)","v":1.2552523400000002}]
[{"$f":"ROW()","v":598},"Redundant or Disposed"]
[{"$f":"ROW()","v":599},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1719","v":0},{"$f":"-Inputs!U1719","v":0},{"$f":"-Inputs!V1719","v":0},{"$f":"-Inputs!W1719","v":0},{"$f":"-Inputs!X1719","v":0},{"$f":"-Inputs!Y1719","v":0},{"$f":"-Inputs!Z1719","v":0},{"$f":"-Inputs!AA1719","v":0},{"$f":"-Inputs!AB1719","v":0},{"$f":"-Inputs!AC1719","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"-Inputs!AH1719","v":0}]
[{"$f":"ROW()","v":600},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1720","v":0},{"$f":"-Inputs!U1720","v":0},{"$f":"-Inputs!V1720","v":0},{"$f":"-Inputs!W1720","v":0},{"$f":"-Inputs!X1720","v":0},{"$f":"-Inputs!Y1720","v":0},{"$f":"-Inputs!Z1720","v":0},{"$f":"-Inputs!AA1720","v":0},{"$f":"-Inputs!AB1720","v":0},{"$f":"-Inputs!AC1720","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"-Inputs!AH1720","v":0}]
[{"$f":"ROW()","v":601},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1721","v":0},{"$f":"-Inputs!U1721","v":0},{"$f":"-Inputs!V1721","v":0},{"$f":"-Inputs!W1721","v":-1.6612946504912101},{"$f":"-Inputs!X1721","v":0},{"$f":"-Inputs!Y1721","v":0},{"$f":"-Inputs!Z1721","v":0},{"$f":"-Inputs!AA1721","v":0},{"$f":"-Inputs!AB1721","v":0},{"$f":"-Inputs!AC1721","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"-Inputs!AH1721","v":0}]
[{"$f":"ROW()","v":602},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1722","v":-1.904285260501792E-2},{"$f":"-Inputs!U1722","v":0},{"$f":"-Inputs!V1722","v":0},{"$f":"-Inputs!W1722","v":0},{"$f":"-Inputs!X1722","v":0},{"$f":"-Inputs!Y1722","v":0},{"$f":"-Inputs!Z1722","v":0},{"$f":"-Inputs!AA1722","v":0},{"$f":"-Inputs!AB1722","v":0},{"$f":"-Inputs!AC1722","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"-Inputs!AH1722","v":0}]
[{"$f":"ROW()","v":603},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1723","v":0},{"$f":"-Inputs!U1723","v":0},{"$f":"-Inputs!V1723","v":0},{"$f":"-Inputs!W1723","v":0},{"$f":"-Inputs!X1723","v":0},{"$f":"-Inputs!Y1723","v":0},{"$f":"-Inputs!Z1723","v":0},{"$f":"-Inputs!AA1723","v":0},{"$f":"-Inputs!AB1723","v":0},{"$f":"-Inputs!AC1723","v":0},{"$f":"-Inputs!AD1723","v":0},{"$f":"-Inputs!AE1723","v":0},{"$f":"-Inputs!AF1723","v":0},{"$f":"-Inputs!AG1723","v":0},{"$f":"-Inputs!AH1723","v":0}]
[{"$f":"ROW()","v":604},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1724","v":0},{"$f":"-Inputs!U1724","v":0},{"$f":"-Inputs!V1724","v":0},{"$f":"-Inputs!W1724","v":0},{"$f":"-Inputs!X1724","v":0},{"$f":"-Inputs!Y1724","v":0},{"$f":"-Inputs!Z1724","v":0},{"$f":"-Inputs!AA1724","v":0},{"$f":"-Inputs!AB1724","v":0},{"$f":"-Inputs!AC1724","v":0},{"$f":"-Inputs!AD1724","v":0},{"$f":"-Inputs!AE1724","v":0},{"$f":"-Inputs!AF1724","v":0},{"$f":"-Inputs!AG1724","v":0},{"$f":"-Inputs!AH1724","v":0}]
[{"$f":"ROW()","v":605},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1725","v":0},{"$f":"-Inputs!U1725","v":0},{"$f":"-Inputs!V1725","v":0},{"$f":"-Inputs!W1725","v":0},{"$f":"-Inputs!X1725","v":0},{"$f":"-Inputs!Y1725","v":0},{"$f":"-Inputs!Z1725","v":0},{"$f":"-Inputs!AA1725","v":0},{"$f":"-Inputs!AB1725","v":0},{"$f":"-Inputs!AC1725","v":0},{"$f":"-Inputs!AD1725","v":0},{"$f":"-Inputs!AE1725","v":0},{"$f":"-Inputs!AF1725","v":0},{"$f":"-Inputs!AG1725","v":0},{"$f":"-Inputs!AH1725","v":0}]
[{"$f":"ROW()","v":606},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1726","v":0},{"$f":"-Inputs!U1726","v":0},{"$f":"-Inputs!V1726","v":0},{"$f":"-Inputs!W1726","v":0},{"$f":"-Inputs!X1726","v":0},{"$f":"-Inputs!Y1726","v":0},{"$f":"-Inputs!Z1726","v":0},{"$f":"-Inputs!AA1726","v":0},{"$f":"-Inputs!AB1726","v":0},{"$f":"-Inputs!AC1726","v":0},{"$f":"-Inputs!AD1726","v":0},{"$f":"-Inputs!AE1726","v":0},{"$f":"-Inputs!AF1726","v":0},{"$f":"-Inputs!AG1726","v":0},{"$f":"-Inputs!AH1726","v":0}]
[{"$f":"ROW()","v":607},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1727","v":0},{"$f":"-Inputs!U1727","v":0},{"$f":"-Inputs!V1727","v":0},{"$f":"-Inputs!W1727","v":0},{"$f":"-Inputs!X1727","v":0},{"$f":"-Inputs!Y1727","v":0},{"$f":"-Inputs!Z1727","v":0},{"$f":"-Inputs!AA1727","v":0},{"$f":"-Inputs!AB1727","v":0},{"$f":"-Inputs!AC1727","v":0},{"$f":"-Inputs!AD1727","v":0},{"$f":"-Inputs!AE1727","v":0},{"$f":"-Inputs!AF1727","v":0},{"$f":"-Inputs!AG1727","v":0},{"$f":"-Inputs!AH1727","v":0}]
[{"$f":"ROW()","v":608},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":609},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":610},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1730","v":0},{"$f":"-Inputs!U1730","v":0},{"$f":"-Inputs!V1730","v":0},{"$f":"-Inputs!W1730","v":0},{"$f":"-Inputs!X1730","v":0},{"$f":"-Inputs!Y1730","v":0},{"$f":"-Inputs!Z1730","v":0},{"$f":"-Inputs!AA1730","v":0},{"$f":"-Inputs!AB1730","v":0},{"$f":"-Inputs!AC1730","v":0},{"$f":"-Inputs!AD1730","v":0},{"$f":"-Inputs!AE1730","v":0},{"$f":"-Inputs!AF1730","v":0},{"$f":"-Inputs!AG1730","v":0},{"$f":"-Inputs!AH1730","v":0}]
[{"$f":"ROW()","v":611},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":612},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L599:L611)","v":0},{"$f":"SUM(M599:M611)","v":0},{"$f":"SUM(N599:N611)","v":0},{"$f":"SUM(O599:O611)","v":0},{"$f":"SUM(P599:P611)","v":0},{"$f":"SUM(Q599:Q611)","v":0},{"$f":"SUM(R599:R611)","v":0},{"$f":"SUM(S599:S611)","v":0},{"$f":"SUM(T599:T611)","v":-1.904285260501792E-2},{"$f":"SUM(U599:U611)","v":0},{"$f":"SUM(V599:V611)","v":0},{"$f":"SUM(W599:W611)","v":-1.6612946504912101},{"$f":"SUM(X599:X611)","v":0},{"$f":"SUM(Y599:Y611)","v":0},{"$f":"SUM(Z599:Z611)","v":0},{"$f":"SUM(AA599:AA611)","v":0},{"$f":"SUM(AB599:AB611)","v":0},{"$f":"SUM(AC599:AC611)","v":0},0,0,0,0,{"$f":"SUM(AH599:AH611)","v":0},{"$f":"SUM(AI599:AI611)","v":0},0,0,0,0]
[{"$f":"ROW()","v":613},"Depreciation"]
[{"$f":"ROW()","v":614},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L554<=0,L569+L584+L599<0),-(L569+L584+L599),IF(L554<=0,0,-MIN(((L569+L599)/L554)*((L569+L599)>0),(L569+L599))))","v":-3.1969650000000004E-3},-3.196965E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999991E-3,-3.1969649999999995E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,{"$f":"IF(AND(AD554<=0,AD569+AD584+AD599<0),-(AD569+AD584+AD599),IF(AD554<=0,0,-MIN(((AD569+AD599)/AD554)*((AD569+AD599)>0),(AD569+AD599))))","v":-3.1969649999999995E-3},-3.1969649999999995E-3,0,0,{"$f":"IF(AND(AH554<=0,AH569+AH584+AH599<0),-(AH569+AH584+AH599),IF(AH554<=0,0,-MIN(((AH569+AH599)/AH554)*((AH569+AH599)>0),(AH569+AH599))))","v":0},{"$f":"IF(OR(AI554<=0,AI569+AI584+AI599<0),-(AI569+AI584+AI599),IF(AI554<=0,0,-MIN(((AI569+AI599)/AI554)*((AI569+AI599)>0),(AI569+AI599))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":615},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L555<=0,L570+L585+L600<0),-(L570+L585+L600),IF(L555<=0,0,-MIN(((L570+L600)/L555)*((L570+L600)>0),(L570+L600))))","v":-4.1657580000000003E-3},-4.1657579999999994E-3,-4.1657579999999994E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,{"$f":"IF(AND(AD555<=0,AD570+AD585+AD600<0),-(AD570+AD585+AD600),IF(AD555<=0,0,-MIN(((AD570+AD600)/AD555)*((AD570+AD600)>0),(AD570+AD600))))","v":-4.1657579999999986E-3},-4.1657579999999986E-3,0,0,{"$f":"IF(AND(AH555<=0,AH570+AH585+AH600<0),-(AH570+AH585+AH600),IF(AH555<=0,0,-MIN(((AH570+AH600)/AH555)*((AH570+AH600)>0),(AH570+AH600))))","v":0},{"$f":"IF(OR(AI555<=0,AI570+AI585+AI600<0),-(AI570+AI585+AI600),IF(AI555<=0,0,-MIN(((AI570+AI600)/AI555)*((AI570+AI600)>0),(AI570+AI600))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":616},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L556<=0,L571+L586+L601<0),-(L571+L586+L601),IF(L556<=0,0,-MIN(((L571+L601)/L556)*((L571+L601)>0),(L571+L601))))","v":-2.386439000000001E-2},-2.386439000000001E-2,-2.386439000000001E-2,-2.386439000000001E-2,-2.386439000000001E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000003E-2,-2.3864390000000006E-2,1.56583709049121,0,0,0,0,0,0,{"$f":"IF(AND(AD556<=0,AD571+AD586+AD601<0),-(AD571+AD586+AD601),IF(AD556<=0,0,-MIN(((AD571+AD601)/AD556)*((AD571+AD601)>0),(AD571+AD601))))","v":0},0,0,0,{"$f":"IF(AND(AH556<=0,AH571+AH586+AH601<0),-(AH571+AH586+AH601),IF(AH556<=0,0,-MIN(((AH571+AH601)/AH556)*((AH571+AH601)>0),(AH571+AH601))))","v":0},{"$f":"IF(OR(AI556<=0,AI571+AI586+AI601<0),-(AI571+AI586+AI601),IF(AI556<=0,0,-MIN(((AI571+AI601)/AI556)*((AI571+AI601)>0),(AI571+AI601))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":617},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L557<=0,L572+L587+L602<0),-(L572+L587+L602),IF(L557<=0,0,-MIN(((L572+L602)/L557)*((L572+L602)>0),(L572+L602))))","v":-3.7501601500000002E-2},-3.7501601500000002E-2,-3.7501601500000002E-2,-3.7501601499999995E-2,-3.7501601499999995E-2,-3.7501601499999995E-2,-3.7501601499999988E-2,-3.7501601499999988E-2,{"$f":"IF(AND(T557<=0,T572+T587+T602<0),-(T572+T587+T602),IF(T557<=0,0,-MIN(((T572+T602)/T557)*((T572+T602)>0),(T572+T602))))","v":-3.5914697116248499E-2},{"$f":"IF(AND(U557<=0,U572+U587+U602<0),-(U572+U587+U602),IF(U557<=0,0,-MIN(((U572+U602)/U557)*((U572+U602)>0),(U572+U602))))","v":-3.5914697116248499E-2},-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248485E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,{"$f":"IF(AND(AD557<=0,AD572+AD587+AD602<0),-(AD572+AD587+AD602),IF(AD557<=0,0,-MIN(((AD572+AD602)/AD557)*((AD572+AD602)>0),(AD572+AD602))))","v":-3.5914697116248492E-2},-3.5914697116248492E-2,0,0,{"$f":"IF(AND(AH557<=0,AH572+AH587+AH602<0),-(AH572+AH587+AH602),IF(AH557<=0,0,-MIN(((AH572+AH602)/AH557)*((AH572+AH602)>0),(AH572+AH602))))","v":0},{"$f":"IF(OR(AI557<=0,AI572+AI587+AI602<0),-(AI572+AI587+AI602),IF(AI557<=0,0,-MIN(((AI572+AI602)/AI557)*((AI572+AI602)>0),(AI572+AI602))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":618},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L558<=0,L573+L588+L603<0),-(L573+L588+L603),IF(L558<=0,0,-MIN(((L573+L603)/L558)*((L573+L603)>0),(L573+L603))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH558<=0,AH573+AH588+AH603<0),-(AH573+AH588+AH603),IF(AH558<=0,0,-MIN(((AH573+AH603)/AH558)*((AH573+AH603)>0),(AH573+AH603))))","v":0},{"$f":"IF(OR(AI558<=0,AI573+AI588+AI603<0),-(AI573+AI588+AI603),IF(AI558<=0,0,-MIN(((AI573+AI603)/AI558)*((AI573+AI603)>0),(AI573+AI603))))","v":0},{"$f":"IF(OR(AJ558<=0,AJ573+AJ588+AJ603<0),-(AJ573+AJ588+AJ603),IF(AJ558<=0,0,-MIN(((AJ573+AJ603)/AJ558)*((AJ573+AJ603)>0),(AJ573+AJ603))))","v":0},0,0,0]
[{"$f":"ROW()","v":619},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L559<=0,L574+L589+L604<0),-(L574+L589+L604),IF(L559<=0,0,-MIN(((L574+L604)/L559)*((L574+L604)>0),(L574+L604))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH559<=0,AH574+AH589+AH604<0),-(AH574+AH589+AH604),IF(AH559<=0,0,-MIN(((AH574+AH604)/AH559)*((AH574+AH604)>0),(AH574+AH604))))","v":0},{"$f":"IF(OR(AI559<=0,AI574+AI589+AI604<0),-(AI574+AI589+AI604),IF(AI559<=0,0,-MIN(((AI574+AI604)/AI559)*((AI574+AI604)>0),(AI574+AI604))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L560<=0,L575+L590+L605<0),-(L575+L590+L605),IF(L560<=0,0,-MIN(((L575+L605)/L560)*((L575+L605)>0),(L575+L605))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH560<=0,AH575+AH590+AH605<0),-(AH575+AH590+AH605),IF(AH560<=0,0,-MIN(((AH575+AH605)/AH560)*((AH575+AH605)>0),(AH575+AH605))))","v":0},{"$f":"IF(OR(AI560<=0,AI575+AI590+AI605<0),-(AI575+AI590+AI605),IF(AI560<=0,0,-MIN(((AI575+AI605)/AI560)*((AI575+AI605)>0),(AI575+AI605))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":621},null,"Building",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L561<=0,L576+L591+L606<0),-(L576+L591+L606),IF(L561<=0,0,-MIN(((L576+L606)/L561)*((L576+L606)>0),(L576+L606))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH561<=0,AH576+AH591+AH606<0),-(AH576+AH591+AH606),IF(AH561<=0,0,-MIN(((AH576+AH606)/AH561)*((AH576+AH606)>0),(AH576+AH606))))","v":0},{"$f":"IF(OR(AI561<=0,AI576+AI591+AI606<0),-(AI576+AI591+AI606),IF(AI561<=0,0,-MIN(((AI576+AI606)/AI561)*((AI576+AI606)>0),(AI576+AI606))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":622},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":623},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":624},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":625},null,"Non-Depreciable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":626},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L566<=0,L581+L596+L611<0),-(L581+L596+L611),IF(L566<=0,0,-MIN(((L581+L611)/L566)*((L581+L611)>0),(L581+L611))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(T566<=0,T581+T596+T611<0),-(T581+T596+T611),IF(T566<=0,0,-MIN(((T581+T611)/T566)*((T581+T611)>0),(T581+T611))))","v":0},{"$f":"IF(AND(U566<=0,U581+U596+U611<0),-(U581+U596+U611),IF(U566<=0,0,-MIN(((U581+U611)/U566)*((U581+U611)>0),(U581+U611))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD566<=0,AD581+AD596+AD611<0),-(AD581+AD596+AD611),IF(AD566<=0,0,-MIN(((AD581+AD611)/AD566)*((AD581+AD611)>0),(AD581+AD611))))","v":0},0,0,0,{"$f":"IF(AND(AH566<=0,AH581+AH596+AH611<0),-(AH581+AH596+AH611),IF(AH566<=0,0,-MIN(((AH581+AH611)/AH566)*((AH581+AH611)>0),(AH581+AH611))))","v":0},{"$f":"IF(OR(AI566<=0,AI581+AI596+AI611<0),-(AI581+AI596+AI611),IF(AI566<=0,0,-MIN(((AI581+AI611)/AI566)*((AI581+AI611)>0),(AI581+AI611))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":627},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L614:L626)","v":-6.872871450000001E-2},{"$f":"SUM(M614:M626)","v":-6.872871450000001E-2},{"$f":"SUM(N614:N626)","v":-6.872871450000001E-2},{"$f":"SUM(O614:O626)","v":-6.872871450000001E-2},{"$f":"SUM(P614:P626)","v":-6.872871450000001E-2},{"$f":"SUM(Q614:Q626)","v":-6.8728714499999996E-2},{"$f":"SUM(R614:R626)","v":-6.8728714499999996E-2},{"$f":"SUM(S614:S626)","v":-6.8728714499999996E-2},{"$f":"SUM(T614:T626)","v":-6.7141810116248507E-2},{"$f":"SUM(U614:U626)","v":-6.7141810116248507E-2},{"$f":"SUM(V614:V626)","v":-6.7141810116248493E-2},{"$f":"SUM(W614:W626)","v":1.5225596703749615},{"$f":"SUM(X614:X626)","v":-4.3277420116248494E-2},{"$f":"SUM(Y614:Y626)","v":-4.3277420116248494E-2},{"$f":"SUM(Z614:Z626)","v":-4.327742011624848E-2},{"$f":"SUM(AA614:AA626)","v":-4.3277420116248494E-2},{"$f":"SUM(AB614:AB626)","v":-4.3277420116248494E-2},{"$f":"SUM(AC614:AC626)","v":-4.3277420116248494E-2},-4.3277420116248494E-2,-4.3277420116248494E-2,0,0,{"$f":"SUM(AH614:AH626)","v":0},{"$f":"SUM(AI614:AI626)","v":0},0,0,0,0]
[{"$f":"ROW()","v":628},"Closing Value"]
[{"$f":"ROW()","v":629},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K569+K584+K599+K614","v":6.3939300000000004E-2},6.0742335000000001E-2,5.7545369999999998E-2,5.4348404999999995E-2,5.1151439999999992E-2,4.7954474999999996E-2,4.4757509999999993E-2,4.156054499999999E-2,3.8363579999999994E-2,3.5166614999999998E-2,3.1969649999999995E-2,2.8772684999999996E-2,2.5575719999999996E-2,2.2378754999999997E-2,1.9181789999999997E-2,1.5984824999999998E-2,1.2787859999999998E-2,9.5908949999999986E-3,6.3939299999999991E-3,{"$f":"AD569+AD584+AD599+AD614","v":3.1969649999999995E-3},0,0,0,{"$f":"AH569+AH584+AH599+AH614","v":0},{"$f":"AI569+AI584+AI599+AI614","v":0},0,0,0,0]
[{"$f":"ROW()","v":630},null,"Compression",null,null,null,null,null,null,null,{"$f":"K570+K585+K600+K615","v":8.3315159999999999E-2},7.9149401999999994E-2,7.4983643999999988E-2,7.0817885999999983E-2,6.6652127999999977E-2,6.2486369999999979E-2,5.832061199999998E-2,5.4154853999999981E-2,4.9989095999999983E-2,4.5823337999999984E-2,4.1657579999999986E-2,3.7491821999999987E-2,3.3326063999999989E-2,2.916030599999999E-2,2.4994547999999991E-2,2.0828789999999993E-2,1.6663031999999994E-2,1.2497273999999996E-2,8.3315159999999971E-3,{"$f":"AD570+AD585+AD600+AD615","v":4.1657579999999986E-3},0,0,0,{"$f":"AH570+AH585+AH600+AH615","v":0},{"$f":"AI570+AI585+AI600+AI615","v":0},0,0,0,0]
[{"$f":"ROW()","v":631},null,"Metering",null,null,null,null,null,null,null,{"$f":"K571+K586+K601+K616","v":0.35796585000000014},0.33410146000000013,0.31023707000000011,0.2863726800000001,0.26250829000000009,0.23864390000000008,0.21477951000000006,0.19091512000000005,0.16705073000000004,0.14318634000000002,0.11932195000000002,9.5457560000000025E-2,0,0,0,0,0,0,0,{"$f":"AD571+AD586+AD601+AD616","v":0},0,0,0,{"$f":"AH571+AH586+AH601+AH616","v":0},{"$f":"AI571+AI586+AI601+AI616","v":0},0,0,0,0]
[{"$f":"ROW()","v":632},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K572+K587+K602+K617","v":0.75003203000000007},0.71253042850000003,0.675028827,0.63752722549999996,0.60002562399999992,0.56252402249999989,0.52502242099999985,0.48752081949999987,0.45001921799999989,0.39506166827873346,0.35914697116248495,0.32323227404623645,0.28731757692998794,0.25140287981373943,0.21548818269749093,0.17957348558124245,0.14365878846499397,0.10774409134874548,7.1829394232496985E-2,{"$f":"AD572+AD587+AD602+AD617","v":3.5914697116248492E-2},0,0,0,{"$f":"AH572+AH587+AH602+AH617","v":0},{"$f":"AI572+AI587+AI602+AI617","v":0},0,0,0,0]
[{"$f":"ROW()","v":633},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K573+K588+K603+K618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH573+AH588+AH603+AH618","v":0},{"$f":"AI573+AI588+AI603+AI618","v":0},0,0,0,0]
[{"$f":"ROW()","v":634},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K574+K589+K604+K619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH574+AH589+AH604+AH619","v":0},{"$f":"AI574+AI589+AI604+AI619","v":0},0,0,0,0]
[{"$f":"ROW()","v":635},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K575+K590+K605+K620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH575+AH590+AH605+AH620","v":0},{"$f":"AI575+AI590+AI605+AI620","v":0},0,0,0,0]
[{"$f":"ROW()","v":636},null,"Building",null,null,null,null,null,null,null,{"$f":"K576+K591+K606+K621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH576+AH591+AH606+AH621","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":637},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":638},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":639},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":640},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K580+K595+K610+K625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD580+AD595+AD610+AD625","v":0},0,0,0,0,{"$f":"AI580+AI595+AI610+AI625","v":0},0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K581+K596+K611+K626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD581+AD596+AD611+AD626","v":0},0,0,0,0,{"$f":"AI581+AI596+AI611+AI626","v":0},0,0,0,0]
[{"$f":"ROW()","v":642},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K629:K641)","v":1.2552523400000002},1.1865236255,{"$f":"SUM(M629:M641)","v":1.1177949110000001},{"$f":"SUM(N629:N641)","v":1.0490661965000001},{"$f":"SUM(O629:O641)","v":0.98033748199999993},{"$f":"SUM(P629:P641)","v":0.91160876749999997},{"$f":"SUM(Q629:Q641)","v":0.84288005299999991},{"$f":"SUM(R629:R641)","v":0.77415133849999984},{"$f":"SUM(S629:S641)","v":0.70542262399999989},{"$f":"SUM(T629:T641)","v":0.61923796127873343},{"$f":"SUM(U629:U641)","v":0.55209615116248489},{"$f":"SUM(V629:V641)","v":0.48495434104623647},{"$f":"SUM(W629:W641)","v":0.34621936092998795},{"$f":"SUM(X629:X641)","v":0.30294194081373943},{"$f":"SUM(Y629:Y641)","v":0.25966452069749091},{"$f":"SUM(Z629:Z641)","v":0.21638710058124244},{"$f":"SUM(AA629:AA641)","v":0.17310968046499398},{"$f":"SUM(AB629:AB641)","v":0.12983226034874548},{"$f":"SUM(AC629:AC641)","v":8.6554840232496988E-2},4.3277420116248494E-2,0,0,0,{"$f":"SUM(AH629:AH641)","v":0},{"$f":"SUM(AI629:AI641)","v":0},0,0,0,0]
[{"$f":"ROW()","v":643},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":644},null,"Pipeline"]
[{"$f":"ROW()","v":645},null,"Compression"]
[{"$f":"ROW()","v":646},null,"Metering"]
[{"$f":"ROW()","v":647},null,"Other Depreciable"]
[{"$f":"ROW()","v":648},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":649},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":650},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":651},null,"Building"]
[{"$f":"ROW()","v":652},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":653},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":654},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":655},null,"Non-Depreciable"]
[{"$f":"ROW()","v":656},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":657},null,"Total"]
[{"$f":"ROW()","v":658}]
["2003 Capex"]
[{"$f":"ROW()","v":660},"Life"]
[{"$f":"ROW()","v":661},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,M661-1)","v":19},{"$f":"MAX(0,N661-1)","v":18},{"$f":"MAX(0,O661-1)","v":17},{"$f":"MAX(0,P661-1)","v":16},{"$f":"MAX(0,Q661-1)","v":15},{"$f":"MAX(0,R661-1)","v":14},{"$f":"MAX(0,S661-1)","v":13},{"$f":"MAX(0,T661-1)","v":12},{"$f":"MAX(0,U661-1)","v":11},{"$f":"MAX(0,V661-1)","v":10},{"$f":"MAX(0,W661-1)","v":9},{"$f":"MAX(0,X661-1)","v":8},{"$f":"MAX(0,Y661-1)","v":7},{"$f":"MAX(0,Z661-1)","v":6},{"$f":"MAX(0,AA661-1)","v":5},{"$f":"MAX(0,AB661-1)","v":4},{"$f":"MAX(0,AC661-1)","v":3},{"$f":"MAX(0,AD661-1)","v":2},{"$f":"MAX(0,AE661-1)","v":1},{"$f":"MAX(0,AF661-1)","v":0},{"$f":"MAX(0,AG661-1)","v":0},{"$f":"MAX(0,AH661-1)","v":0},{"$f":"MAX(0,AI661-1)","v":0},{"$f":"MAX(0,AJ661-1)","v":0},{"$f":"MAX(0,AK661-1)","v":0},{"$f":"MAX(0,AL661-1)","v":0}]
[{"$f":"ROW()","v":662},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AD662-1)","v":2},1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":663},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":664},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":665},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":666},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":667},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":668},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":669},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":670},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":671},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":672},null,"Non-Depreciable"]
[{"$f":"ROW()","v":673},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,M673-1)","v":4},{"$f":"MAX(0,N673-1)","v":3},{"$f":"MAX(0,O673-1)","v":2},{"$f":"MAX(0,P673-1)","v":1},{"$f":"MAX(0,Q673-1)","v":0},{"$f":"MAX(0,R673-1)","v":0},{"$f":"MAX(0,S673-1)","v":0},{"$f":"MAX(0,T673-1)","v":0},{"$f":"MAX(0,U673-1)","v":0},{"$f":"MAX(0,V673-1)","v":0},{"$f":"MAX(0,W673-1)","v":0},{"$f":"MAX(0,X673-1)","v":0},{"$f":"MAX(0,Y673-1)","v":0},{"$f":"MAX(0,Z673-1)","v":0},{"$f":"MAX(0,AA673-1)","v":0},{"$f":"MAX(0,AB673-1)","v":0},{"$f":"MAX(0,AC673-1)","v":0},{"$f":"MAX(0,AD673-1)","v":0},{"$f":"MAX(0,AE673-1)","v":0},{"$f":"MAX(0,AF673-1)","v":0},{"$f":"MAX(0,AG673-1)","v":0},{"$f":"MAX(0,AH673-1)","v":0},{"$f":"MAX(0,AI673-1)","v":0},{"$f":"MAX(0,AJ673-1)","v":0},{"$f":"MAX(0,AK673-1)","v":0},{"$f":"MAX(0,AL673-1)","v":0}]
[{"$f":"ROW()","v":674}]
[{"$f":"ROW()","v":675},"Opening Value"]
[{"$f":"ROW()","v":676},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K736","v":0},2.1140000000000001E-5,2.0083000000000001E-5,1.9026E-5,1.7969E-5,1.6912E-5,1.5855E-5,1.4798E-5,1.3740999999999999E-5,1.2683999999999999E-5,1.1626999999999999E-5,1.0569999999999999E-5,9.5129999999999985E-6,8.4559999999999983E-6,7.3989999999999981E-6,6.3419999999999979E-6,5.2849999999999985E-6,4.2279999999999992E-6,3.1709999999999994E-6,2.1139999999999996E-6,1.0569999999999998E-6,0,0,{"$f":"AH736","v":0},0,0,0,0]
[{"$f":"ROW()","v":677},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"K737","v":0},-0.11479787999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":678},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"K738","v":0},-3.1767190000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":679},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"K739","v":0},0.92049552999999995,0.87447075349999992,0.82844597699999989,0.78242120049999986,0.73639642399999983,0.6903716474999998,0.64434687099999977,0.59832209449999973,0.5522973179999997,0.50627254149999978,0.46024776499999981,0.41422298849999983,0.36819821199999986,0.32217343549999988,0.27614865899999991,0.23012388249999993,0.18409910599999996,0.13807432949999998,9.2049552999999978E-2,4.6024776499999989E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":680},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"K740","v":0},{"$f":"L740","v":0},{"$f":"M740","v":0},{"$f":"N740","v":0},{"$f":"O740","v":0},{"$f":"P740","v":0},{"$f":"Q740","v":0},{"$f":"R740","v":0},{"$f":"S740","v":0},{"$f":"T740","v":0},{"$f":"U740","v":0},{"$f":"V740","v":0},{"$f":"W740","v":0},{"$f":"X740","v":0},{"$f":"Y740","v":0},{"$f":"Z740","v":0},{"$f":"AA740","v":0},{"$f":"AB740","v":0},{"$f":"AC740","v":0},{"$f":"AD740","v":0},{"$f":"AE740","v":0},{"$f":"AF740","v":0},{"$f":"AG740","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":681},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,"Building",null,null,null,null,null,null,null,null,{"$f":"K743","v":0},{"$f":"L743","v":0},{"$f":"M743","v":0},{"$f":"N743","v":0},{"$f":"O743","v":0},{"$f":"P743","v":0},{"$f":"Q743","v":0},{"$f":"R743","v":0},{"$f":"S743","v":0},{"$f":"T743","v":0},{"$f":"U743","v":0},{"$f":"V743","v":0},{"$f":"W743","v":0},{"$f":"X743","v":0},{"$f":"Y743","v":0},{"$f":"Z743","v":0},{"$f":"AA743","v":0},{"$f":"AB743","v":0},{"$f":"AC743","v":0},{"$f":"AD743","v":0},{"$f":"AE743","v":0},{"$f":"AF743","v":0},{"$f":"AG743","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":684},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,{"$f":"L744","v":0},{"$f":"M744","v":0},{"$f":"N744","v":0},{"$f":"O744","v":0},{"$f":"P744","v":0},{"$f":"Q744","v":0},{"$f":"R744","v":0},{"$f":"S744","v":0},{"$f":"T744","v":0},{"$f":"U744","v":0},{"$f":"V744","v":0},{"$f":"W744","v":0},{"$f":"X744","v":0},{"$f":"Y744","v":0},{"$f":"Z744","v":0},{"$f":"AA744","v":0},{"$f":"AB744","v":0},{"$f":"AC744","v":0},{"$f":"AD744","v":0},{"$f":"AE744","v":0},{"$f":"AF744","v":0},{"$f":"AG744","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":685},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":686},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":687},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"K747","v":0},0,0,0,0,0,0,0,{"$f":"S747","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC747","v":0},{"$f":"AD747","v":0},{"$f":"AE747","v":0},{"$f":"AF747","v":0},{"$f":"AG747","v":0},{"$f":"AH747","v":0},{"$f":"AI747","v":0},{"$f":"AJ747","v":0},{"$f":"AK747","v":0},{"$f":"AL747","v":0}]
[{"$f":"ROW()","v":688},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"K748","v":0},{"$f":"L748","v":0},{"$f":"M748","v":0},{"$f":"N748","v":0},{"$f":"O748","v":0},{"$f":"P748","v":0},{"$f":"Q748","v":0},{"$f":"R748","v":0},{"$f":"S748","v":0},{"$f":"T748","v":0},{"$f":"U748","v":0},{"$f":"V748","v":0},{"$f":"W748","v":0},{"$f":"X748","v":0},{"$f":"Y748","v":0},{"$f":"Z748","v":0},{"$f":"AA748","v":0},{"$f":"AB748","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L676:L688)","v":0},{"$f":"SUM(M676:M688)","v":0.77395159999999996},{"$f":"SUM(N676:N688)","v":0.87449083649999992},{"$f":"SUM(O676:O688)","v":0.82846500299999992},{"$f":"SUM(P676:P688)","v":0.78243916949999981},{"$f":"SUM(Q676:Q688)","v":0.73641333599999981},{"$f":"SUM(R676:R688)","v":0.69038750249999981},{"$f":"SUM(S676:S688)","v":0.6443616689999998},{"$f":"SUM(T676:T688)","v":0.59833583549999969},{"$f":"SUM(U676:U688)","v":0.55231000199999969},{"$f":"SUM(V676:V688)","v":0.5062841684999998},{"$f":"SUM(W676:W688)","v":0.4602583349999998},{"$f":"SUM(X676:X688)","v":0.41423250149999985},{"$f":"SUM(Y676:Y688)","v":0.36820666799999985},{"$f":"SUM(Z676:Z688)","v":0.3221808344999999},{"$f":"SUM(AA676:AA688)","v":0.2761550009999999},{"$f":"SUM(AB676:AB688)","v":0.23012916749999993},{"$f":"SUM(AC676:AC688)","v":0.18410333399999995},0.13807750049999998,9.2051666999999976E-2,4.6025833499999988E-2,0,{"$f":"SUM(AH676:AH688)","v":0},{"$f":"SUM(AI676:AI688)","v":0},0,0,0,0]
[{"$f":"ROW()","v":690},"Capex"]
[{"$f":"ROW()","v":691},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$262","v":2.1140000000000001E-5}]
[{"$f":"ROW()","v":692},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$263","v":-0.11479787999999999}]
[{"$f":"ROW()","v":693},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$264","v":-3.1767190000000001E-2}]
[{"$f":"ROW()","v":694},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$265","v":0.92049552999999995}]
[{"$f":"ROW()","v":695},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$266","v":0}]
[{"$f":"ROW()","v":696},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$267","v":0}]
[{"$f":"ROW()","v":697},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$268","v":0}]
[{"$f":"ROW()","v":698},null,"Building",null,null,null,null,null,null,null,null,{"$f":"L$269","v":0}]
[{"$f":"ROW()","v":699},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,{"$f":"L$270","v":0}]
[{"$f":"ROW()","v":700},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":701},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":702},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$273","v":0}]
[{"$f":"ROW()","v":703},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$274","v":0}]
[{"$f":"ROW()","v":704},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L691:L703)","v":0.77395159999999996}]
[{"$f":"ROW()","v":705},"Redundant or Disposed"]
[{"$f":"ROW()","v":706},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1734","v":0},{"$f":"-Inputs!U1734","v":0},{"$f":"-Inputs!V1734","v":0},{"$f":"-Inputs!W1734","v":0},{"$f":"-Inputs!X1734","v":0},{"$f":"-Inputs!Y1734","v":0},{"$f":"-Inputs!Z1734","v":0},{"$f":"-Inputs!AA1734","v":0},{"$f":"-Inputs!AB1734","v":0},{"$f":"-Inputs!AC1734","v":0},{"$f":"-Inputs!AD1734","v":0},{"$f":"-Inputs!AE1734","v":0},{"$f":"-Inputs!AF1734","v":0},{"$f":"-Inputs!AG1734","v":0},{"$f":"-Inputs!AH1734","v":0}]
[{"$f":"ROW()","v":707},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1735","v":0},{"$f":"-Inputs!U1735","v":0},{"$f":"-Inputs!V1735","v":0},{"$f":"-Inputs!W1735","v":0},{"$f":"-Inputs!X1735","v":0},{"$f":"-Inputs!Y1735","v":0},{"$f":"-Inputs!Z1735","v":0},{"$f":"-Inputs!AA1735","v":0},{"$f":"-Inputs!AB1735","v":0},{"$f":"-Inputs!AC1735","v":0},{"$f":"-Inputs!AD1735","v":0},{"$f":"-Inputs!AE1735","v":0},{"$f":"-Inputs!AF1735","v":0},{"$f":"-Inputs!AG1735","v":0},{"$f":"-Inputs!AH1735","v":0}]
[{"$f":"ROW()","v":708},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1736","v":0},{"$f":"-Inputs!U1736","v":0},{"$f":"-Inputs!V1736","v":0},{"$f":"-Inputs!W1736","v":0},{"$f":"-Inputs!X1736","v":0},{"$f":"-Inputs!Y1736","v":0},{"$f":"-Inputs!Z1736","v":0},{"$f":"-Inputs!AA1736","v":0},{"$f":"-Inputs!AB1736","v":0},{"$f":"-Inputs!AC1736","v":0},{"$f":"-Inputs!AD1736","v":0},{"$f":"-Inputs!AE1736","v":0},{"$f":"-Inputs!AF1736","v":0},{"$f":"-Inputs!AG1736","v":0},{"$f":"-Inputs!AH1736","v":0}]
[{"$f":"ROW()","v":709},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1737","v":0},{"$f":"-Inputs!U1737","v":0},{"$f":"-Inputs!V1737","v":0},{"$f":"-Inputs!W1737","v":0},{"$f":"-Inputs!X1737","v":0},{"$f":"-Inputs!Y1737","v":0},{"$f":"-Inputs!Z1737","v":0},{"$f":"-Inputs!AA1737","v":0},{"$f":"-Inputs!AB1737","v":0},{"$f":"-Inputs!AC1737","v":0},{"$f":"-Inputs!AD1737","v":0},{"$f":"-Inputs!AE1737","v":0},{"$f":"-Inputs!AF1737","v":0},{"$f":"-Inputs!AG1737","v":0},{"$f":"-Inputs!AH1737","v":0}]
[{"$f":"ROW()","v":710},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1738","v":0},{"$f":"-Inputs!U1738","v":0},{"$f":"-Inputs!V1738","v":0},{"$f":"-Inputs!W1738","v":0},{"$f":"-Inputs!X1738","v":0},{"$f":"-Inputs!Y1738","v":0},{"$f":"-Inputs!Z1738","v":0},{"$f":"-Inputs!AA1738","v":0},{"$f":"-Inputs!AB1738","v":0},{"$f":"-Inputs!AC1738","v":0},{"$f":"-Inputs!AD1738","v":0},{"$f":"-Inputs!AE1738","v":0},{"$f":"-Inputs!AF1738","v":0},{"$f":"-Inputs!AG1738","v":0},{"$f":"-Inputs!AH1738","v":0}]
[{"$f":"ROW()","v":711},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1739","v":0},{"$f":"-Inputs!U1739","v":0},{"$f":"-Inputs!V1739","v":0},{"$f":"-Inputs!W1739","v":0},{"$f":"-Inputs!X1739","v":0},{"$f":"-Inputs!Y1739","v":0},{"$f":"-Inputs!Z1739","v":0},{"$f":"-Inputs!AA1739","v":0},{"$f":"-Inputs!AB1739","v":0},{"$f":"-Inputs!AC1739","v":0},{"$f":"-Inputs!AD1739","v":0},{"$f":"-Inputs!AE1739","v":0},{"$f":"-Inputs!AF1739","v":0},{"$f":"-Inputs!AG1739","v":0},{"$f":"-Inputs!AH1739","v":0}]
[{"$f":"ROW()","v":712},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1740","v":0},{"$f":"-Inputs!U1740","v":0},{"$f":"-Inputs!V1740","v":0},{"$f":"-Inputs!W1740","v":0},{"$f":"-Inputs!X1740","v":0},{"$f":"-Inputs!Y1740","v":0},{"$f":"-Inputs!Z1740","v":0},{"$f":"-Inputs!AA1740","v":0},{"$f":"-Inputs!AB1740","v":0},{"$f":"-Inputs!AC1740","v":0},{"$f":"-Inputs!AD1740","v":0},{"$f":"-Inputs!AE1740","v":0},{"$f":"-Inputs!AF1740","v":0},{"$f":"-Inputs!AG1740","v":0},{"$f":"-Inputs!AH1740","v":0}]
[{"$f":"ROW()","v":713},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1741","v":0},{"$f":"-Inputs!U1741","v":0},{"$f":"-Inputs!V1741","v":0},{"$f":"-Inputs!W1741","v":0},{"$f":"-Inputs!X1741","v":0},{"$f":"-Inputs!Y1741","v":0},{"$f":"-Inputs!Z1741","v":0},{"$f":"-Inputs!AA1741","v":0},{"$f":"-Inputs!AB1741","v":0},{"$f":"-Inputs!AC1741","v":0},{"$f":"-Inputs!AD1741","v":0},{"$f":"-Inputs!AE1741","v":0},{"$f":"-Inputs!AF1741","v":0},{"$f":"-Inputs!AG1741","v":0},{"$f":"-Inputs!AH1741","v":0}]
[{"$f":"ROW()","v":714},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1742","v":0},{"$f":"-Inputs!U1742","v":0},{"$f":"-Inputs!V1742","v":0},{"$f":"-Inputs!W1742","v":0},{"$f":"-Inputs!X1742","v":0},{"$f":"-Inputs!Y1742","v":0},{"$f":"-Inputs!Z1742","v":0},{"$f":"-Inputs!AA1742","v":0},{"$f":"-Inputs!AB1742","v":0},{"$f":"-Inputs!AC1742","v":0},{"$f":"-Inputs!AD1742","v":0},{"$f":"-Inputs!AE1742","v":0},{"$f":"-Inputs!AF1742","v":0},{"$f":"-Inputs!AG1742","v":0},{"$f":"-Inputs!AH1742","v":0}]
[{"$f":"ROW()","v":715},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":716},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":717},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1745","v":0},{"$f":"-Inputs!U1745","v":0},{"$f":"-Inputs!V1745","v":0},{"$f":"-Inputs!W1745","v":0},{"$f":"-Inputs!X1745","v":0},{"$f":"-Inputs!Y1745","v":0},{"$f":"-Inputs!Z1745","v":0},{"$f":"-Inputs!AA1745","v":0},{"$f":"-Inputs!AB1745","v":0},{"$f":"-Inputs!AC1745","v":0},{"$f":"-Inputs!AD1745","v":0},{"$f":"-Inputs!AE1745","v":0},{"$f":"-Inputs!AF1745","v":0},{"$f":"-Inputs!AG1745","v":0},{"$f":"-Inputs!AH1745","v":0}]
[{"$f":"ROW()","v":718},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":719},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M706:M718)","v":0},{"$f":"SUM(N706:N718)","v":0},{"$f":"SUM(O706:O718)","v":0},{"$f":"SUM(P706:P718)","v":0},{"$f":"SUM(Q706:Q718)","v":0},{"$f":"SUM(R706:R718)","v":0},{"$f":"SUM(S706:S718)","v":0},{"$f":"SUM(T706:T718)","v":0},{"$f":"SUM(U706:U718)","v":0},{"$f":"SUM(V706:V718)","v":0},{"$f":"SUM(W706:W718)","v":0},{"$f":"SUM(X706:X718)","v":0},{"$f":"SUM(Y706:Y718)","v":0},{"$f":"SUM(Z706:Z718)","v":0},{"$f":"SUM(AA706:AA718)","v":0},{"$f":"SUM(AB706:AB718)","v":0},{"$f":"SUM(AC706:AC718)","v":0},0,0,0,0,{"$f":"SUM(AH706:AH718)","v":0},{"$f":"SUM(AI706:AI718)","v":0},0,0,0,0]
[{"$f":"ROW()","v":720},"Depreciation"]
[{"$f":"ROW()","v":721},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M661<=0,M676+M691+M706<0),-(M676+M691+M706),IF(M661<=0,0,-MIN(((M676+M706)/M661)*((M676+M706)>0),(M676+M706))))","v":-1.057E-6},-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.057E-6,-1.0569999999999998E-6,-1.0569999999999998E-6,-1.0569999999999998E-6,-1.0569999999999998E-6,-1.0569999999999996E-6,-1.0569999999999998E-6,-1.0569999999999998E-6,{"$f":"IF(AND(AD661<=0,AD676+AD691+AD706<0),-(AD676+AD691+AD706),IF(AD661<=0,0,-MIN(((AD676+AD706)/AD661)*((AD676+AD706)>0),(AD676+AD706))))","v":-1.0569999999999998E-6},-1.0569999999999998E-6,-1.0569999999999998E-6,0,{"$f":"IF(AND(AH661<=0,AH676+AH691+AH706<0),-(AH676+AH691+AH706),IF(AH661<=0,0,-MIN(((AH676+AH706)/AH661)*((AH676+AH706)>0),(AH676+AH706))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":722},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M662<=0,M677+M692+M707<0),-(M677+M692+M707),IF(M662<=0,0,-MIN(((M677+M707)/M662)*((M677+M707)>0),(M677+M707))))","v":0.11479787999999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD662<=0,AD677+AD692+AD707<0),-(AD677+AD692+AD707),IF(AD662<=0,0,-MIN(((AD677+AD707)/AD662)*((AD677+AD707)>0),(AD677+AD707))))","v":0},0,0,0,{"$f":"IF(AND(AH662<=0,AH677+AH692+AH707<0),-(AH677+AH692+AH707),IF(AH662<=0,0,-MIN(((AH677+AH707)/AH662)*((AH677+AH707)>0),(AH677+AH707))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":723},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M663<=0,M678+M693+M708<0),-(M678+M693+M708),IF(M663<=0,0,-MIN(((M678+M708)/M663)*((M678+M708)>0),(M678+M708))))","v":3.1767190000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD663<=0,AD678+AD693+AD708<0),-(AD678+AD693+AD708),IF(AD663<=0,0,-MIN(((AD678+AD708)/AD663)*((AD678+AD708)>0),(AD678+AD708))))","v":0},0,0,0,{"$f":"IF(AND(AH663<=0,AH678+AH693+AH708<0),-(AH678+AH693+AH708),IF(AH663<=0,0,-MIN(((AH678+AH708)/AH663)*((AH678+AH708)>0),(AH678+AH708))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":724},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M664<=0,M679+M694+M709<0),-(M679+M694+M709),IF(M664<=0,0,-MIN(((M679+M709)/M664)*((M679+M709)>0),(M679+M709))))","v":-4.6024776499999996E-2},-4.6024776499999996E-2,-4.6024776499999996E-2,-4.6024776499999989E-2,-4.6024776499999989E-2,-4.6024776499999989E-2,-4.6024776499999982E-2,{"$f":"IF(AND(T664<=0,T679+T694+T709<0),-(T679+T694+T709),IF(T664<=0,0,-MIN(((T679+T709)/T664)*((T679+T709)>0),(T679+T709))))","v":-4.6024776499999982E-2},{"$f":"IF(AND(U664<=0,U679+U694+U709<0),-(U679+U694+U709),IF(U664<=0,0,-MIN(((U679+U709)/U664)*((U679+U709)>0),(U679+U709))))","v":-4.6024776499999975E-2},-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999989E-2,-4.6024776499999989E-2,{"$f":"IF(AND(AD664<=0,AD679+AD694+AD709<0),-(AD679+AD694+AD709),IF(AD664<=0,0,-MIN(((AD679+AD709)/AD664)*((AD679+AD709)>0),(AD679+AD709))))","v":-4.6024776499999996E-2},-4.6024776499999989E-2,-4.6024776499999989E-2,0,{"$f":"IF(AND(AH664<=0,AH679+AH694+AH709<0),-(AH679+AH694+AH709),IF(AH664<=0,0,-MIN(((AH679+AH709)/AH664)*((AH679+AH709)>0),(AH679+AH709))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":725},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M665<=0,M680+M695+M710<0),-(M680+M695+M710),IF(M665<=0,0,-MIN(((M680+M710)/M665)*((M680+M710)>0),(M680+M710))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH665<=0,AH680+AH695+AH710<0),-(AH680+AH695+AH710),IF(AH665<=0,0,-MIN(((AH680+AH710)/AH665)*((AH680+AH710)>0),(AH680+AH710))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M666<=0,M681+M696+M711<0),-(M681+M696+M711),IF(M666<=0,0,-MIN(((M681+M711)/M666)*((M681+M711)>0),(M681+M711))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH666<=0,AH681+AH696+AH711<0),-(AH681+AH696+AH711),IF(AH666<=0,0,-MIN(((AH681+AH711)/AH666)*((AH681+AH711)>0),(AH681+AH711))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M667<=0,M682+M697+M712<0),-(M682+M697+M712),IF(M667<=0,0,-MIN(((M682+M712)/M667)*((M682+M712)>0),(M682+M712))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH667<=0,AH682+AH697+AH712<0),-(AH682+AH697+AH712),IF(AH667<=0,0,-MIN(((AH682+AH712)/AH667)*((AH682+AH712)>0),(AH682+AH712))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M668<=0,M683+M698+M713<0),-(M683+M698+M713),IF(M668<=0,0,-MIN(((M683+M713)/M668)*((M683+M713)>0),(M683+M713))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH668<=0,AH683+AH698+AH713<0),-(AH683+AH698+AH713),IF(AH668<=0,0,-MIN(((AH683+AH713)/AH668)*((AH683+AH713)>0),(AH683+AH713))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":730},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":731},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":732},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":733},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M673<=0,M688+M703+M718<0),-(M688+M703+M718),IF(M673<=0,0,-MIN(((M688+M718)/M673)*((M688+M718)>0),(M688+M718))))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(T673<=0,T688+T703+T718<0),-(T688+T703+T718),IF(T673<=0,0,-MIN(((T688+T718)/T673)*((T688+T718)>0),(T688+T718))))","v":0},{"$f":"IF(AND(U673<=0,U688+U703+U718<0),-(U688+U703+U718),IF(U673<=0,0,-MIN(((U688+U718)/U673)*((U688+U718)>0),(U688+U718))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD673<=0,AD688+AD703+AD718<0),-(AD688+AD703+AD718),IF(AD673<=0,0,-MIN(((AD688+AD718)/AD673)*((AD688+AD718)>0),(AD688+AD718))))","v":0},0,0,0,{"$f":"IF(AND(AH673<=0,AH688+AH703+AH718<0),-(AH688+AH703+AH718),IF(AH673<=0,0,-MIN(((AH688+AH718)/AH673)*((AH688+AH718)>0),(AH688+AH718))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":734},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M721:M733)","v":0.10053923649999999},{"$f":"SUM(N721:N733)","v":-4.6025833499999995E-2},{"$f":"SUM(O721:O733)","v":-4.6025833499999995E-2},{"$f":"SUM(P721:P733)","v":-4.6025833499999988E-2},{"$f":"SUM(Q721:Q733)","v":-4.6025833499999988E-2},{"$f":"SUM(R721:R733)","v":-4.6025833499999988E-2},{"$f":"SUM(S721:S733)","v":-4.6025833499999981E-2},{"$f":"SUM(T721:T733)","v":-4.6025833499999981E-2},{"$f":"SUM(U721:U733)","v":-4.6025833499999974E-2},{"$f":"SUM(V721:V733)","v":-4.6025833499999981E-2},{"$f":"SUM(W721:W733)","v":-4.6025833499999981E-2},{"$f":"SUM(X721:X733)","v":-4.6025833499999981E-2},{"$f":"SUM(Y721:Y733)","v":-4.6025833499999981E-2},{"$f":"SUM(Z721:Z733)","v":-4.6025833499999981E-2},{"$f":"SUM(AA721:AA733)","v":-4.6025833499999981E-2},{"$f":"SUM(AB721:AB733)","v":-4.6025833499999988E-2},{"$f":"SUM(AC721:AC733)","v":-4.6025833499999988E-2},-4.6025833499999995E-2,-4.6025833499999988E-2,-4.6025833499999988E-2,0,{"$f":"SUM(AH721:AH733)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":735},"Closing Value"]
[{"$f":"ROW()","v":736},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L676+L691+L706+L721","v":2.1140000000000001E-5},2.0083000000000001E-5,1.9026E-5,1.7969E-5,1.6912E-5,1.5855E-5,1.4798E-5,1.3740999999999999E-5,1.2683999999999999E-5,1.1626999999999999E-5,1.0569999999999999E-5,9.5129999999999985E-6,8.4559999999999983E-6,7.3989999999999981E-6,6.3419999999999979E-6,5.2849999999999985E-6,4.2279999999999992E-6,3.1709999999999994E-6,{"$f":"AD676+AD691+AD706+AD721","v":2.1139999999999996E-6},1.0569999999999998E-6,0,0,{"$f":"AH676+AH691+AH706+AH721","v":0},{"$f":"AI676+AI691+AI706+AI721","v":0},0,0,0,0]
[{"$f":"ROW()","v":737},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L677+L692+L707+L722","v":-0.11479787999999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD677+AD692+AD707+AD722","v":0},0,0,0,{"$f":"AH677+AH692+AH707+AH722","v":0},{"$f":"AI677+AI692+AI707+AI722","v":0},0,0,0,0]
[{"$f":"ROW()","v":738},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L678+L693+L708+L723","v":-3.1767190000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD678+AD693+AD708+AD723","v":0},0,0,0,{"$f":"AH678+AH693+AH708+AH723","v":0},{"$f":"AI678+AI693+AI708+AI723","v":0},0,0,0,0]
[{"$f":"ROW()","v":739},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L679+L694+L709+L724","v":0.92049552999999995},0.87447075349999992,0.82844597699999989,0.78242120049999986,0.73639642399999983,0.6903716474999998,0.64434687099999977,0.59832209449999973,0.5522973179999997,0.50627254149999978,0.46024776499999981,0.41422298849999983,0.36819821199999986,0.32217343549999988,0.27614865899999991,0.23012388249999993,0.18409910599999996,0.13807432949999998,{"$f":"AD679+AD694+AD709+AD724","v":9.2049552999999978E-2},4.6024776499999989E-2,0,0,{"$f":"AH679+AH694+AH709+AH724","v":0},{"$f":"AI679+AI694+AI709+AI724","v":0},0,0,0,0]
[{"$f":"ROW()","v":740},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L680+L695+L710+L725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH680+AH695+AH710+AH725","v":0},{"$f":"AI680+AI695+AI710+AI725","v":0},0,0,0,0]
[{"$f":"ROW()","v":741},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L681+L696+L711+L726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH681+AH696+AH711+AH726","v":0},{"$f":"AI681+AI696+AI711+AI726","v":0},0,0,0,0]
[{"$f":"ROW()","v":742},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L682+L697+L712+L727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH682+AH697+AH712+AH727","v":0},{"$f":"AI682+AI697+AI712+AI727","v":0},0,0,0,0]
[{"$f":"ROW()","v":743},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M683+M698+M713+M728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH683+AH698+AH713+AH728","v":0},{"$f":"AI683+AI698+AI713+AI728","v":0},0,0,0,0]
[{"$f":"ROW()","v":744},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,{"$f":"M684+M699+M714+M729","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":745},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":746},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":747},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L687+L702+L717+L732","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD687+AD702+AD717+AD732","v":0},0,0,0,0,{"$f":"AI687+AI702+AI717+AI732","v":0},0,0,0,0]
[{"$f":"ROW()","v":748},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L688+L703+L718+L733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD688+AD703+AD718+AD733","v":0},0,0,0,0,{"$f":"AI688+AI703+AI718+AI733","v":0},0,0,0,0]
[{"$f":"ROW()","v":749},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L736:L748)","v":0.77395159999999996},0.87449083649999992,{"$f":"SUM(N736:N748)","v":0.82846500299999992},{"$f":"SUM(O736:O748)","v":0.78243916949999981},{"$f":"SUM(P736:P748)","v":0.73641333599999981},{"$f":"SUM(Q736:Q748)","v":0.69038750249999981},{"$f":"SUM(R736:R748)","v":0.6443616689999998},{"$f":"SUM(S736:S748)","v":0.59833583549999969},{"$f":"SUM(T736:T748)","v":0.55231000199999969},{"$f":"SUM(U736:U748)","v":0.5062841684999998},{"$f":"SUM(V736:V748)","v":0.4602583349999998},{"$f":"SUM(W736:W748)","v":0.41423250149999985},{"$f":"SUM(X736:X748)","v":0.36820666799999985},{"$f":"SUM(Y736:Y748)","v":0.3221808344999999},{"$f":"SUM(Z736:Z748)","v":0.2761550009999999},{"$f":"SUM(AA736:AA748)","v":0.23012916749999993},{"$f":"SUM(AB736:AB748)","v":0.18410333399999995},{"$f":"SUM(AC736:AC748)","v":0.13807750049999998},9.2051666999999976E-2,4.6025833499999988E-2,0,0,{"$f":"SUM(AH736:AH748)","v":0},{"$f":"SUM(AI736:AI748)","v":0},0,0,0,0]
[{"$f":"ROW()","v":750},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":751},null,"Pipeline"]
[{"$f":"ROW()","v":752},null,"Compression"]
[{"$f":"ROW()","v":753},null,"Metering"]
[{"$f":"ROW()","v":754},null,"Other Depreciable"]
[{"$f":"ROW()","v":755},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":756},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":757},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":758},null,"Building"]
[{"$f":"ROW()","v":759},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":760},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":761},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":763},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":764},null,"Total"]
[{"$f":"ROW()","v":765}]
["2004 Capex"]
[{"$f":"ROW()","v":767},"Life"]
[{"$f":"ROW()","v":768},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,N768-1)","v":19},{"$f":"MAX(0,O768-1)","v":18},{"$f":"MAX(0,P768-1)","v":17},{"$f":"MAX(0,Q768-1)","v":16},{"$f":"MAX(0,R768-1)","v":15},{"$f":"MAX(0,S768-1)","v":14},{"$f":"MAX(0,T768-1)","v":13},{"$f":"MAX(0,U768-1)","v":12},{"$f":"MAX(0,V768-1)","v":11},{"$f":"MAX(0,W768-1)","v":10},{"$f":"MAX(0,X768-1)","v":9},{"$f":"MAX(0,Y768-1)","v":8},{"$f":"MAX(0,Z768-1)","v":7},{"$f":"MAX(0,AA768-1)","v":6},{"$f":"MAX(0,AB768-1)","v":5},{"$f":"MAX(0,AC768-1)","v":4},{"$f":"MAX(0,AD768-1)","v":3},{"$f":"MAX(0,AE768-1)","v":2},{"$f":"MAX(0,AF768-1)","v":1},{"$f":"MAX(0,AG768-1)","v":0},{"$f":"MAX(0,AH768-1)","v":0},{"$f":"MAX(0,AI768-1)","v":0},{"$f":"MAX(0,AJ768-1)","v":0},{"$f":"MAX(0,AK768-1)","v":0},{"$f":"MAX(0,AL768-1)","v":0}]
[{"$f":"ROW()","v":769},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AE769-1)","v":2},1,0,0,0,0,0,0]
[{"$f":"ROW()","v":770},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":771},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":772},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":774},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":776},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":777},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":778},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":779},null,"Non-Depreciable"]
[{"$f":"ROW()","v":780},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,N780-1)","v":4},{"$f":"MAX(0,O780-1)","v":3},{"$f":"MAX(0,P780-1)","v":2},{"$f":"MAX(0,Q780-1)","v":1},{"$f":"MAX(0,R780-1)","v":0},{"$f":"MAX(0,S780-1)","v":0},{"$f":"MAX(0,T780-1)","v":0},{"$f":"MAX(0,U780-1)","v":0},{"$f":"MAX(0,V780-1)","v":0},{"$f":"MAX(0,W780-1)","v":0},{"$f":"MAX(0,X780-1)","v":0},{"$f":"MAX(0,Y780-1)","v":0},{"$f":"MAX(0,Z780-1)","v":0},{"$f":"MAX(0,AA780-1)","v":0},{"$f":"MAX(0,AB780-1)","v":0},{"$f":"MAX(0,AC780-1)","v":0},{"$f":"MAX(0,AD780-1)","v":0},{"$f":"MAX(0,AE780-1)","v":0},{"$f":"MAX(0,AF780-1)","v":0},{"$f":"MAX(0,AG780-1)","v":0},{"$f":"MAX(0,AH780-1)","v":0},{"$f":"MAX(0,AI780-1)","v":0},{"$f":"MAX(0,AJ780-1)","v":0},{"$f":"MAX(0,AK780-1)","v":0},{"$f":"MAX(0,AL780-1)","v":0}]
[{"$f":"ROW()","v":781}]
[{"$f":"ROW()","v":782},"Opening Value"]
[{"$f":"ROW()","v":783},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L843","v":0},0.62122699999999986,0.59016564999999988,0.55910429999999989,0.5280429499999999,0.49698159999999991,0.46592024999999992,0.43485889999999994,0.40379754999999995,0.37273619999999996,0.34167484999999997,0.31061349999999999,0.27955215,0.24849080000000001,0.21742945000000002,0.18636810000000001,0.15530674999999999,0.12424539999999999,9.318404999999999E-2,6.2122699999999989E-2,3.1061349999999995E-2,0,{"$f":"AH843","v":0},0,0,0,0]
[{"$f":"ROW()","v":784},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"L844","v":0},0.18346781999999998,0.17429442899999997,0.16512103799999997,0.15594764699999997,0.14677425599999996,0.13760086499999996,0.12842747399999996,0.11925408299999996,0.11008069199999995,0.10090730099999995,9.1733909999999946E-2,8.2560518999999957E-2,7.3387127999999968E-2,6.4213736999999965E-2,5.5040345999999969E-2,4.5866954999999973E-2,3.6693563999999977E-2,2.7520172999999981E-2,1.8346781999999985E-2,9.1733909999999926E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"L845","v":0},1.6705262800000003,1.5591578613333337,1.4477894426666671,1.3364210240000003,1.2250526053333335,1.1136841866666669,1.0023157680000003,0.89094734933333364,0.77957893066666695,0.66821051200000026,0.55684209333333357,0.44547367466666687,0.33410525600000018,0.22273683733333344,0.11136841866666672,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L846","v":0},0.90148431000000007,0.85641009450000005,0.81133587900000004,0.76626166350000002,0.72118744800000001,0.67611323249999999,0.63103901699999998,0.46538721874037048,0.42958820191418812,0.39378918508800576,0.35799016826182339,0.32219115143564103,0.28639213460945867,0.25059311778327631,0.21479410095709398,0.17899508413091164,0.14319606730472931,0.10739705047854697,7.159803365236464E-2,3.579901682618232E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"L847","v":0},{"$f":"M847","v":0},{"$f":"N847","v":0},{"$f":"O847","v":0},{"$f":"P847","v":0},{"$f":"Q847","v":0},{"$f":"R847","v":0},{"$f":"S847","v":0},{"$f":"T847","v":0},{"$f":"U847","v":0},{"$f":"V847","v":0},{"$f":"W847","v":0},{"$f":"X847","v":0},{"$f":"Y847","v":0},{"$f":"Z847","v":0},{"$f":"AA847","v":0},{"$f":"AB847","v":0},{"$f":"AC847","v":0},{"$f":"AD847","v":0},{"$f":"AE847","v":0},{"$f":"AF847","v":0},{"$f":"AG847","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"L850","v":0},{"$f":"M850","v":0},{"$f":"N850","v":0},{"$f":"O850","v":0},{"$f":"P850","v":0},{"$f":"Q850","v":0},{"$f":"R850","v":0},{"$f":"S850","v":0},{"$f":"T850","v":0},{"$f":"U850","v":0},{"$f":"V850","v":0},{"$f":"W850","v":0},{"$f":"X850","v":0},{"$f":"Y850","v":0},{"$f":"Z850","v":0},{"$f":"AA850","v":0},{"$f":"AB850","v":0},{"$f":"AC850","v":0},{"$f":"AD850","v":0},{"$f":"AE850","v":0},{"$f":"AF850","v":0},{"$f":"AG850","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":791},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,{"$f":"L851","v":0},{"$f":"M851","v":0},{"$f":"N851","v":0},{"$f":"O851","v":0},{"$f":"P851","v":0},{"$f":"Q851","v":0},{"$f":"R851","v":0},{"$f":"S851","v":0},{"$f":"T851","v":0},{"$f":"U851","v":0},{"$f":"V851","v":0},{"$f":"W851","v":0},{"$f":"X851","v":0},{"$f":"Y851","v":0},{"$f":"Z851","v":0},{"$f":"AA851","v":0},{"$f":"AB851","v":0},{"$f":"AC851","v":0},{"$f":"AD851","v":0},{"$f":"AE851","v":0},{"$f":"AF851","v":0},{"$f":"AG851","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":792},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":793},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":794},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L854","v":0},0,0,0,0,0,0,{"$f":"S854","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC854","v":0},{"$f":"AD854","v":0},{"$f":"AE854","v":0},{"$f":"AF854","v":0},{"$f":"AG854","v":0},{"$f":"AH854","v":0},{"$f":"AI854","v":0},{"$f":"AJ854","v":0},{"$f":"AK854","v":0},{"$f":"AL854","v":0}]
[{"$f":"ROW()","v":795},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"L855","v":0},{"$f":"M855","v":0},{"$f":"N855","v":0},{"$f":"O855","v":0},{"$f":"P855","v":0},{"$f":"Q855","v":0},{"$f":"R855","v":0},{"$f":"S855","v":0},{"$f":"T855","v":0},{"$f":"U855","v":0},{"$f":"V855","v":0},{"$f":"W855","v":0},{"$f":"X855","v":0},{"$f":"Y855","v":0},{"$f":"Z855","v":0},{"$f":"AA855","v":0},{"$f":"AB855","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":796},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M783:M795)","v":0},{"$f":"SUM(N783:N795)","v":3.3767054100000005},{"$f":"SUM(O783:O795)","v":3.1800280348333336},{"$f":"SUM(P783:P795)","v":2.9833506596666672},{"$f":"SUM(Q783:Q795)","v":2.7866732845},{"$f":"SUM(R783:R795)","v":2.5899959093333331},{"$f":"SUM(S783:S795)","v":2.3933185341666667},{"$f":"SUM(T783:T795)","v":2.1966411590000003},{"$f":"SUM(U783:U795)","v":1.8793862010737041},{"$f":"SUM(V783:V795)","v":1.6919840245808551},{"$f":"SUM(W783:W795)","v":1.504581848088006},{"$f":"SUM(X783:X795)","v":1.3171796715951569},{"$f":"SUM(Y783:Y795)","v":1.1297774951023078},{"$f":"SUM(Z783:Z795)","v":0.94237531860945878},{"$f":"SUM(AA783:AA795)","v":0.75497314211660971},{"$f":"SUM(AB783:AB795)","v":0.56757096562376064},{"$f":"SUM(AC783:AC795)","v":0.38016878913091162},0.3041350313047293,0.22810127347854695,0.15206751565236462,7.603375782618231E-2,{"$f":"SUM(AH783:AH795)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":797},"Capex"]
[{"$f":"ROW()","v":798},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$262","v":0.62122699999999986}]
[{"$f":"ROW()","v":799},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$263","v":0.18346781999999998}]
[{"$f":"ROW()","v":800},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$264","v":1.6705262800000003}]
[{"$f":"ROW()","v":801},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$265","v":0.90148431000000007}]
[{"$f":"ROW()","v":802},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$266","v":0}]
[{"$f":"ROW()","v":803},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$267","v":0}]
[{"$f":"ROW()","v":804},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$268","v":0}]
[{"$f":"ROW()","v":805},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M$269","v":0}]
[{"$f":"ROW()","v":806},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,{"$f":"M$270","v":0}]
[{"$f":"ROW()","v":807},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":808},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":809},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$273","v":0}]
[{"$f":"ROW()","v":810},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$274","v":0}]
[{"$f":"ROW()","v":811},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M798:M810)","v":3.3767054100000005}]
[{"$f":"ROW()","v":812},"Redundant or Disposed"]
[{"$f":"ROW()","v":813},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1749","v":0},{"$f":"-Inputs!U1749","v":0},{"$f":"-Inputs!V1749","v":0},{"$f":"-Inputs!W1749","v":0},{"$f":"-Inputs!X1749","v":0},{"$f":"-Inputs!Y1749","v":0},{"$f":"-Inputs!Z1749","v":0},{"$f":"-Inputs!AA1749","v":0},{"$f":"-Inputs!AB1749","v":0},{"$f":"-Inputs!AC1749","v":0},{"$f":"-Inputs!AD1749","v":0},{"$f":"-Inputs!AE1749","v":0},{"$f":"-Inputs!AF1749","v":0},{"$f":"-Inputs!AG1749","v":0},{"$f":"-Inputs!AH1749","v":0}]
[{"$f":"ROW()","v":814},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1750","v":0},{"$f":"-Inputs!U1750","v":0},{"$f":"-Inputs!V1750","v":0},{"$f":"-Inputs!W1750","v":0},{"$f":"-Inputs!X1750","v":0},{"$f":"-Inputs!Y1750","v":0},{"$f":"-Inputs!Z1750","v":0},{"$f":"-Inputs!AA1750","v":0},{"$f":"-Inputs!AB1750","v":0},{"$f":"-Inputs!AC1750","v":0},{"$f":"-Inputs!AD1750","v":0},{"$f":"-Inputs!AE1750","v":0},{"$f":"-Inputs!AF1750","v":0},{"$f":"-Inputs!AG1750","v":0},{"$f":"-Inputs!AH1750","v":0}]
[{"$f":"ROW()","v":815},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1751","v":0},{"$f":"-Inputs!U1751","v":0},{"$f":"-Inputs!V1751","v":0},{"$f":"-Inputs!W1751","v":0},{"$f":"-Inputs!X1751","v":0},{"$f":"-Inputs!Y1751","v":0},{"$f":"-Inputs!Z1751","v":0},{"$f":"-Inputs!AA1751","v":0},{"$f":"-Inputs!AB1751","v":0},{"$f":"-Inputs!AC1751","v":0},{"$f":"-Inputs!AD1751","v":0},{"$f":"-Inputs!AE1751","v":0},{"$f":"-Inputs!AF1751","v":0},{"$f":"-Inputs!AG1751","v":0},{"$f":"-Inputs!AH1751","v":0}]
[{"$f":"ROW()","v":816},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1752","v":-0.12985278143344711},{"$f":"-Inputs!U1752","v":0},{"$f":"-Inputs!V1752","v":0},{"$f":"-Inputs!W1752","v":0},{"$f":"-Inputs!X1752","v":0},{"$f":"-Inputs!Y1752","v":0},{"$f":"-Inputs!Z1752","v":0},{"$f":"-Inputs!AA1752","v":0},{"$f":"-Inputs!AB1752","v":0},{"$f":"-Inputs!AC1752","v":0},{"$f":"-Inputs!AD1752","v":0},{"$f":"-Inputs!AE1752","v":0},{"$f":"-Inputs!AF1752","v":0},{"$f":"-Inputs!AG1752","v":0},{"$f":"-Inputs!AH1752","v":0}]
[{"$f":"ROW()","v":817},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1753","v":0},{"$f":"-Inputs!U1753","v":0},{"$f":"-Inputs!V1753","v":0},{"$f":"-Inputs!W1753","v":0},{"$f":"-Inputs!X1753","v":0},{"$f":"-Inputs!Y1753","v":0},{"$f":"-Inputs!Z1753","v":0},{"$f":"-Inputs!AA1753","v":0},{"$f":"-Inputs!AB1753","v":0},{"$f":"-Inputs!AC1753","v":0},{"$f":"-Inputs!AD1753","v":0},{"$f":"-Inputs!AE1753","v":0},{"$f":"-Inputs!AF1753","v":0},{"$f":"-Inputs!AG1753","v":0},{"$f":"-Inputs!AH1753","v":0}]
[{"$f":"ROW()","v":818},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1754","v":0},{"$f":"-Inputs!U1754","v":0},{"$f":"-Inputs!V1754","v":0},{"$f":"-Inputs!W1754","v":0},{"$f":"-Inputs!X1754","v":0},{"$f":"-Inputs!Y1754","v":0},{"$f":"-Inputs!Z1754","v":0},{"$f":"-Inputs!AA1754","v":0},{"$f":"-Inputs!AB1754","v":0},{"$f":"-Inputs!AC1754","v":0},{"$f":"-Inputs!AD1754","v":0},{"$f":"-Inputs!AE1754","v":0},{"$f":"-Inputs!AF1754","v":0},{"$f":"-Inputs!AG1754","v":0},{"$f":"-Inputs!AH1754","v":0}]
[{"$f":"ROW()","v":819},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1755","v":0},{"$f":"-Inputs!U1755","v":0},{"$f":"-Inputs!V1755","v":0},{"$f":"-Inputs!W1755","v":0},{"$f":"-Inputs!X1755","v":0},{"$f":"-Inputs!Y1755","v":0},{"$f":"-Inputs!Z1755","v":0},{"$f":"-Inputs!AA1755","v":0},{"$f":"-Inputs!AB1755","v":0},{"$f":"-Inputs!AC1755","v":0},{"$f":"-Inputs!AD1755","v":0},{"$f":"-Inputs!AE1755","v":0},{"$f":"-Inputs!AF1755","v":0},{"$f":"-Inputs!AG1755","v":0},{"$f":"-Inputs!AH1755","v":0}]
[{"$f":"ROW()","v":820},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1756","v":0},{"$f":"-Inputs!U1756","v":0},{"$f":"-Inputs!V1756","v":0},{"$f":"-Inputs!W1756","v":0},{"$f":"-Inputs!X1756","v":0},{"$f":"-Inputs!Y1756","v":0},{"$f":"-Inputs!Z1756","v":0},{"$f":"-Inputs!AA1756","v":0},{"$f":"-Inputs!AB1756","v":0},{"$f":"-Inputs!AC1756","v":0},{"$f":"-Inputs!AD1756","v":0},{"$f":"-Inputs!AE1756","v":0},{"$f":"-Inputs!AF1756","v":0},{"$f":"-Inputs!AG1756","v":0},{"$f":"-Inputs!AH1756","v":0}]
[{"$f":"ROW()","v":821},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1757","v":0},{"$f":"-Inputs!U1757","v":0},{"$f":"-Inputs!V1757","v":0},{"$f":"-Inputs!W1757","v":0},{"$f":"-Inputs!X1757","v":0},{"$f":"-Inputs!Y1757","v":0},{"$f":"-Inputs!Z1757","v":0},{"$f":"-Inputs!AA1757","v":0},{"$f":"-Inputs!AB1757","v":0},{"$f":"-Inputs!AC1757","v":0},{"$f":"-Inputs!AD1757","v":0},{"$f":"-Inputs!AE1757","v":0},{"$f":"-Inputs!AF1757","v":0},{"$f":"-Inputs!AG1757","v":0},{"$f":"-Inputs!AH1757","v":0}]
[{"$f":"ROW()","v":822},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":823},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":824},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1760","v":0},{"$f":"-Inputs!U1760","v":0},{"$f":"-Inputs!V1760","v":0},{"$f":"-Inputs!W1760","v":0},{"$f":"-Inputs!X1760","v":0},{"$f":"-Inputs!Y1760","v":0},{"$f":"-Inputs!Z1760","v":0},{"$f":"-Inputs!AA1760","v":0},{"$f":"-Inputs!AB1760","v":0},{"$f":"-Inputs!AC1760","v":0},{"$f":"-Inputs!AD1760","v":0},{"$f":"-Inputs!AE1760","v":0},{"$f":"-Inputs!AF1760","v":0},{"$f":"-Inputs!AG1760","v":0},{"$f":"-Inputs!AH1760","v":0}]
[{"$f":"ROW()","v":825},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":826},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N813:N825)","v":0},{"$f":"SUM(O813:O825)","v":0},{"$f":"SUM(P813:P825)","v":0},{"$f":"SUM(Q813:Q825)","v":0},{"$f":"SUM(R813:R825)","v":0},{"$f":"SUM(S813:S825)","v":0},{"$f":"SUM(T813:T825)","v":-0.12985278143344711},{"$f":"SUM(U813:U825)","v":0},{"$f":"SUM(V813:V825)","v":0},{"$f":"SUM(W813:W825)","v":0},{"$f":"SUM(X813:X825)","v":0},{"$f":"SUM(Y813:Y825)","v":0},{"$f":"SUM(Z813:Z825)","v":0},{"$f":"SUM(AA813:AA825)","v":0},{"$f":"SUM(AB813:AB825)","v":0},{"$f":"SUM(AC813:AC825)","v":0},0,0,0,0,{"$f":"SUM(AH813:AH825)","v":0},{"$f":"SUM(AI813:AI825)","v":0},0,0,0,0]
[{"$f":"ROW()","v":827},"Depreciation"]
[{"$f":"ROW()","v":828},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N768<=0,N783+N798+N813<0),-(N783+N798+N813),IF(N768<=0,0,-MIN(((N783+N813)/N768)*((N783+N813)>0),(N783+N813))))","v":-3.1061349999999995E-2},-3.1061349999999995E-2,-3.1061349999999995E-2,-3.1061349999999995E-2,-3.1061349999999995E-2,-3.1061349999999995E-2,-3.1061349999999995E-2,-3.1061349999999995E-2,-3.1061349999999998E-2,-3.1061349999999998E-2,-3.1061349999999998E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000005E-2,-3.1061350000000001E-2,-3.1061349999999998E-2,{"$f":"IF(AND(AD768<=0,AD783+AD798+AD813<0),-(AD783+AD798+AD813),IF(AD768<=0,0,-MIN(((AD783+AD813)/AD768)*((AD783+AD813)>0),(AD783+AD813))))","v":-3.1061349999999998E-2},-3.1061349999999998E-2,-3.1061349999999995E-2,-3.1061349999999995E-2,{"$f":"IF(AND(AH768<=0,AH783+AH798+AH813<0),-(AH783+AH798+AH813),IF(AH768<=0,0,-MIN(((AH783+AH813)/AH768)*((AH783+AH813)>0),(AH783+AH813))))","v":0},{"$f":"IF(AND(AI768<=0,AI783+AI798+AI813<0),-(AI783+AI798+AI813),IF(AI768<=0,0,-MIN(((AI783+AI813)/AI768)*((AI783+AI813)>0),(AI783+AI813))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":829},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N769<=0,N784+N799+N814<0),-(N784+N799+N814),IF(N769<=0,0,-MIN(((N784+N814)/N769)*((N784+N814)>0),(N784+N814))))","v":-9.1733909999999995E-3},-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.173390999999996E-3,-9.173390999999996E-3,-9.173390999999996E-3,-9.1733909999999943E-3,-9.173390999999996E-3,-9.173390999999996E-3,-9.1733909999999943E-3,-9.1733909999999943E-3,-9.1733909999999943E-3,{"$f":"IF(AND(AD769<=0,AD784+AD799+AD814<0),-(AD784+AD799+AD814),IF(AD769<=0,0,-MIN(((AD784+AD814)/AD769)*((AD784+AD814)>0),(AD784+AD814))))","v":-9.1733909999999943E-3},-9.1733909999999943E-3,-9.1733909999999926E-3,-9.1733909999999926E-3,{"$f":"IF(AND(AH769<=0,AH784+AH799+AH814<0),-(AH784+AH799+AH814),IF(AH769<=0,0,-MIN(((AH784+AH814)/AH769)*((AH784+AH814)>0),(AH784+AH814))))","v":0},{"$f":"IF(AND(AI769<=0,AI784+AI799+AI814<0),-(AI784+AI799+AI814),IF(AI769<=0,0,-MIN(((AI784+AI814)/AI769)*((AI784+AI814)>0),(AI784+AI814))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":830},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N770<=0,N785+N800+N815<0),-(N785+N800+N815),IF(N770<=0,0,-MIN(((N785+N815)/N770)*((N785+N815)>0),(N785+N815))))","v":-0.11136841866666668},-0.11136841866666669,-0.1113684186666667,-0.11136841866666669,-0.11136841866666668,-0.11136841866666669,-0.1113684186666667,-0.1113684186666667,-0.1113684186666667,-0.1113684186666667,-0.11136841866666672,-0.11136841866666672,-0.11136841866666673,-0.11136841866666672,-0.11136841866666672,0,{"$f":"IF(AND(AD770<=0,AD785+AD800+AD815<0),-(AD785+AD800+AD815),IF(AD770<=0,0,-MIN(((AD785+AD815)/AD770)*((AD785+AD815)>0),(AD785+AD815))))","v":0},0,0,0,{"$f":"IF(AND(AH770<=0,AH785+AH800+AH815<0),-(AH785+AH800+AH815),IF(AH770<=0,0,-MIN(((AH785+AH815)/AH770)*((AH785+AH815)>0),(AH785+AH815))))","v":0},{"$f":"IF(AND(AI770<=0,AI785+AI800+AI815<0),-(AI785+AI800+AI815),IF(AI770<=0,0,-MIN(((AI785+AI815)/AI770)*((AI785+AI815)>0),(AI785+AI815))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":831},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N771<=0,N786+N801+N816<0),-(N786+N801+N816),IF(N771<=0,0,-MIN(((N786+N816)/N771)*((N786+N816)>0),(N786+N816))))","v":-4.5074215500000001E-2},-4.5074215500000001E-2,-4.5074215500000001E-2,-4.5074215500000001E-2,-4.5074215500000001E-2,-4.5074215500000001E-2,{"$f":"IF(AND(T771<=0,T786+T801+T816<0),-(T786+T801+T816),IF(T771<=0,0,-MIN(((T786+T816)/T771)*((T786+T816)>0),(T786+T816))))","v":-3.5799016826182348E-2},{"$f":"IF(AND(U771<=0,U786+U801+U816<0),-(U786+U801+U816),IF(U771<=0,0,-MIN(((U786+U816)/U771)*((U786+U816)>0),(U786+U816))))","v":-3.5799016826182348E-2},-3.5799016826182341E-2,-3.5799016826182341E-2,-3.5799016826182341E-2,-3.5799016826182334E-2,-3.5799016826182334E-2,-3.5799016826182327E-2,-3.5799016826182327E-2,-3.5799016826182327E-2,{"$f":"IF(AND(AD771<=0,AD786+AD801+AD816<0),-(AD786+AD801+AD816),IF(AD771<=0,0,-MIN(((AD786+AD816)/AD771)*((AD786+AD816)>0),(AD786+AD816))))","v":-3.5799016826182327E-2},-3.5799016826182327E-2,-3.579901682618232E-2,-3.579901682618232E-2,{"$f":"IF(AND(AH771<=0,AH786+AH801+AH816<0),-(AH786+AH801+AH816),IF(AH771<=0,0,-MIN(((AH786+AH816)/AH771)*((AH786+AH816)>0),(AH786+AH816))))","v":0},{"$f":"IF(AND(AI771<=0,AI786+AI801+AI816<0),-(AI786+AI801+AI816),IF(AI771<=0,0,-MIN(((AI786+AI816)/AI771)*((AI786+AI816)>0),(AI786+AI816))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":832},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N772<=0,N787+N802+N817<0),-(N787+N802+N817),IF(N772<=0,0,-MIN(((N787+N817)/N772)*((N787+N817)>0),(N787+N817))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH772<=0,AH787+AH802+AH817<0),-(AH787+AH802+AH817),IF(AH772<=0,0,-MIN(((AH787+AH817)/AH772)*((AH787+AH817)>0),(AH787+AH817))))","v":0},{"$f":"IF(AND(AI772<=0,AI787+AI802+AI817<0),-(AI787+AI802+AI817),IF(AI772<=0,0,-MIN(((AI787+AI817)/AI772)*((AI787+AI817)>0),(AI787+AI817))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":833},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N773<=0,N788+N803+N818<0),-(N788+N803+N818),IF(N773<=0,0,-MIN(((N788+N818)/N773)*((N788+N818)>0),(N788+N818))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH773<=0,AH788+AH803+AH818<0),-(AH788+AH803+AH818),IF(AH773<=0,0,-MIN(((AH788+AH818)/AH773)*((AH788+AH818)>0),(AH788+AH818))))","v":0},{"$f":"IF(AND(AI773<=0,AI788+AI803+AI818<0),-(AI788+AI803+AI818),IF(AI773<=0,0,-MIN(((AI788+AI818)/AI773)*((AI788+AI818)>0),(AI788+AI818))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":834},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N774<=0,N789+N804+N819<0),-(N789+N804+N819),IF(N774<=0,0,-MIN(((N789+N819)/N774)*((N789+N819)>0),(N789+N819))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH774<=0,AH789+AH804+AH819<0),-(AH789+AH804+AH819),IF(AH774<=0,0,-MIN(((AH789+AH819)/AH774)*((AH789+AH819)>0),(AH789+AH819))))","v":0},{"$f":"IF(AND(AI774<=0,AI789+AI804+AI819<0),-(AI789+AI804+AI819),IF(AI774<=0,0,-MIN(((AI789+AI819)/AI774)*((AI789+AI819)>0),(AI789+AI819))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":835},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N775<=0,N790+N805+N820<0),-(N790+N805+N820),IF(N775<=0,0,-MIN(((N790+N820)/N775)*((N790+N820)>0),(N790+N820))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH775<=0,AH790+AH805+AH820<0),-(AH790+AH805+AH820),IF(AH775<=0,0,-MIN(((AH790+AH820)/AH775)*((AH790+AH820)>0),(AH790+AH820))))","v":0},{"$f":"IF(AND(AI775<=0,AI790+AI805+AI820<0),-(AI790+AI805+AI820),IF(AI775<=0,0,-MIN(((AI790+AI820)/AI775)*((AI790+AI820)>0),(AI790+AI820))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":836},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":837},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":838},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":839},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":840},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N780<=0,N795+N810+N825<0),-(N795+N810+N825),IF(N780<=0,0,-MIN(((N795+N825)/N780)*((N795+N825)>0),(N795+N825))))","v":0},0,0,0,0,0,{"$f":"IF(AND(T780<=0,T795+T810+T825<0),-(T795+T810+T825),IF(T780<=0,0,-MIN(((T795+T825)/T780)*((T795+T825)>0),(T795+T825))))","v":0},{"$f":"IF(AND(U780<=0,U795+U810+U825<0),-(U795+U810+U825),IF(U780<=0,0,-MIN(((U795+U825)/U780)*((U795+U825)>0),(U795+U825))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD780<=0,AD795+AD810+AD825<0),-(AD795+AD810+AD825),IF(AD780<=0,0,-MIN(((AD795+AD825)/AD780)*((AD795+AD825)>0),(AD795+AD825))))","v":0},0,0,0,{"$f":"IF(AND(AH780<=0,AH795+AH810+AH825<0),-(AH795+AH810+AH825),IF(AH780<=0,0,-MIN(((AH795+AH825)/AH780)*((AH795+AH825)>0),(AH795+AH825))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":841},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N828:N840)","v":-0.19667737516666667},{"$f":"SUM(O828:O840)","v":-0.19667737516666667},{"$f":"SUM(P828:P840)","v":-0.19667737516666672},{"$f":"SUM(Q828:Q840)","v":-0.19667737516666667},{"$f":"SUM(R828:R840)","v":-0.19667737516666667},{"$f":"SUM(S828:S840)","v":-0.19667737516666667},{"$f":"SUM(T828:T840)","v":-0.18740217649284907},{"$f":"SUM(U828:U840)","v":-0.18740217649284907},{"$f":"SUM(V828:V840)","v":-0.18740217649284904},{"$f":"SUM(W828:W840)","v":-0.18740217649284904},{"$f":"SUM(X828:X840)","v":-0.18740217649284904},{"$f":"SUM(Y828:Y840)","v":-0.18740217649284904},{"$f":"SUM(Z828:Z840)","v":-0.18740217649284907},{"$f":"SUM(AA828:AA840)","v":-0.18740217649284904},{"$f":"SUM(AB828:AB840)","v":-0.18740217649284904},{"$f":"SUM(AC828:AC840)","v":-7.6033757826182324E-2},-7.6033757826182324E-2,-7.6033757826182324E-2,-7.603375782618231E-2,-7.603375782618231E-2,{"$f":"SUM(AH828:AH840)","v":0},{"$f":"SUM(AI828:AI840)","v":0},0,0,0,0]
[{"$f":"ROW()","v":842},"Closing Value"]
[{"$f":"ROW()","v":843},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M783+M798+M813+M828","v":0.62122699999999986},0.59016564999999988,0.55910429999999989,0.5280429499999999,0.49698159999999991,0.46592024999999992,0.43485889999999994,0.40379754999999995,0.37273619999999996,0.34167484999999997,0.31061349999999999,0.27955215,0.24849080000000001,0.21742945000000002,0.18636810000000001,0.15530674999999999,0.12424539999999999,{"$f":"AD783+AD798+AD813+AD828","v":9.318404999999999E-2},6.2122699999999989E-2,3.1061349999999995E-2,0,{"$f":"AH783+AH798+AH813+AH828","v":0},{"$f":"AI783+AI798+AI813+AI828","v":0},0,0,0,0]
[{"$f":"ROW()","v":844},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M784+M799+M814+M829","v":0.18346781999999998},0.17429442899999997,0.16512103799999997,0.15594764699999997,0.14677425599999996,0.13760086499999996,0.12842747399999996,0.11925408299999996,0.11008069199999995,0.10090730099999995,9.1733909999999946E-2,8.2560518999999957E-2,7.3387127999999968E-2,6.4213736999999965E-2,5.5040345999999969E-2,4.5866954999999973E-2,3.6693563999999977E-2,{"$f":"AD784+AD799+AD814+AD829","v":2.7520172999999981E-2},1.8346781999999985E-2,9.1733909999999926E-3,0,{"$f":"AH784+AH799+AH814+AH829","v":0},{"$f":"AI784+AI799+AI814+AI829","v":0},0,0,0,0]
[{"$f":"ROW()","v":845},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M785+M800+M815+M830","v":1.6705262800000003},1.5591578613333337,1.4477894426666671,1.3364210240000003,1.2250526053333335,1.1136841866666669,1.0023157680000003,0.89094734933333364,0.77957893066666695,0.66821051200000026,0.55684209333333357,0.44547367466666687,0.33410525600000018,0.22273683733333344,0.11136841866666672,0,0,{"$f":"AD785+AD800+AD815+AD830","v":0},0,0,0,{"$f":"AH785+AH800+AH815+AH830","v":0},{"$f":"AI785+AI800+AI815+AI830","v":0},0,0,0,0]
[{"$f":"ROW()","v":846},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M786+M801+M816+M831","v":0.90148431000000007},0.85641009450000005,0.81133587900000004,0.76626166350000002,0.72118744800000001,0.67611323249999999,0.63103901699999998,0.46538721874037048,0.42958820191418812,0.39378918508800576,0.35799016826182339,0.32219115143564103,0.28639213460945867,0.25059311778327631,0.21479410095709398,0.17899508413091164,0.14319606730472931,{"$f":"AD786+AD801+AD816+AD831","v":0.10739705047854697},7.159803365236464E-2,3.579901682618232E-2,0,{"$f":"AH786+AH801+AH816+AH831","v":0},{"$f":"AI786+AI801+AI816+AI831","v":0},0,0,0,0]
[{"$f":"ROW()","v":847},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M787+M802+M817+M832","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH787+AH802+AH817+AH832","v":0},{"$f":"AI787+AI802+AI817+AI832","v":0},0,0,0,0]
[{"$f":"ROW()","v":848},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M788+M803+M818+M833","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH788+AH803+AH818+AH833","v":0},{"$f":"AI788+AI803+AI818+AI833","v":0},0,0,0,0]
[{"$f":"ROW()","v":849},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M789+M804+M819+M834","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH789+AH804+AH819+AH834","v":0},{"$f":"AI789+AI804+AI819+AI834","v":0},0,0,0,0]
[{"$f":"ROW()","v":850},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M790+M805+M820+M835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":851},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,{"$f":"M791+M806+M821+M836","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":852},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":853},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":854},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M794+M809+M824+M839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD794+AD809+AD824+AD839","v":0},0,0,0,{"$f":"AH794+AH809+AH824+AH839","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":855},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M795+M810+M825+M840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD795+AD810+AD825+AD840","v":0},0,0,0,{"$f":"AH795+AH810+AH825+AH840","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":856},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M843:M855)","v":3.3767054100000005},3.1800280348333336,{"$f":"SUM(O843:O855)","v":2.9833506596666672},{"$f":"SUM(P843:P855)","v":2.7866732845},{"$f":"SUM(Q843:Q855)","v":2.5899959093333331},{"$f":"SUM(R843:R855)","v":2.3933185341666667},{"$f":"SUM(S843:S855)","v":2.1966411590000003},{"$f":"SUM(T843:T855)","v":1.8793862010737041},{"$f":"SUM(U843:U855)","v":1.6919840245808551},{"$f":"SUM(V843:V855)","v":1.504581848088006},{"$f":"SUM(W843:W855)","v":1.3171796715951569},{"$f":"SUM(X843:X855)","v":1.1297774951023078},{"$f":"SUM(Y843:Y855)","v":0.94237531860945878},{"$f":"SUM(Z843:Z855)","v":0.75497314211660971},{"$f":"SUM(AA843:AA855)","v":0.56757096562376064},{"$f":"SUM(AB843:AB855)","v":0.38016878913091162},{"$f":"SUM(AC843:AC855)","v":0.3041350313047293},0.22810127347854695,0.15206751565236462,7.603375782618231E-2,0,{"$f":"SUM(AH843:AH855)","v":0},{"$f":"SUM(AI843:AI855)","v":0},0,0,0,0]
[{"$f":"ROW()","v":857},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":858},null,"Pipeline"]
[{"$f":"ROW()","v":859},null,"Compression"]
[{"$f":"ROW()","v":860},null,"Metering"]
[{"$f":"ROW()","v":861},null,"Other Depreciable"]
[{"$f":"ROW()","v":862},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":863},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":864},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":865},null,"Building"]
[{"$f":"ROW()","v":866},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":867},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":868},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":869},null,"Non-Depreciable"]
[{"$f":"ROW()","v":870},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":871},null,"Total"]
[{"$f":"ROW()","v":872}]
["2005 Capex"]
[{"$f":"ROW()","v":874},"Life"]
[{"$f":"ROW()","v":875},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,O875-1)","v":19},{"$f":"MAX(0,P875-1)","v":18},{"$f":"MAX(0,Q875-1)","v":17},{"$f":"MAX(0,R875-1)","v":16},{"$f":"MAX(0,S875-1)","v":15},{"$f":"MAX(0,T875-1)","v":14},{"$f":"MAX(0,U875-1)","v":13},{"$f":"MAX(0,V875-1)","v":12},{"$f":"MAX(0,W875-1)","v":11},{"$f":"MAX(0,X875-1)","v":10},{"$f":"MAX(0,Y875-1)","v":9},{"$f":"MAX(0,Z875-1)","v":8},{"$f":"MAX(0,AA875-1)","v":7},{"$f":"MAX(0,AB875-1)","v":6},{"$f":"MAX(0,AC875-1)","v":5},{"$f":"MAX(0,AD875-1)","v":4},{"$f":"MAX(0,AE875-1)","v":3},{"$f":"MAX(0,AF875-1)","v":2},{"$f":"MAX(0,AG875-1)","v":1},{"$f":"MAX(0,AH875-1)","v":0},{"$f":"MAX(0,AI875-1)","v":0},{"$f":"MAX(0,AJ875-1)","v":0},{"$f":"MAX(0,AK875-1)","v":0},{"$f":"MAX(0,AL875-1)","v":0}]
[{"$f":"ROW()","v":876},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AF876-1)","v":2},1,0,0,0,0,0]
[{"$f":"ROW()","v":877},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":878},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":879},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":880},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":881},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":882},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":883},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":884},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":885},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":886},null,"Non-Depreciable"]
[{"$f":"ROW()","v":887},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,O887-1)","v":4},{"$f":"MAX(0,P887-1)","v":3},{"$f":"MAX(0,Q887-1)","v":2},{"$f":"MAX(0,R887-1)","v":1},{"$f":"MAX(0,S887-1)","v":0},{"$f":"MAX(0,T887-1)","v":0},{"$f":"MAX(0,U887-1)","v":0},{"$f":"MAX(0,V887-1)","v":0},{"$f":"MAX(0,W887-1)","v":0},{"$f":"MAX(0,X887-1)","v":0},{"$f":"MAX(0,Y887-1)","v":0},{"$f":"MAX(0,Z887-1)","v":0},{"$f":"MAX(0,AA887-1)","v":0},{"$f":"MAX(0,AB887-1)","v":0},{"$f":"MAX(0,AC887-1)","v":0},{"$f":"MAX(0,AD887-1)","v":0},{"$f":"MAX(0,AE887-1)","v":0},{"$f":"MAX(0,AF887-1)","v":0},{"$f":"MAX(0,AG887-1)","v":0},{"$f":"MAX(0,AH887-1)","v":0},{"$f":"MAX(0,AI887-1)","v":0},{"$f":"MAX(0,AJ887-1)","v":0},{"$f":"MAX(0,AK887-1)","v":0},{"$f":"MAX(0,AL887-1)","v":0}]
[{"$f":"ROW()","v":888}]
[{"$f":"ROW()","v":889},"Opening Value"]
[{"$f":"ROW()","v":890},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M950","v":0},7.4336034800000004,7.0619233060000006,6.6902431320000009,6.3185629580000011,5.9468827840000014,5.5752026100000016,{"$f":"T950","v":5.2035224360000019},4.8318422620000021,4.4601620880000024,4.0884819140000026,3.7168017400000024,3.3451215660000022,2.973441392000002,2.6017612180000018,2.2300810440000016,{"$f":"AC950","v":1.8584008700000014},1.4867206960000012,1.115040522000001,0.74336034800000061,0.37168017400000031,{"$f":"AH950","v":0},0,0,0,0]
[{"$f":"ROW()","v":891},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,41.216322780000006,39.155506641000002,37.094690502000006,35.033874363000002,32.973058223999999,30.912242084999999,{"$f":"T951","v":28.851425945999999},26.790609806999999,24.729793667999999,22.668977528999999,20.608161389999999,18.547345250999999,16.486529111999999,14.425712973,12.364896834,10.304080695,8.2432645559999997,6.1824484169999998,4.1216322779999999,2.0608161389999999,0,0,0,0,0]
[{"$f":"ROW()","v":892},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T952","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":893},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,3.5204673699999995,3.3444440014999994,3.1684206329999993,2.9923972644999992,2.8163738959999991,2.640350527499999,{"$f":"T953","v":2.4643271589999989},2.2236517977766126,2.0526016594861041,1.8815515211955953,1.7105013829050866,1.5394512446145778,1.3684011063240691,1.1973509680335606,1.0263008297430518,0.85525069145254318,0.68420055316203454,0.51315041487152591,0.34210027658101727,0.17105013829050864,0,0,0,0,0]
[{"$f":"ROW()","v":894},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M954","v":0},{"$f":"N954","v":0},{"$f":"O954","v":0},{"$f":"P954","v":0},{"$f":"Q954","v":0},{"$f":"R954","v":0},{"$f":"S954","v":0},{"$f":"T954","v":0},{"$f":"U954","v":0},{"$f":"V954","v":0},{"$f":"W954","v":0},{"$f":"X954","v":0},{"$f":"Y954","v":0},{"$f":"Z954","v":0},{"$f":"AA954","v":0},{"$f":"AB954","v":0},{"$f":"AC954","v":0},{"$f":"AD954","v":0},{"$f":"AE954","v":0},{"$f":"AF954","v":0},{"$f":"AG954","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":895},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":896},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":897},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"M957","v":0},{"$f":"N957","v":0},{"$f":"O957","v":0},{"$f":"P957","v":0},{"$f":"Q957","v":0},{"$f":"R957","v":0},{"$f":"S957","v":0},{"$f":"T957","v":0},{"$f":"U957","v":0},{"$f":"V957","v":0},{"$f":"W957","v":0},{"$f":"X957","v":0},{"$f":"Y957","v":0},{"$f":"Z957","v":0},{"$f":"AA957","v":0},{"$f":"AB957","v":0},{"$f":"AC957","v":0},{"$f":"AD957","v":0},{"$f":"AE957","v":0},{"$f":"AF957","v":0},{"$f":"AG957","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":898},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,{"$f":"M958","v":0},{"$f":"N958","v":0},{"$f":"O958","v":0},{"$f":"P958","v":0},{"$f":"Q958","v":0},{"$f":"R958","v":0},{"$f":"S958","v":0},{"$f":"T958","v":0},{"$f":"U958","v":0},{"$f":"V958","v":0},{"$f":"W958","v":0},{"$f":"X958","v":0},{"$f":"Y958","v":0},{"$f":"Z958","v":0},{"$f":"AA958","v":0},{"$f":"AB958","v":0},{"$f":"AC958","v":0},{"$f":"AD958","v":0},{"$f":"AE958","v":0},{"$f":"AF958","v":0},{"$f":"AG958","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":900},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":901},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M961","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC961","v":0},{"$f":"AD961","v":0},{"$f":"AE961","v":0},{"$f":"AF961","v":0},{"$f":"AG961","v":0},{"$f":"AH961","v":0},{"$f":"AI961","v":0},{"$f":"AJ961","v":0},{"$f":"AK961","v":0},{"$f":"AL961","v":0}]
[{"$f":"ROW()","v":902},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"M962","v":0},{"$f":"N962","v":0},{"$f":"O962","v":0},{"$f":"P962","v":0},{"$f":"Q962","v":0},{"$f":"R962","v":0},{"$f":"S962","v":0},{"$f":"T962","v":0},{"$f":"U962","v":0},{"$f":"V962","v":0},{"$f":"W962","v":0},{"$f":"X962","v":0},{"$f":"Y962","v":0},{"$f":"Z962","v":0},{"$f":"AA962","v":0},{"$f":"AB962","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":903},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N890:N902)","v":0},{"$f":"SUM(O890:O902)","v":52.170393630000007},{"$f":"SUM(P890:P902)","v":49.561873948500001},{"$f":"SUM(Q890:Q902)","v":46.953354267000002},{"$f":"SUM(R890:R902)","v":44.344834585500003},{"$f":"SUM(S890:S902)","v":41.736314904000004},{"$f":"SUM(T890:T902)","v":39.127795222499998},{"$f":"SUM(U890:U902)","v":36.519275540999999},{"$f":"SUM(V890:V902)","v":33.846103866776616},{"$f":"SUM(W890:W902)","v":31.242557415486107},{"$f":"SUM(X890:X902)","v":28.639010964195599},{"$f":"SUM(Y890:Y902)","v":26.035464512905087},{"$f":"SUM(Z890:Z902)","v":23.431918061614581},{"$f":"SUM(AA890:AA902)","v":20.828371610324069},{"$f":"SUM(AB890:AB902)","v":18.224825159033564},{"$f":"SUM(AC890:AC902)","v":15.621278707743054},13.017732256452543,10.414185805162035,7.8106393538715269,5.2070929025810173,{"$f":"SUM(AH890:AH902)","v":2.6035464512905087},0,0,0,0,0]
[{"$f":"ROW()","v":904},"Capex"]
[{"$f":"ROW()","v":905},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N$262","v":7.4336034800000004}]
[{"$f":"ROW()","v":906},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N$263","v":41.216322780000006}]
[{"$f":"ROW()","v":907},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N$264","v":0}]
[{"$f":"ROW()","v":908},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$265","v":3.5204673699999995}]
[{"$f":"ROW()","v":909},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N$266","v":0}]
[{"$f":"ROW()","v":910},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N$267","v":0}]
[{"$f":"ROW()","v":911},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N$268","v":0}]
[{"$f":"ROW()","v":912},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N$269","v":0}]
[{"$f":"ROW()","v":913},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,{"$f":"N$270","v":0}]
[{"$f":"ROW()","v":914},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":915},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":916},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$273","v":0}]
[{"$f":"ROW()","v":917},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N$274","v":0}]
[{"$f":"ROW()","v":918},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N905:N917)","v":52.170393630000007}]
[{"$f":"ROW()","v":919},"Redundant or Disposed"]
[{"$f":"ROW()","v":920},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1764","v":0},{"$f":"-Inputs!U1764","v":0},{"$f":"-Inputs!V1764","v":0},{"$f":"-Inputs!W1764","v":0},{"$f":"-Inputs!X1764","v":0},{"$f":"-Inputs!Y1764","v":0},{"$f":"-Inputs!Z1764","v":0},{"$f":"-Inputs!AA1764","v":0},{"$f":"-Inputs!AB1764","v":0},{"$f":"-Inputs!AC1764","v":0},{"$f":"-Inputs!AD1764","v":0},{"$f":"-Inputs!AE1764","v":0},{"$f":"-Inputs!AF1764","v":0},{"$f":"-Inputs!AG1764","v":0},{"$f":"-Inputs!AH1764","v":0}]
[{"$f":"ROW()","v":921},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1765","v":0},{"$f":"-Inputs!U1765","v":0},{"$f":"-Inputs!V1765","v":0},{"$f":"-Inputs!W1765","v":0},{"$f":"-Inputs!X1765","v":0},{"$f":"-Inputs!Y1765","v":0},{"$f":"-Inputs!Z1765","v":0},{"$f":"-Inputs!AA1765","v":0},{"$f":"-Inputs!AB1765","v":0},{"$f":"-Inputs!AC1765","v":0},{"$f":"-Inputs!AD1765","v":0},{"$f":"-Inputs!AE1765","v":0},{"$f":"-Inputs!AF1765","v":0},{"$f":"-Inputs!AG1765","v":0},{"$f":"-Inputs!AH1765","v":0}]
[{"$f":"ROW()","v":922},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1766","v":0},{"$f":"-Inputs!U1766","v":0},{"$f":"-Inputs!V1766","v":0},{"$f":"-Inputs!W1766","v":0},{"$f":"-Inputs!X1766","v":0},{"$f":"-Inputs!Y1766","v":0},{"$f":"-Inputs!Z1766","v":0},{"$f":"-Inputs!AA1766","v":0},{"$f":"-Inputs!AB1766","v":0},{"$f":"-Inputs!AC1766","v":0},{"$f":"-Inputs!AD1766","v":0},{"$f":"-Inputs!AE1766","v":0},{"$f":"-Inputs!AF1766","v":0},{"$f":"-Inputs!AG1766","v":0},{"$f":"-Inputs!AH1766","v":0}]
[{"$f":"ROW()","v":923},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1767","v":0},{"$f":"-Inputs!U1767","v":-6.962522293287772E-2},{"$f":"-Inputs!V1767","v":0},{"$f":"-Inputs!W1767","v":0},{"$f":"-Inputs!X1767","v":0},{"$f":"-Inputs!Y1767","v":0},{"$f":"-Inputs!Z1767","v":0},{"$f":"-Inputs!AA1767","v":0},{"$f":"-Inputs!AB1767","v":0},{"$f":"-Inputs!AC1767","v":0},{"$f":"-Inputs!AD1767","v":0},{"$f":"-Inputs!AE1767","v":0},{"$f":"-Inputs!AF1767","v":0},{"$f":"-Inputs!AG1767","v":0},{"$f":"-Inputs!AH1767","v":0}]
[{"$f":"ROW()","v":924},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1768","v":0},{"$f":"-Inputs!U1768","v":0},{"$f":"-Inputs!V1768","v":0},{"$f":"-Inputs!W1768","v":0},{"$f":"-Inputs!X1768","v":0},{"$f":"-Inputs!Y1768","v":0},{"$f":"-Inputs!Z1768","v":0},{"$f":"-Inputs!AA1768","v":0},{"$f":"-Inputs!AB1768","v":0},{"$f":"-Inputs!AC1768","v":0},{"$f":"-Inputs!AD1768","v":0},{"$f":"-Inputs!AE1768","v":0},{"$f":"-Inputs!AF1768","v":0},{"$f":"-Inputs!AG1768","v":0},{"$f":"-Inputs!AH1768","v":0}]
[{"$f":"ROW()","v":925},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1769","v":0},{"$f":"-Inputs!U1769","v":0},{"$f":"-Inputs!V1769","v":0},{"$f":"-Inputs!W1769","v":0},{"$f":"-Inputs!X1769","v":0},{"$f":"-Inputs!Y1769","v":0},{"$f":"-Inputs!Z1769","v":0},{"$f":"-Inputs!AA1769","v":0},{"$f":"-Inputs!AB1769","v":0},{"$f":"-Inputs!AC1769","v":0},{"$f":"-Inputs!AD1769","v":0},{"$f":"-Inputs!AE1769","v":0},{"$f":"-Inputs!AF1769","v":0},{"$f":"-Inputs!AG1769","v":0},{"$f":"-Inputs!AH1769","v":0}]
[{"$f":"ROW()","v":926},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1770","v":0},{"$f":"-Inputs!U1770","v":0},{"$f":"-Inputs!V1770","v":0},{"$f":"-Inputs!W1770","v":0},{"$f":"-Inputs!X1770","v":0},{"$f":"-Inputs!Y1770","v":0},{"$f":"-Inputs!Z1770","v":0},{"$f":"-Inputs!AA1770","v":0},{"$f":"-Inputs!AB1770","v":0},{"$f":"-Inputs!AC1770","v":0},{"$f":"-Inputs!AD1770","v":0},{"$f":"-Inputs!AE1770","v":0},{"$f":"-Inputs!AF1770","v":0},{"$f":"-Inputs!AG1770","v":0},{"$f":"-Inputs!AH1770","v":0}]
[{"$f":"ROW()","v":927},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1771","v":0},{"$f":"-Inputs!U1771","v":0},{"$f":"-Inputs!V1771","v":0},{"$f":"-Inputs!W1771","v":0},{"$f":"-Inputs!X1771","v":0},{"$f":"-Inputs!Y1771","v":0},{"$f":"-Inputs!Z1771","v":0},{"$f":"-Inputs!AA1771","v":0},{"$f":"-Inputs!AB1771","v":0},{"$f":"-Inputs!AC1771","v":0},{"$f":"-Inputs!AD1771","v":0},{"$f":"-Inputs!AE1771","v":0},{"$f":"-Inputs!AF1771","v":0},{"$f":"-Inputs!AG1771","v":0},{"$f":"-Inputs!AH1771","v":0}]
[{"$f":"ROW()","v":928},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1772","v":0},{"$f":"-Inputs!U1772","v":0},{"$f":"-Inputs!V1772","v":0},{"$f":"-Inputs!W1772","v":0},{"$f":"-Inputs!X1772","v":0},{"$f":"-Inputs!Y1772","v":0},{"$f":"-Inputs!Z1772","v":0},{"$f":"-Inputs!AA1772","v":0},{"$f":"-Inputs!AB1772","v":0},{"$f":"-Inputs!AC1772","v":0},{"$f":"-Inputs!AD1772","v":0},{"$f":"-Inputs!AE1772","v":0},{"$f":"-Inputs!AF1772","v":0},{"$f":"-Inputs!AG1772","v":0},{"$f":"-Inputs!AH1772","v":0}]
[{"$f":"ROW()","v":929},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":930},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":931},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1775","v":0},{"$f":"-Inputs!U1775","v":0},{"$f":"-Inputs!V1775","v":0},{"$f":"-Inputs!W1775","v":0},{"$f":"-Inputs!X1775","v":0},{"$f":"-Inputs!Y1775","v":0},{"$f":"-Inputs!Z1775","v":0},{"$f":"-Inputs!AA1775","v":0},{"$f":"-Inputs!AB1775","v":0},{"$f":"-Inputs!AC1775","v":0},{"$f":"-Inputs!AD1775","v":0},{"$f":"-Inputs!AE1775","v":0},{"$f":"-Inputs!AF1775","v":0},{"$f":"-Inputs!AG1775","v":0},{"$f":"-Inputs!AH1775","v":0}]
[{"$f":"ROW()","v":932},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":933},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O920:O932)","v":0},{"$f":"SUM(P920:P932)","v":0},{"$f":"SUM(Q920:Q932)","v":0},{"$f":"SUM(R920:R932)","v":0},{"$f":"SUM(S920:S932)","v":0},{"$f":"SUM(T920:T932)","v":0},{"$f":"SUM(U920:U932)","v":-6.962522293287772E-2},{"$f":"SUM(V920:V932)","v":0},{"$f":"SUM(W920:W932)","v":0},{"$f":"SUM(X920:X932)","v":0},{"$f":"SUM(Y920:Y932)","v":0},{"$f":"SUM(Z920:Z932)","v":0},{"$f":"SUM(AA920:AA932)","v":0},{"$f":"SUM(AB920:AB932)","v":0},{"$f":"SUM(AC920:AC932)","v":0},0,0,0,0,{"$f":"SUM(AH920:AH932)","v":0},{"$f":"SUM(AI920:AI932)","v":0},0,0,0,0]
[{"$f":"ROW()","v":934},"Depreciation"]
[{"$f":"ROW()","v":935},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O875<=0,O890+O905+O920<0),-(O890+O905+O920),IF(O875<=0,0,-MIN(((O890+O920)/O875)*((O890+O920)>0),(O890+O920))))","v":-0.37168017400000003},-0.37168017400000003,-0.37168017400000003,-0.37168017400000009,-0.37168017400000009,-0.37168017400000009,-0.37168017400000014,-0.37168017400000014,-0.3716801740000002,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,{"$f":"IF(AND(AD875<=0,AD890+AD905+AD920<0),-(AD890+AD905+AD920),IF(AD875<=0,0,-MIN(((AD890+AD920)/AD875)*((AD890+AD920)>0),(AD890+AD920))))","v":-0.37168017400000031},-0.37168017400000031,-0.37168017400000036,-0.37168017400000031,{"$f":"IF(AND(AH875<=0,AH890+AH905+AH920<0),-(AH890+AH905+AH920),IF(AH875<=0,0,-MIN(((AH890+AH920)/AH875)*((AH890+AH920)>0),(AH890+AH920))))","v":-0.37168017400000031},{"$f":"IF(AND(AI875<=0,AI890+AI905+AI920<0),-(AI890+AI905+AI920),IF(AI875<=0,0,-MIN(((AI890+AI920)/AI875)*((AI890+AI920)>0),(AI890+AI920))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":936},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O876<=0,O891+O906+O921<0),-(O891+O906+O921),IF(O876<=0,0,-MIN(((O891+O921)/O876)*((O891+O921)>0),(O891+O921))))","v":-2.0608161390000004},-2.0608161389999999,-2.0608161390000004,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,{"$f":"IF(AND(AD876<=0,AD891+AD906+AD921<0),-(AD891+AD906+AD921),IF(AD876<=0,0,-MIN(((AD891+AD921)/AD876)*((AD891+AD921)>0),(AD891+AD921))))","v":-2.0608161389999999},-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,{"$f":"IF(AND(AH876<=0,AH891+AH906+AH921<0),-(AH891+AH906+AH921),IF(AH876<=0,0,-MIN(((AH891+AH921)/AH876)*((AH891+AH921)>0),(AH891+AH921))))","v":-2.0608161389999999},{"$f":"IF(AND(AI876<=0,AI891+AI906+AI921<0),-(AI891+AI906+AI921),IF(AI876<=0,0,-MIN(((AI891+AI921)/AI876)*((AI891+AI921)>0),(AI891+AI921))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":937},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O877<=0,O892+O907+O922<0),-(O892+O907+O922),IF(O877<=0,0,-MIN(((O892+O922)/O877)*((O892+O922)>0),(O892+O922))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD877<=0,AD892+AD907+AD922<0),-(AD892+AD907+AD922),IF(AD877<=0,0,-MIN(((AD892+AD922)/AD877)*((AD892+AD922)>0),(AD892+AD922))))","v":0},0,0,0,{"$f":"IF(AND(AH877<=0,AH892+AH907+AH922<0),-(AH892+AH907+AH922),IF(AH877<=0,0,-MIN(((AH892+AH922)/AH877)*((AH892+AH922)>0),(AH892+AH922))))","v":0},{"$f":"IF(AND(AI877<=0,AI892+AI907+AI922<0),-(AI892+AI907+AI922),IF(AI877<=0,0,-MIN(((AI892+AI922)/AI877)*((AI892+AI922)>0),(AI892+AI922))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":938},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O878<=0,O893+O908+O923<0),-(O893+O908+O923),IF(O878<=0,0,-MIN(((O893+O923)/O878)*((O893+O923)>0),(O893+O923))))","v":-0.17602336849999997},-0.17602336849999997,-0.17602336849999997,-0.17602336849999994,-0.17602336849999994,{"$f":"IF(AND(T878<=0,T893+T908+T923<0),-(T893+T908+T923),IF(T878<=0,0,-MIN(((T893+T923)/T878)*((T893+T923)>0),(T893+T923))))","v":-0.17602336849999994},{"$f":"IF(AND(U878<=0,U893+U908+U923<0),-(U893+U908+U923),IF(U878<=0,0,-MIN(((U893+U923)/U878)*((U893+U923)>0),(U893+U923))))","v":-0.17105013829050866},-0.17105013829050866,-0.17105013829050866,-0.17105013829050866,-0.17105013829050866,-0.17105013829050864,-0.17105013829050864,-0.17105013829050866,-0.17105013829050864,{"$f":"IF(AND(AD878<=0,AD893+AD908+AD923<0),-(AD893+AD908+AD923),IF(AD878<=0,0,-MIN(((AD893+AD923)/AD878)*((AD893+AD923)>0),(AD893+AD923))))","v":-0.17105013829050864},-0.17105013829050864,-0.17105013829050864,-0.17105013829050864,{"$f":"IF(AND(AH878<=0,AH893+AH908+AH923<0),-(AH893+AH908+AH923),IF(AH878<=0,0,-MIN(((AH893+AH923)/AH878)*((AH893+AH923)>0),(AH893+AH923))))","v":-0.17105013829050864},{"$f":"IF(AND(AI878<=0,AI893+AI908+AI923<0),-(AI893+AI908+AI923),IF(AI878<=0,0,-MIN(((AI893+AI923)/AI878)*((AI893+AI923)>0),(AI893+AI923))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":939},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O879<=0,O894+O909+O924<0),-(O894+O909+O924),IF(O879<=0,0,-MIN(((O894+O924)/O879)*((O894+O924)>0),(O894+O924))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH879<=0,AH894+AH909+AH924<0),-(AH894+AH909+AH924),IF(AH879<=0,0,-MIN(((AH894+AH924)/AH879)*((AH894+AH924)>0),(AH894+AH924))))","v":0},{"$f":"IF(AND(AI879<=0,AI894+AI909+AI924<0),-(AI894+AI909+AI924),IF(AI879<=0,0,-MIN(((AI894+AI924)/AI879)*((AI894+AI924)>0),(AI894+AI924))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":940},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O880<=0,O895+O910+O925<0),-(O895+O910+O925),IF(O880<=0,0,-MIN(((O895+O925)/O880)*((O895+O925)>0),(O895+O925))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH880<=0,AH895+AH910+AH925<0),-(AH895+AH910+AH925),IF(AH880<=0,0,-MIN(((AH895+AH925)/AH880)*((AH895+AH925)>0),(AH895+AH925))))","v":0},{"$f":"IF(AND(AI880<=0,AI895+AI910+AI925<0),-(AI895+AI910+AI925),IF(AI880<=0,0,-MIN(((AI895+AI925)/AI880)*((AI895+AI925)>0),(AI895+AI925))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":941},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O881<=0,O896+O911+O926<0),-(O896+O911+O926),IF(O881<=0,0,-MIN(((O896+O926)/O881)*((O896+O926)>0),(O896+O926))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH881<=0,AH896+AH911+AH926<0),-(AH896+AH911+AH926),IF(AH881<=0,0,-MIN(((AH896+AH926)/AH881)*((AH896+AH926)>0),(AH896+AH926))))","v":0},{"$f":"IF(AND(AI881<=0,AI896+AI911+AI926<0),-(AI896+AI911+AI926),IF(AI881<=0,0,-MIN(((AI896+AI926)/AI881)*((AI896+AI926)>0),(AI896+AI926))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":942},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O882<=0,O897+O912+O927<0),-(O897+O912+O927),IF(O882<=0,0,-MIN(((O897+O927)/O882)*((O897+O927)>0),(O897+O927))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH882<=0,AH897+AH912+AH927<0),-(AH897+AH912+AH927),IF(AH882<=0,0,-MIN(((AH897+AH927)/AH882)*((AH897+AH927)>0),(AH897+AH927))))","v":0},{"$f":"IF(AND(AI882<=0,AI897+AI912+AI927<0),-(AI897+AI912+AI927),IF(AI882<=0,0,-MIN(((AI897+AI927)/AI882)*((AI897+AI927)>0),(AI897+AI927))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":943},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":944},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":945},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O887<=0,O902+O917+O932<0),-(O902+O917+O932),IF(O887<=0,0,-MIN(((O902+O932)/O887)*((O902+O932)>0),(O902+O932))))","v":0},0,0,0,0,{"$f":"IF(AND(T887<=0,T902+T917+T932<0),-(T902+T917+T932),IF(T887<=0,0,-MIN(((T902+T932)/T887)*((T902+T932)>0),(T902+T932))))","v":0},{"$f":"IF(AND(U887<=0,U902+U917+U932<0),-(U902+U917+U932),IF(U887<=0,0,-MIN(((U902+U932)/U887)*((U902+U932)>0),(U902+U932))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD887<=0,AD902+AD917+AD932<0),-(AD902+AD917+AD932),IF(AD887<=0,0,-MIN(((AD902+AD932)/AD887)*((AD902+AD932)>0),(AD902+AD932))))","v":0},0,0,0,{"$f":"IF(AND(AH887<=0,AH902+AH917+AH932<0),-(AH902+AH917+AH932),IF(AH887<=0,0,-MIN(((AH902+AH932)/AH887)*((AH902+AH932)>0),(AH902+AH932))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O935:O947)","v":-2.6085196815000007},{"$f":"SUM(P935:P947)","v":-2.6085196815000002},{"$f":"SUM(Q935:Q947)","v":-2.6085196815000007},{"$f":"SUM(R935:R947)","v":-2.6085196815000002},{"$f":"SUM(S935:S947)","v":-2.6085196815000002},{"$f":"SUM(T935:T947)","v":-2.6085196815000002},{"$f":"SUM(U935:U947)","v":-2.6035464512905087},{"$f":"SUM(V935:V947)","v":-2.6035464512905087},{"$f":"SUM(W935:W947)","v":-2.6035464512905087},{"$f":"SUM(X935:X947)","v":-2.6035464512905087},{"$f":"SUM(Y935:Y947)","v":-2.6035464512905087},{"$f":"SUM(Z935:Z947)","v":-2.6035464512905087},{"$f":"SUM(AA935:AA947)","v":-2.6035464512905087},{"$f":"SUM(AB935:AB947)","v":-2.6035464512905087},{"$f":"SUM(AC935:AC947)","v":-2.6035464512905087},-2.6035464512905087,-2.6035464512905087,-2.6035464512905087,-2.6035464512905087,{"$f":"SUM(AH935:AH947)","v":-2.6035464512905087},{"$f":"SUM(AI935:AI947)","v":0},0,0,0,0]
[{"$f":"ROW()","v":949},"Closing Value"]
[{"$f":"ROW()","v":950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N890+N905+N920+N935","v":7.4336034800000004},7.0619233060000006,6.6902431320000009,6.3185629580000011,5.9468827840000014,5.5752026100000016,5.2035224360000019,4.8318422620000021,4.4601620880000024,4.0884819140000026,3.7168017400000024,3.3451215660000022,2.973441392000002,2.6017612180000018,2.2300810440000016,1.8584008700000014,{"$f":"AD890+AD905+AD920+AD935","v":1.4867206960000012},1.115040522000001,0.74336034800000061,0.37168017400000031,{"$f":"AH890+AH905+AH920+AH935","v":0},{"$f":"AI890+AI905+AI920+AI935","v":0},0,0,0,0]
[{"$f":"ROW()","v":951},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N891+N906+N921+N936","v":41.216322780000006},39.155506641000002,37.094690502000006,35.033874363000002,32.973058223999999,30.912242084999999,28.851425945999999,26.790609806999999,24.729793667999999,22.668977528999999,20.608161389999999,18.547345250999999,16.486529111999999,14.425712973,12.364896834,10.304080695,{"$f":"AD891+AD906+AD921+AD936","v":8.2432645559999997},6.1824484169999998,4.1216322779999999,2.0608161389999999,{"$f":"AH891+AH906+AH921+AH936","v":0},{"$f":"AI891+AI906+AI921+AI936","v":0},0,0,0,0]
[{"$f":"ROW()","v":952},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N892+N907+N922+N937","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD892+AD907+AD922+AD937","v":0},0,0,0,{"$f":"AH892+AH907+AH922+AH937","v":0},{"$f":"AI892+AI907+AI922+AI937","v":0},0,0,0,0]
[{"$f":"ROW()","v":953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N893+N908+N923+N938","v":3.5204673699999995},3.3444440014999994,3.1684206329999993,2.9923972644999992,2.8163738959999991,2.640350527499999,2.4643271589999989,2.2236517977766126,2.0526016594861041,1.8815515211955953,1.7105013829050866,1.5394512446145778,1.3684011063240691,1.1973509680335606,1.0263008297430518,0.85525069145254318,{"$f":"AD893+AD908+AD923+AD938","v":0.68420055316203454},0.51315041487152591,0.34210027658101727,0.17105013829050864,{"$f":"AH893+AH908+AH923+AH938","v":0},{"$f":"AI893+AI908+AI923+AI938","v":0},0,0,0,0]
[{"$f":"ROW()","v":954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N894+N909+N924+N939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH894+AH909+AH924+AH939","v":0},{"$f":"AI894+AI909+AI924+AI939","v":0},0,0,0,0]
[{"$f":"ROW()","v":955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N895+N910+N925+N940","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH895+AH910+AH925+AH940","v":0},{"$f":"AI895+AI910+AI925+AI940","v":0},0,0,0,0]
[{"$f":"ROW()","v":956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N896+N911+N926+N941","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH896+AH911+AH926+AH941","v":0},{"$f":"AI896+AI911+AI926+AI941","v":0},0,0,0,0]
[{"$f":"ROW()","v":957},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N897+N912+N927+N942","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O898+O913+O928+O943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":960},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":961},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N901+N916+N931+N946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD901+AD916+AD931+AD946","v":0},0,0,0,{"$f":"AH901+AH916+AH931+AH946","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N902+N917+N932+N947","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD902+AD917+AD932+AD947","v":0},0,0,0,{"$f":"AH902+AH917+AH932+AH947","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":963},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N950:N962)","v":52.170393630000007},49.561873948500001,{"$f":"SUM(P950:P962)","v":46.953354267000002},{"$f":"SUM(Q950:Q962)","v":44.344834585500003},{"$f":"SUM(R950:R962)","v":41.736314904000004},{"$f":"SUM(S950:S962)","v":39.127795222499998},{"$f":"SUM(T950:T962)","v":36.519275540999999},{"$f":"SUM(U950:U962)","v":33.846103866776616},{"$f":"SUM(V950:V962)","v":31.242557415486107},{"$f":"SUM(W950:W962)","v":28.639010964195599},{"$f":"SUM(X950:X962)","v":26.035464512905087},{"$f":"SUM(Y950:Y962)","v":23.431918061614581},{"$f":"SUM(Z950:Z962)","v":20.828371610324069},{"$f":"SUM(AA950:AA962)","v":18.224825159033564},{"$f":"SUM(AB950:AB962)","v":15.621278707743054},{"$f":"SUM(AC950:AC962)","v":13.017732256452543},10.414185805162035,7.8106393538715269,5.2070929025810173,2.6035464512905087,{"$f":"SUM(AH950:AH962)","v":0},{"$f":"SUM(AI950:AI962)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":965},null,"Pipeline"]
[{"$f":"ROW()","v":966},null,"Compression"]
[{"$f":"ROW()","v":967},null,"Metering"]
[{"$f":"ROW()","v":968},null,"Other Depreciable"]
[{"$f":"ROW()","v":969},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":970},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":971},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":972},null,"Building"]
[{"$f":"ROW()","v":973},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":974},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":975},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":976},null,"Non-Depreciable"]
[{"$f":"ROW()","v":977},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":978},null,"Total"]
[{"$f":"ROW()","v":979}]
["2006 Capex"]
[{"$f":"ROW()","v":981},"Life"]
[{"$f":"ROW()","v":982},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,P982-1)","v":19},{"$f":"MAX(0,Q982-1)","v":18},{"$f":"MAX(0,R982-1)","v":17},{"$f":"MAX(0,S982-1)","v":16},{"$f":"MAX(0,T982-1)","v":15},{"$f":"MAX(0,U982-1)","v":14},{"$f":"MAX(0,V982-1)","v":13},{"$f":"MAX(0,W982-1)","v":12},{"$f":"MAX(0,X982-1)","v":11},{"$f":"MAX(0,Y982-1)","v":10},{"$f":"MAX(0,Z982-1)","v":9},{"$f":"MAX(0,AA982-1)","v":8},{"$f":"MAX(0,AB982-1)","v":7},{"$f":"MAX(0,AC982-1)","v":6},{"$f":"MAX(0,AD982-1)","v":5},{"$f":"MAX(0,AE982-1)","v":4},{"$f":"MAX(0,AF982-1)","v":3},{"$f":"MAX(0,AG982-1)","v":2},{"$f":"MAX(0,AH982-1)","v":1},{"$f":"MAX(0,AI982-1)","v":0},{"$f":"MAX(0,AJ982-1)","v":0},{"$f":"MAX(0,AK982-1)","v":0},{"$f":"MAX(0,AL982-1)","v":0}]
[{"$f":"ROW()","v":983},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AG983-1)","v":2},1,0,0,0,0]
[{"$f":"ROW()","v":984},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":986},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":988},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":989},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":990},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":991},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":992},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":993},null,"Non-Depreciable"]
[{"$f":"ROW()","v":994},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,P994-1)","v":4},{"$f":"MAX(0,Q994-1)","v":3},{"$f":"MAX(0,R994-1)","v":2},{"$f":"MAX(0,S994-1)","v":1},{"$f":"MAX(0,T994-1)","v":0},{"$f":"MAX(0,U994-1)","v":0},{"$f":"MAX(0,V994-1)","v":0},{"$f":"MAX(0,W994-1)","v":0},{"$f":"MAX(0,X994-1)","v":0},{"$f":"MAX(0,Y994-1)","v":0},{"$f":"MAX(0,Z994-1)","v":0},{"$f":"MAX(0,AA994-1)","v":0},{"$f":"MAX(0,AB994-1)","v":0},{"$f":"MAX(0,AC994-1)","v":0},{"$f":"MAX(0,AD994-1)","v":0},{"$f":"MAX(0,AE994-1)","v":0},{"$f":"MAX(0,AF994-1)","v":0},{"$f":"MAX(0,AG994-1)","v":0},{"$f":"MAX(0,AH994-1)","v":0},{"$f":"MAX(0,AI994-1)","v":0},{"$f":"MAX(0,AJ994-1)","v":0},{"$f":"MAX(0,AK994-1)","v":0},{"$f":"MAX(0,AL994-1)","v":0}]
[{"$f":"ROW()","v":995}]
[{"$f":"ROW()","v":996},"Opening Value"]
[{"$f":"ROW()","v":997},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1057","v":0},229.88054288999993,218.38651574549993,206.89248860099994,195.39846145649994,183.90443431199995,{"$f":"T1057","v":172.41040716749995},160.91638002299996,149.42235287849996,137.92832573399997,126.43429858949997,114.94027144499998,103.44624430049998,91.952217155999989,80.458190011499994,{"$f":"AC1057","v":68.964162866999999},57.470135722499997,45.976108577999995,34.482081433499999,22.988054288999997,{"$f":"AH1057","v":11.494027144499999},0,0,0,0]
[{"$f":"ROW()","v":998},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,153.70189397999997,146.01679928099998,138.33170458199999,130.646609883,122.96151518399999,{"$f":"T1058","v":115.20537879524517},107.52502020889548,99.8446616225458,92.164303036196117,84.483944449846433,76.803585863496764,69.123227277147095,61.442868690797418,53.762510104447742,46.082151518098065,38.401792931748389,30.721434345398713,23.041075759049036,15.360717172699356,7.6803585863496782,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0.78549806,0.74622315699999997,0.70694825399999994,0.66767335099999991,0.62839844799999989,{"$f":"T1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1061","v":0},{"$f":"O1061","v":0},{"$f":"P1061","v":0},{"$f":"Q1061","v":0},{"$f":"R1061","v":0},{"$f":"S1061","v":0},{"$f":"T1061","v":0},{"$f":"U1061","v":0},{"$f":"V1061","v":0},{"$f":"W1061","v":0},{"$f":"X1061","v":0},{"$f":"Y1061","v":0},{"$f":"Z1061","v":0},{"$f":"AA1061","v":0},{"$f":"AB1061","v":0},{"$f":"AC1061","v":0},{"$f":"AD1061","v":0},{"$f":"AE1061","v":0},{"$f":"AF1061","v":0},{"$f":"AG1061","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1004},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1064","v":0},{"$f":"O1064","v":0},{"$f":"P1064","v":0},{"$f":"Q1064","v":0},{"$f":"R1064","v":0},{"$f":"S1064","v":0},{"$f":"T1064","v":0},{"$f":"U1064","v":0},{"$f":"V1064","v":0},{"$f":"W1064","v":0},{"$f":"X1064","v":0},{"$f":"Y1064","v":0},{"$f":"Z1064","v":0},{"$f":"AA1064","v":0},{"$f":"AB1064","v":0},{"$f":"AC1064","v":0},{"$f":"AD1064","v":0},{"$f":"AE1064","v":0},{"$f":"AF1064","v":0},{"$f":"AG1064","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1005},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1065","v":0},{"$f":"O1065","v":0},{"$f":"P1065","v":0},{"$f":"Q1065","v":0},{"$f":"R1065","v":0},{"$f":"S1065","v":0},{"$f":"T1065","v":0},{"$f":"U1065","v":0},{"$f":"V1065","v":0},{"$f":"W1065","v":0},{"$f":"X1065","v":0},{"$f":"Y1065","v":0},{"$f":"Z1065","v":0},{"$f":"AA1065","v":0},{"$f":"AB1065","v":0},{"$f":"AC1065","v":0},{"$f":"AD1065","v":0},{"$f":"AE1065","v":0},{"$f":"AF1065","v":0},{"$f":"AG1065","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1006},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1007},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1008},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1068","v":0},-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,{"$f":"AC1068","v":-0.11984469},{"$f":"AD1068","v":-0.11984469},{"$f":"AE1068","v":-0.11984469},{"$f":"AF1068","v":-0.11984469},{"$f":"AG1068","v":-0.11984469},{"$f":"AH1068","v":-0.11984469},{"$f":"AI1068","v":-0.11984469},{"$f":"AJ1068","v":-0.11984469},{"$f":"AK1068","v":-0.11984469},{"$f":"AL1068","v":-0.11984469}]
[{"$f":"ROW()","v":1009},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1069","v":0},{"$f":"O1069","v":0},{"$f":"P1069","v":0},{"$f":"Q1069","v":0},{"$f":"R1069","v":0},{"$f":"S1069","v":0},{"$f":"T1069","v":0},{"$f":"U1069","v":0},{"$f":"V1069","v":0},{"$f":"W1069","v":0},{"$f":"X1069","v":0},{"$f":"Y1069","v":0},{"$f":"Z1069","v":0},{"$f":"AA1069","v":0},{"$f":"AB1069","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1010},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O997:O1009)","v":0},{"$f":"SUM(P997:P1009)","v":384.24809023999995},{"$f":"SUM(Q997:Q1009)","v":365.02969349349991},{"$f":"SUM(R997:R1009)","v":345.81129674699991},{"$f":"SUM(S997:S1009)","v":326.59290000049998},{"$f":"SUM(T997:T1009)","v":307.37450325399993},{"$f":"SUM(U997:U1009)","v":287.49594127274514},{"$f":"SUM(V997:V1009)","v":268.32155554189546},{"$f":"SUM(W997:W1009)","v":249.14716981104576},{"$f":"SUM(X997:X1009)","v":229.97278408019608},{"$f":"SUM(Y997:Y1009)","v":210.7983983493464},{"$f":"SUM(Z997:Z1009)","v":191.62401261849672},{"$f":"SUM(AA997:AA1009)","v":172.44962688764707},{"$f":"SUM(AB997:AB1009)","v":153.27524115679739},{"$f":"SUM(AC997:AC1009)","v":134.10085542594774},114.92646969509808,95.752083964248399,76.577698233398721,57.403312502549035,{"$f":"SUM(AH997:AH1009)","v":38.228926771699356},19.054541040849678,-0.11984469,-0.11984469,-0.11984469,-0.11984469]
[{"$f":"ROW()","v":1011},"Capex"]
[{"$f":"ROW()","v":1012},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$262","v":229.88054288999993}]
[{"$f":"ROW()","v":1013},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$263","v":153.70189397999997}]
[{"$f":"ROW()","v":1014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$264","v":0}]
[{"$f":"ROW()","v":1015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$265","v":0.78549806}]
[{"$f":"ROW()","v":1016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$266","v":0}]
[{"$f":"ROW()","v":1017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$267","v":0}]
[{"$f":"ROW()","v":1018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$268","v":0}]
[{"$f":"ROW()","v":1019},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$269","v":0}]
[{"$f":"ROW()","v":1020},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$270","v":0}]
[{"$f":"ROW()","v":1021},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1022},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1023},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$273","v":-0.11984469}]
[{"$f":"ROW()","v":1024},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$274","v":0}]
[{"$f":"ROW()","v":1025},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1012:O1024)","v":384.24809023999995}]
[{"$f":"ROW()","v":1026},"Redundant or Disposed"]
[{"$f":"ROW()","v":1027},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1779","v":0},{"$f":"-Inputs!U1779","v":0},{"$f":"-Inputs!V1779","v":0},{"$f":"-Inputs!W1779","v":0},{"$f":"-Inputs!X1779","v":0},{"$f":"-Inputs!Y1779","v":0},{"$f":"-Inputs!Z1779","v":0},{"$f":"-Inputs!AA1779","v":0},{"$f":"-Inputs!AB1779","v":0},{"$f":"-Inputs!AC1779","v":0},{"$f":"-Inputs!AD1779","v":0},{"$f":"-Inputs!AE1779","v":0},{"$f":"-Inputs!AF1779","v":0},{"$f":"-Inputs!AG1779","v":0},{"$f":"-Inputs!AH1779","v":0}]
[{"$f":"ROW()","v":1028},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1780","v":-7.5777802405144687E-2},{"$f":"-Inputs!U1780","v":0},{"$f":"-Inputs!V1780","v":0},{"$f":"-Inputs!W1780","v":0},{"$f":"-Inputs!X1780","v":0},{"$f":"-Inputs!Y1780","v":0},{"$f":"-Inputs!Z1780","v":0},{"$f":"-Inputs!AA1780","v":0},{"$f":"-Inputs!AB1780","v":0},{"$f":"-Inputs!AC1780","v":0},{"$f":"-Inputs!AD1780","v":0},{"$f":"-Inputs!AE1780","v":0},{"$f":"-Inputs!AF1780","v":0},{"$f":"-Inputs!AG1780","v":0},{"$f":"-Inputs!AH1780","v":0}]
[{"$f":"ROW()","v":1029},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1781","v":0},{"$f":"-Inputs!U1781","v":0},{"$f":"-Inputs!V1781","v":0},{"$f":"-Inputs!W1781","v":0},{"$f":"-Inputs!X1781","v":0},{"$f":"-Inputs!Y1781","v":0},{"$f":"-Inputs!Z1781","v":0},{"$f":"-Inputs!AA1781","v":0},{"$f":"-Inputs!AB1781","v":0},{"$f":"-Inputs!AC1781","v":0},{"$f":"-Inputs!AD1781","v":0},{"$f":"-Inputs!AE1781","v":0},{"$f":"-Inputs!AF1781","v":0},{"$f":"-Inputs!AG1781","v":0},{"$f":"-Inputs!AH1781","v":0}]
[{"$f":"ROW()","v":1030},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1782","v":-1.7224280273517685},{"$f":"-Inputs!U1782","v":-8.2310670535282807E-2},{"$f":"-Inputs!V1782","v":-0.33972584495661945},{"$f":"-Inputs!W1782","v":-0.20779838672541562},{"$f":"-Inputs!X1782","v":0},{"$f":"-Inputs!Y1782","v":0},{"$f":"-Inputs!Z1782","v":0},{"$f":"-Inputs!AA1782","v":0},{"$f":"-Inputs!AB1782","v":0},{"$f":"-Inputs!AC1782","v":0},{"$f":"-Inputs!AD1782","v":0},{"$f":"-Inputs!AE1782","v":0},{"$f":"-Inputs!AF1782","v":0},{"$f":"-Inputs!AG1782","v":0},{"$f":"-Inputs!AH1782","v":0}]
[{"$f":"ROW()","v":1031},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1783","v":0},{"$f":"-Inputs!U1783","v":0},{"$f":"-Inputs!V1783","v":0},{"$f":"-Inputs!W1783","v":0},{"$f":"-Inputs!X1783","v":0},{"$f":"-Inputs!Y1783","v":0},{"$f":"-Inputs!Z1783","v":0},{"$f":"-Inputs!AA1783","v":0},{"$f":"-Inputs!AB1783","v":0},{"$f":"-Inputs!AC1783","v":0},{"$f":"-Inputs!AD1783","v":0},{"$f":"-Inputs!AE1783","v":0},{"$f":"-Inputs!AF1783","v":0},{"$f":"-Inputs!AG1783","v":0},{"$f":"-Inputs!AH1783","v":0}]
[{"$f":"ROW()","v":1032},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1784","v":0},{"$f":"-Inputs!U1784","v":0},{"$f":"-Inputs!V1784","v":0},{"$f":"-Inputs!W1784","v":0},{"$f":"-Inputs!X1784","v":0},{"$f":"-Inputs!Y1784","v":0},{"$f":"-Inputs!Z1784","v":0},{"$f":"-Inputs!AA1784","v":0},{"$f":"-Inputs!AB1784","v":0},{"$f":"-Inputs!AC1784","v":0},{"$f":"-Inputs!AD1784","v":0},{"$f":"-Inputs!AE1784","v":0},{"$f":"-Inputs!AF1784","v":0},{"$f":"-Inputs!AG1784","v":0},{"$f":"-Inputs!AH1784","v":0}]
[{"$f":"ROW()","v":1033},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1785","v":0},{"$f":"-Inputs!U1785","v":0},{"$f":"-Inputs!V1785","v":0},{"$f":"-Inputs!W1785","v":0},{"$f":"-Inputs!X1785","v":0},{"$f":"-Inputs!Y1785","v":0},{"$f":"-Inputs!Z1785","v":0},{"$f":"-Inputs!AA1785","v":0},{"$f":"-Inputs!AB1785","v":0},{"$f":"-Inputs!AC1785","v":0},{"$f":"-Inputs!AD1785","v":0},{"$f":"-Inputs!AE1785","v":0},{"$f":"-Inputs!AF1785","v":0},{"$f":"-Inputs!AG1785","v":0},{"$f":"-Inputs!AH1785","v":0}]
[{"$f":"ROW()","v":1034},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1786","v":0},{"$f":"-Inputs!U1786","v":0},{"$f":"-Inputs!V1786","v":0},{"$f":"-Inputs!W1786","v":0},{"$f":"-Inputs!X1786","v":0},{"$f":"-Inputs!Y1786","v":0},{"$f":"-Inputs!Z1786","v":0},{"$f":"-Inputs!AA1786","v":0},{"$f":"-Inputs!AB1786","v":0},{"$f":"-Inputs!AC1786","v":0},{"$f":"-Inputs!AD1786","v":0},{"$f":"-Inputs!AE1786","v":0},{"$f":"-Inputs!AF1786","v":0},{"$f":"-Inputs!AG1786","v":0},{"$f":"-Inputs!AH1786","v":0}]
[{"$f":"ROW()","v":1035},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1787","v":0},{"$f":"-Inputs!U1787","v":0},{"$f":"-Inputs!V1787","v":0},{"$f":"-Inputs!W1787","v":0},{"$f":"-Inputs!X1787","v":0},{"$f":"-Inputs!Y1787","v":0},{"$f":"-Inputs!Z1787","v":0},{"$f":"-Inputs!AA1787","v":0},{"$f":"-Inputs!AB1787","v":0},{"$f":"-Inputs!AC1787","v":0},{"$f":"-Inputs!AD1787","v":0},{"$f":"-Inputs!AE1787","v":0},{"$f":"-Inputs!AF1787","v":0},{"$f":"-Inputs!AG1787","v":0},{"$f":"-Inputs!AH1787","v":0}]
[{"$f":"ROW()","v":1036},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1037},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1038},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1790","v":0},{"$f":"-Inputs!U1790","v":0},{"$f":"-Inputs!V1790","v":0},{"$f":"-Inputs!W1790","v":0},{"$f":"-Inputs!X1790","v":0},{"$f":"-Inputs!Y1790","v":0},{"$f":"-Inputs!Z1790","v":0},{"$f":"-Inputs!AA1790","v":0},{"$f":"-Inputs!AB1790","v":0},{"$f":"-Inputs!AC1790","v":0},{"$f":"-Inputs!AD1790","v":0},{"$f":"-Inputs!AE1790","v":0},{"$f":"-Inputs!AF1790","v":0},{"$f":"-Inputs!AG1790","v":0},{"$f":"-Inputs!AH1790","v":0}]
[{"$f":"ROW()","v":1039},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1040},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1027:P1039)","v":0},{"$f":"SUM(Q1027:Q1039)","v":0},{"$f":"SUM(R1027:R1039)","v":0},{"$f":"SUM(S1027:S1039)","v":0},{"$f":"SUM(T1027:T1039)","v":-1.7982058297569132},{"$f":"SUM(U1027:U1039)","v":-8.2310670535282807E-2},{"$f":"SUM(V1027:V1039)","v":-0.33972584495661945},{"$f":"SUM(W1027:W1039)","v":-0.20779838672541562},{"$f":"SUM(X1027:X1039)","v":0},{"$f":"SUM(Y1027:Y1039)","v":0},{"$f":"SUM(Z1027:Z1039)","v":0},{"$f":"SUM(AA1027:AA1039)","v":0},{"$f":"SUM(AB1027:AB1039)","v":0},{"$f":"SUM(AC1027:AC1039)","v":0},0,0,0,0,{"$f":"SUM(AH1027:AH1039)","v":0},{"$f":"SUM(AI1027:AI1039)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1041},"Depreciation"]
[{"$f":"ROW()","v":1042},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P982<=0,P997+P1012+P1027<0),-(P997+P1012+P1027),IF(P982<=0,0,-MIN(((P997+P1027)/P982)*((P997+P1027)>0),(P997+P1027))))","v":-11.494027144499997},-11.494027144499997,-11.494027144499997,-11.494027144499997,-11.494027144499997,-11.494027144499997,-11.494027144499997,-11.494027144499997,-11.494027144499997,-11.494027144499997,-11.494027144499999,-11.494027144499999,-11.494027144499999,-11.494027144499999,{"$f":"IF(AND(AD982<=0,AD997+AD1012+AD1027<0),-(AD997+AD1012+AD1027),IF(AD982<=0,0,-MIN(((AD997+AD1027)/AD982)*((AD997+AD1027)>0),(AD997+AD1027))))","v":-11.4940271445},-11.494027144499999,-11.494027144499999,-11.4940271445,{"$f":"IF(AND(AH982<=0,AH997+AH1012+AH1027<0),-(AH997+AH1012+AH1027),IF(AH982<=0,0,-MIN(((AH997+AH1027)/AH982)*((AH997+AH1027)>0),(AH997+AH1027))))","v":-11.494027144499999},{"$f":"IF(AND(AI982<=0,AI997+AI1012+AI1027<0),-(AI997+AI1012+AI1027),IF(AI982<=0,0,-MIN(((AI997+AI1027)/AI982)*((AI997+AI1027)>0),(AI997+AI1027))))","v":-11.494027144499999},0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P983<=0,P998+P1013+P1028<0),-(P998+P1013+P1028),IF(P983<=0,0,-MIN(((P998+P1028)/P983)*((P998+P1028)>0),(P998+P1028))))","v":-7.6850946989999986},-7.6850946989999986,-7.6850946989999995,-7.6850946989999995,-7.6803585863496782,-7.6803585863496782,-7.6803585863496773,-7.6803585863496773,-7.6803585863496764,-7.6803585863496755,-7.6803585863496764,-7.6803585863496773,-7.6803585863496773,-7.6803585863496773,{"$f":"IF(AND(AD983<=0,AD998+AD1013+AD1028<0),-(AD998+AD1013+AD1028),IF(AD983<=0,0,-MIN(((AD998+AD1028)/AD983)*((AD998+AD1028)>0),(AD998+AD1028))))","v":-7.6803585863496773},-7.6803585863496782,-7.6803585863496782,-7.6803585863496791,{"$f":"IF(AND(AH983<=0,AH998+AH1013+AH1028<0),-(AH998+AH1013+AH1028),IF(AH983<=0,0,-MIN(((AH998+AH1028)/AH983)*((AH998+AH1028)>0),(AH998+AH1028))))","v":-7.6803585863496782},{"$f":"IF(AND(AI983<=0,AI998+AI1013+AI1028<0),-(AI998+AI1013+AI1028),IF(AI983<=0,0,-MIN(((AI998+AI1028)/AI983)*((AI998+AI1028)>0),(AI998+AI1028))))","v":-7.6803585863496782},0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P984<=0,P999+P1014+P1029<0),-(P999+P1014+P1029),IF(P984<=0,0,-MIN(((P999+P1029)/P984)*((P999+P1029)>0),(P999+P1029))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD984<=0,AD999+AD1014+AD1029<0),-(AD999+AD1014+AD1029),IF(AD984<=0,0,-MIN(((AD999+AD1029)/AD984)*((AD999+AD1029)>0),(AD999+AD1029))))","v":0},0,0,0,{"$f":"IF(AND(AH984<=0,AH999+AH1014+AH1029<0),-(AH999+AH1014+AH1029),IF(AH984<=0,0,-MIN(((AH999+AH1029)/AH984)*((AH999+AH1029)>0),(AH999+AH1029))))","v":0},{"$f":"IF(AND(AI984<=0,AI999+AI1014+AI1029<0),-(AI999+AI1014+AI1029),IF(AI984<=0,0,-MIN(((AI999+AI1029)/AI984)*((AI999+AI1029)>0),(AI999+AI1029))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P985<=0,P1000+P1015+P1030<0),-(P1000+P1015+P1030),IF(P985<=0,0,-MIN(((P1000+P1030)/P985)*((P1000+P1030)>0),(P1000+P1030))))","v":-3.9274903E-2},-3.9274903E-2,-3.9274903E-2,-3.9274902999999993E-2,{"$f":"IF(AND(T985<=0,T1000+T1015+T1030<0),-(T1000+T1015+T1030),IF(T985<=0,0,-MIN(((T1000+T1030)/T985)*((T1000+T1030)>0),(T1000+T1030))))","v":1.0940295793517687},{"$f":"IF(AND(U985<=0,U1000+U1015+U1030<0),-(U1000+U1015+U1030),IF(U985<=0,0,-MIN(((U1000+U1030)/U985)*((U1000+U1030)>0),(U1000+U1030))))","v":8.2310670535282807E-2},0.33972584495661945,0.20779838672541562,0,0,0,0,0,0,{"$f":"IF(AND(AD985<=0,AD1000+AD1015+AD1030<0),-(AD1000+AD1015+AD1030),IF(AD985<=0,0,-MIN(((AD1000+AD1030)/AD985)*((AD1000+AD1030)>0),(AD1000+AD1030))))","v":0},0,0,0,{"$f":"IF(AND(AH985<=0,AH1000+AH1015+AH1030<0),-(AH1000+AH1015+AH1030),IF(AH985<=0,0,-MIN(((AH1000+AH1030)/AH985)*((AH1000+AH1030)>0),(AH1000+AH1030))))","v":0},{"$f":"IF(AND(AI985<=0,AI1000+AI1015+AI1030<0),-(AI1000+AI1015+AI1030),IF(AI985<=0,0,-MIN(((AI1000+AI1030)/AI985)*((AI1000+AI1030)>0),(AI1000+AI1030))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1046},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P986<=0,P1001+P1016+P1031<0),-(P1001+P1016+P1031),IF(P986<=0,0,-MIN(((P1001+P1031)/P986)*((P1001+P1031)>0),(P1001+P1031))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH986<=0,AH1001+AH1016+AH1031<0),-(AH1001+AH1016+AH1031),IF(AH986<=0,0,-MIN(((AH1001+AH1031)/AH986)*((AH1001+AH1031)>0),(AH1001+AH1031))))","v":0},{"$f":"IF(AND(AI986<=0,AI1001+AI1016+AI1031<0),-(AI1001+AI1016+AI1031),IF(AI986<=0,0,-MIN(((AI1001+AI1031)/AI986)*((AI1001+AI1031)>0),(AI1001+AI1031))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P987<=0,P1002+P1017+P1032<0),-(P1002+P1017+P1032),IF(P987<=0,0,-MIN(((P1002+P1032)/P987)*((P1002+P1032)>0),(P1002+P1032))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH987<=0,AH1002+AH1017+AH1032<0),-(AH1002+AH1017+AH1032),IF(AH987<=0,0,-MIN(((AH1002+AH1032)/AH987)*((AH1002+AH1032)>0),(AH1002+AH1032))))","v":0},{"$f":"IF(AND(AI987<=0,AI1002+AI1017+AI1032<0),-(AI1002+AI1017+AI1032),IF(AI987<=0,0,-MIN(((AI1002+AI1032)/AI987)*((AI1002+AI1032)>0),(AI1002+AI1032))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1048},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P988<=0,P1003+P1018+P1033<0),-(P1003+P1018+P1033),IF(P988<=0,0,-MIN(((P1003+P1033)/P988)*((P1003+P1033)>0),(P1003+P1033))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH988<=0,AH1003+AH1018+AH1033<0),-(AH1003+AH1018+AH1033),IF(AH988<=0,0,-MIN(((AH1003+AH1033)/AH988)*((AH1003+AH1033)>0),(AH1003+AH1033))))","v":0},{"$f":"IF(AND(AI988<=0,AI1003+AI1018+AI1033<0),-(AI1003+AI1018+AI1033),IF(AI988<=0,0,-MIN(((AI1003+AI1033)/AI988)*((AI1003+AI1033)>0),(AI1003+AI1033))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1049},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P989<=0,P1004+P1019+P1034<0),-(P1004+P1019+P1034),IF(P989<=0,0,-MIN(((P1004+P1034)/P989)*((P1004+P1034)>0),(P1004+P1034))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH989<=0,AH1004+AH1019+AH1034<0),-(AH1004+AH1019+AH1034),IF(AH989<=0,0,-MIN(((AH1004+AH1034)/AH989)*((AH1004+AH1034)>0),(AH1004+AH1034))))","v":0},{"$f":"IF(AND(AI989<=0,AI1004+AI1019+AI1034<0),-(AI1004+AI1019+AI1034),IF(AI989<=0,0,-MIN(((AI1004+AI1034)/AI989)*((AI1004+AI1034)>0),(AI1004+AI1034))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1051},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1052},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1053},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1054},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P994<=0,P1009+P1024+P1039<0),-(P1009+P1024+P1039),IF(P994<=0,0,-MIN(((P1009+P1039)/P994)*((P1009+P1039)>0),(P1009+P1039))))","v":0},0,0,0,{"$f":"IF(AND(T994<=0,T1009+T1024+T1039<0),-(T1009+T1024+T1039),IF(T994<=0,0,-MIN(((T1009+T1039)/T994)*((T1009+T1039)>0),(T1009+T1039))))","v":0},{"$f":"IF(AND(U994<=0,U1009+U1024+U1039<0),-(U1009+U1024+U1039),IF(U994<=0,0,-MIN(((U1009+U1039)/U994)*((U1009+U1039)>0),(U1009+U1039))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD994<=0,AD1009+AD1024+AD1039<0),-(AD1009+AD1024+AD1039),IF(AD994<=0,0,-MIN(((AD1009+AD1039)/AD994)*((AD1009+AD1039)>0),(AD1009+AD1039))))","v":0},0,0,0,{"$f":"IF(AND(AH994<=0,AH1009+AH1024+AH1039<0),-(AH1009+AH1024+AH1039),IF(AH994<=0,0,-MIN(((AH1009+AH1039)/AH994)*((AH1009+AH1039)>0),(AH1009+AH1039))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1055},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1042:P1054)","v":-19.218396746499995},{"$f":"SUM(Q1042:Q1054)","v":-19.218396746499995},{"$f":"SUM(R1042:R1054)","v":-19.218396746499995},{"$f":"SUM(S1042:S1054)","v":-19.218396746499995},{"$f":"SUM(T1042:T1054)","v":-18.080356151497906},{"$f":"SUM(U1042:U1054)","v":-19.092075060314393},{"$f":"SUM(V1042:V1054)","v":-18.834659885893057},{"$f":"SUM(W1042:W1054)","v":-18.96658734412426},{"$f":"SUM(X1042:X1054)","v":-19.174385730849671},{"$f":"SUM(Y1042:Y1054)","v":-19.174385730849671},{"$f":"SUM(Z1042:Z1054)","v":-19.174385730849675},{"$f":"SUM(AA1042:AA1054)","v":-19.174385730849675},{"$f":"SUM(AB1042:AB1054)","v":-19.174385730849675},{"$f":"SUM(AC1042:AC1054)","v":-19.174385730849675},-19.174385730849679,-19.174385730849679,-19.174385730849679,-19.174385730849679,{"$f":"SUM(AH1042:AH1054)","v":-19.174385730849679},{"$f":"SUM(AI1042:AI1054)","v":-19.174385730849679},0,0,0,0]
[{"$f":"ROW()","v":1056},"Closing Value"]
[{"$f":"ROW()","v":1057},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O997+O1012+O1027+O1042","v":229.88054288999993},218.38651574549993,206.89248860099994,195.39846145649994,183.90443431199995,172.41040716749995,160.91638002299996,149.42235287849996,137.92832573399997,126.43429858949997,114.94027144499998,103.44624430049998,91.952217155999989,80.458190011499994,68.964162866999999,{"$f":"AD997+AD1012+AD1027+AD1042","v":57.470135722499997},45.976108577999995,34.482081433499999,22.988054288999997,{"$f":"AH997+AH1012+AH1027+AH1042","v":11.494027144499999},{"$f":"AI997+AI1012+AI1027+AI1042","v":0},0,0,0,0]
[{"$f":"ROW()","v":1058},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O998+O1013+O1028+O1043","v":153.70189397999997},146.01679928099998,138.33170458199999,130.646609883,122.96151518399999,115.20537879524517,107.52502020889548,99.8446616225458,92.164303036196117,84.483944449846433,76.803585863496764,69.123227277147095,61.442868690797418,53.762510104447742,46.082151518098065,{"$f":"AD998+AD1013+AD1028+AD1043","v":38.401792931748389},30.721434345398713,23.041075759049036,15.360717172699356,{"$f":"AH998+AH1013+AH1028+AH1043","v":7.6803585863496782},{"$f":"AI998+AI1013+AI1028+AI1043","v":0},0,0,0,0]
[{"$f":"ROW()","v":1059},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O999+O1014+O1029+O1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD999+AD1014+AD1029+AD1044","v":0},0,0,0,{"$f":"AH999+AH1014+AH1029+AH1044","v":0},{"$f":"AI999+AI1014+AI1029+AI1044","v":0},0,0,0,0]
[{"$f":"ROW()","v":1060},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1000+O1015+O1030+O1045","v":0.78549806},0.74622315699999997,0.70694825399999994,0.66767335099999991,0.62839844799999989,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1000+AD1015+AD1030+AD1045","v":0},0,0,0,{"$f":"AH1000+AH1015+AH1030+AH1045","v":0},{"$f":"AI1000+AI1015+AI1030+AI1045","v":0},0,0,0,0]
[{"$f":"ROW()","v":1061},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1001+O1016+O1031+O1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1001+AH1016+AH1031+AH1046","v":0},{"$f":"AI1001+AI1016+AI1031+AI1046","v":0},0,0,0,0]
[{"$f":"ROW()","v":1062},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1002+O1017+O1032+O1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1002+AH1017+AH1032+AH1047","v":0},{"$f":"AI1002+AI1017+AI1032+AI1047","v":0},0,0,0,0]
[{"$f":"ROW()","v":1063},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1003+O1018+O1033+O1048","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1003+AH1018+AH1033+AH1048","v":0},{"$f":"AI1003+AI1018+AI1033+AI1048","v":0},0,0,0,0]
[{"$f":"ROW()","v":1064},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1004+O1019+O1034+O1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1065},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1005+O1020+O1035+O1050","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1066},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1067},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1068},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1008+O1023+O1038+O1053","v":-0.11984469},-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469,{"$f":"AD1008+AD1023+AD1038+AD1053","v":-0.11984469},-0.11984469,-0.11984469,-0.11984469,{"$f":"AH1008+AH1023+AH1038+AH1053","v":-0.11984469},-0.11984469,-0.11984469,-0.11984469,-0.11984469,-0.11984469]
[{"$f":"ROW()","v":1069},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1009+O1024+O1039+O1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1009+AD1024+AD1039+AD1054","v":0},0,0,0,{"$f":"AH1009+AH1024+AH1039+AH1054","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1070},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1057:O1069)","v":384.24809023999995},{"$f":"SUM(P1057:P1069)","v":365.02969349349991},{"$f":"SUM(Q1057:Q1069)","v":345.81129674699991},{"$f":"SUM(R1057:R1069)","v":326.59290000049998},{"$f":"SUM(S1057:S1069)","v":307.37450325399993},{"$f":"SUM(T1057:T1069)","v":287.49594127274514},{"$f":"SUM(U1057:U1069)","v":268.32155554189546},{"$f":"SUM(V1057:V1069)","v":249.14716981104576},{"$f":"SUM(W1057:W1069)","v":229.97278408019608},{"$f":"SUM(X1057:X1069)","v":210.7983983493464},{"$f":"SUM(Y1057:Y1069)","v":191.62401261849672},{"$f":"SUM(Z1057:Z1069)","v":172.44962688764707},{"$f":"SUM(AA1057:AA1069)","v":153.27524115679739},{"$f":"SUM(AB1057:AB1069)","v":134.10085542594774},{"$f":"SUM(AC1057:AC1069)","v":114.92646969509808},95.752083964248399,76.577698233398721,57.403312502549035,38.228926771699356,{"$f":"SUM(AH1057:AH1069)","v":19.054541040849678},{"$f":"SUM(AI1057:AI1069)","v":-0.11984469},-0.11984469,-0.11984469,-0.11984469,-0.11984469]
[{"$f":"ROW()","v":1071},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":1072},null,"Pipeline"]
[{"$f":"ROW()","v":1073},null,"Compression"]
[{"$f":"ROW()","v":1074},null,"Metering"]
[{"$f":"ROW()","v":1075},null,"Other Depreciable"]
[{"$f":"ROW()","v":1076},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1077},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1078},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1079},null,"Building"]
[{"$f":"ROW()","v":1080},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1081},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1082},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1083},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1084},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1085},null,"Total"]
[{"$f":"ROW()","v":1086}]
["2007 Capex"]
[{"$f":"ROW()","v":1088},"Life"]
[{"$f":"ROW()","v":1089},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,Q1089-1)","v":19},{"$f":"MAX(0,R1089-1)","v":18},{"$f":"MAX(0,S1089-1)","v":17},{"$f":"MAX(0,T1089-1)","v":16},{"$f":"MAX(0,U1089-1)","v":15},{"$f":"MAX(0,V1089-1)","v":14},{"$f":"MAX(0,W1089-1)","v":13},{"$f":"MAX(0,X1089-1)","v":12},{"$f":"MAX(0,Y1089-1)","v":11},{"$f":"MAX(0,Z1089-1)","v":10},{"$f":"MAX(0,AA1089-1)","v":9},{"$f":"MAX(0,AB1089-1)","v":8},{"$f":"MAX(0,AC1089-1)","v":7},{"$f":"MAX(0,AD1089-1)","v":6},{"$f":"MAX(0,AE1089-1)","v":5},{"$f":"MAX(0,AF1089-1)","v":4},{"$f":"MAX(0,AG1089-1)","v":3},{"$f":"MAX(0,AH1089-1)","v":2},{"$f":"MAX(0,AI1089-1)","v":1},{"$f":"MAX(0,AJ1089-1)","v":0},{"$f":"MAX(0,AK1089-1)","v":0},{"$f":"MAX(0,AL1089-1)","v":0}]
[{"$f":"ROW()","v":1090},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1091},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1092},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1093},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1094},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1095},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1096},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1097},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1098},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1099},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1100},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1101},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,Q1101-1)","v":4},{"$f":"MAX(0,R1101-1)","v":3},{"$f":"MAX(0,S1101-1)","v":2},{"$f":"MAX(0,T1101-1)","v":1},{"$f":"MAX(0,U1101-1)","v":0},{"$f":"MAX(0,V1101-1)","v":0},{"$f":"MAX(0,W1101-1)","v":0},{"$f":"MAX(0,X1101-1)","v":0},{"$f":"MAX(0,Y1101-1)","v":0},{"$f":"MAX(0,Z1101-1)","v":0},{"$f":"MAX(0,AA1101-1)","v":0},{"$f":"MAX(0,AB1101-1)","v":0},{"$f":"MAX(0,AC1101-1)","v":0},{"$f":"MAX(0,AD1101-1)","v":0},{"$f":"MAX(0,AE1101-1)","v":0},{"$f":"MAX(0,AF1101-1)","v":0},{"$f":"MAX(0,AG1101-1)","v":0},{"$f":"MAX(0,AH1101-1)","v":0},{"$f":"MAX(0,AI1101-1)","v":0},{"$f":"MAX(0,AJ1101-1)","v":0},{"$f":"MAX(0,AK1101-1)","v":0},{"$f":"MAX(0,AL1101-1)","v":0}]
[{"$f":"ROW()","v":1102}]
[{"$f":"ROW()","v":1103},"Opening Value"]
[{"$f":"ROW()","v":1104},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1164","v":0},1.1463871999999999,1.08906784,1.0317484800000001,0.97442912000000004,{"$f":"T1164","v":0.91710976},0.85979039999999995,0.80247103999999991,0.74515167999999987,0.68783231999999983,0.6305129599999999,0.57319359999999986,0.51587423999999982,0.45855487999999983,{"$f":"AC1164","v":0.40123551999999985},0.34391615999999986,0.28659679999999987,0.22927743999999989,0.1719580799999999,{"$f":"AH1164","v":0.11463871999999994},5.7319359999999972E-2,0,0,0]
[{"$f":"ROW()","v":1105},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.13571847999999997,0.12893255599999998,0.12214663199999998,0.11536070799999998,{"$f":"T1165","v":0.10857478399999998},0.10178885999999998,9.5002935999999982E-2,8.8217011999999984E-2,8.1431087999999985E-2,7.4645163999999986E-2,6.7859239999999987E-2,6.1073315999999989E-2,5.428739199999999E-2,4.7501467999999991E-2,4.0715543999999992E-2,3.3929619999999994E-2,2.7143695999999995E-2,2.0357771999999996E-2,1.3571847999999997E-2,6.7859239999999987E-3,0,0,0]
[{"$f":"ROW()","v":1106},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T1166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1107},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.1494877400000001,2.0420133530000002,1.9345389660000003,1.8270645790000002,{"$f":"T1167","v":1.7011088742353679},1.5467616644965148,1.2577467923828849,1.1081082342754243,0.97168381074261412,0.89071015984739632,0.80973650895217841,0.72876285805696062,0.64778920716174282,0.56681555626652491,0.48584190537130706,0.40486825447608921,0.32389460358087135,0.2429209526856535,0.16194730179043565,8.0973650895217825E-2,0,0,0]
[{"$f":"ROW()","v":1108},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1168","v":0},{"$f":"P1168","v":0},{"$f":"Q1168","v":0},{"$f":"R1168","v":0},{"$f":"S1168","v":0},{"$f":"T1168","v":0},{"$f":"U1168","v":0},{"$f":"V1168","v":0},{"$f":"W1168","v":0},{"$f":"X1168","v":0},{"$f":"Y1168","v":0},{"$f":"Z1168","v":0},{"$f":"AA1168","v":0},{"$f":"AB1168","v":0},{"$f":"AC1168","v":0},{"$f":"AD1168","v":0},{"$f":"AE1168","v":0},{"$f":"AF1168","v":0},{"$f":"AG1168","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1109},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1110},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1111},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1171","v":0},{"$f":"P1171","v":0},{"$f":"Q1171","v":0},{"$f":"R1171","v":0},{"$f":"S1171","v":0},{"$f":"T1171","v":0},{"$f":"U1171","v":0},{"$f":"V1171","v":0},{"$f":"W1171","v":0},{"$f":"X1171","v":0},{"$f":"Y1171","v":0},{"$f":"Z1171","v":0},{"$f":"AA1171","v":0},{"$f":"AB1171","v":0},{"$f":"AC1171","v":0},{"$f":"AD1171","v":0},{"$f":"AE1171","v":0},{"$f":"AF1171","v":0},{"$f":"AG1171","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1112},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1172","v":0},{"$f":"P1172","v":0},{"$f":"Q1172","v":0},{"$f":"R1172","v":0},{"$f":"S1172","v":0},{"$f":"T1172","v":0},{"$f":"U1172","v":0},{"$f":"V1172","v":0},{"$f":"W1172","v":0},{"$f":"X1172","v":0},{"$f":"Y1172","v":0},{"$f":"Z1172","v":0},{"$f":"AA1172","v":0},{"$f":"AB1172","v":0},{"$f":"AC1172","v":0},{"$f":"AD1172","v":0},{"$f":"AE1172","v":0},{"$f":"AF1172","v":0},{"$f":"AG1172","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1113},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1114},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1115},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1175","v":0},1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,{"$f":"AC1175","v":1.7943513999999998},{"$f":"AD1175","v":1.7943513999999998},{"$f":"AE1175","v":1.7943513999999998},{"$f":"AF1175","v":1.7943513999999998},{"$f":"AG1175","v":1.7943513999999998},{"$f":"AH1175","v":1.7943513999999998},{"$f":"AI1175","v":1.7943513999999998},{"$f":"AJ1175","v":1.7943513999999998},{"$f":"AK1175","v":1.7943513999999998},{"$f":"AL1175","v":1.7943513999999998}]
[{"$f":"ROW()","v":1116},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1176","v":0},{"$f":"P1176","v":0},{"$f":"Q1176","v":0},{"$f":"R1176","v":0},{"$f":"S1176","v":0},{"$f":"T1176","v":0},{"$f":"U1176","v":0},{"$f":"V1176","v":0},{"$f":"W1176","v":0},{"$f":"X1176","v":0},{"$f":"Y1176","v":0},{"$f":"Z1176","v":0},{"$f":"AA1176","v":0},{"$f":"AB1176","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1117},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1104:P1116)","v":0},{"$f":"SUM(Q1104:Q1116)","v":5.2259448199999996},{"$f":"SUM(R1104:R1116)","v":5.0543651489999997},{"$f":"SUM(S1104:S1116)","v":4.8827854780000006},{"$f":"SUM(T1104:T1116)","v":4.7112058069999998},{"$f":"SUM(U1104:U1116)","v":4.521144818235368},{"$f":"SUM(V1104:V1116)","v":4.3026923244965145},{"$f":"SUM(W1104:W1116)","v":3.9495721683828844},{"$f":"SUM(X1104:X1116)","v":3.7358283262754242},{"$f":"SUM(Y1104:Y1116)","v":3.5352986187426136},{"$f":"SUM(Z1104:Z1116)","v":3.3902196838473957},{"$f":"SUM(AA1104:AA1116)","v":3.2451407489521777},{"$f":"SUM(AB1104:AB1116)","v":3.1000618140569602},{"$f":"SUM(AC1104:AC1116)","v":2.9549828791617427},2.8099039442665248,2.6648250093713068,2.5197460744760889,2.3746671395808709,{"$f":"SUM(AH1104:AH1116)","v":2.229588204685653},2.0845092697904355,1.9394303348952175,1.7943513999999998,1.7943513999999998,1.7943513999999998]
[{"$f":"ROW()","v":1118},"Capex"]
[{"$f":"ROW()","v":1119},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$262","v":1.1463871999999999}]
[{"$f":"ROW()","v":1120},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$263","v":0.13571847999999997}]
[{"$f":"ROW()","v":1121},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$264","v":0}]
[{"$f":"ROW()","v":1122},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$265","v":2.1494877400000001}]
[{"$f":"ROW()","v":1123},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$266","v":0}]
[{"$f":"ROW()","v":1124},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$267","v":0}]
[{"$f":"ROW()","v":1125},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$268","v":0}]
[{"$f":"ROW()","v":1126},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$269","v":0}]
[{"$f":"ROW()","v":1127},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$270","v":0}]
[{"$f":"ROW()","v":1128},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1129},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1130},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$273","v":1.7943513999999998}]
[{"$f":"ROW()","v":1131},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$274","v":0}]
[{"$f":"ROW()","v":1132},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1119:P1131)","v":5.2259448199999996}]
[{"$f":"ROW()","v":1133},"Redundant or Disposed"]
[{"$f":"ROW()","v":1134},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1794","v":0},{"$f":"-Inputs!U1794","v":0},{"$f":"-Inputs!V1794","v":0},{"$f":"-Inputs!W1794","v":0},{"$f":"-Inputs!X1794","v":0},{"$f":"-Inputs!Y1794","v":0},{"$f":"-Inputs!Z1794","v":0},{"$f":"-Inputs!AA1794","v":0},{"$f":"-Inputs!AB1794","v":0},{"$f":"-Inputs!AC1794","v":0},{"$f":"-Inputs!AD1794","v":0},{"$f":"-Inputs!AE1794","v":0},{"$f":"-Inputs!AF1794","v":0},{"$f":"-Inputs!AG1794","v":0},{"$f":"-Inputs!AH1794","v":0}]
[{"$f":"ROW()","v":1135},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1795","v":0},{"$f":"-Inputs!U1795","v":0},{"$f":"-Inputs!V1795","v":0},{"$f":"-Inputs!W1795","v":0},{"$f":"-Inputs!X1795","v":0},{"$f":"-Inputs!Y1795","v":0},{"$f":"-Inputs!Z1795","v":0},{"$f":"-Inputs!AA1795","v":0},{"$f":"-Inputs!AB1795","v":0},{"$f":"-Inputs!AC1795","v":0},{"$f":"-Inputs!AD1795","v":0},{"$f":"-Inputs!AE1795","v":0},{"$f":"-Inputs!AF1795","v":0},{"$f":"-Inputs!AG1795","v":0},{"$f":"-Inputs!AH1795","v":0}]
[{"$f":"ROW()","v":1136},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1796","v":0},{"$f":"-Inputs!U1796","v":0},{"$f":"-Inputs!V1796","v":0},{"$f":"-Inputs!W1796","v":0},{"$f":"-Inputs!X1796","v":0},{"$f":"-Inputs!Y1796","v":0},{"$f":"-Inputs!Z1796","v":0},{"$f":"-Inputs!AA1796","v":0},{"$f":"-Inputs!AB1796","v":0},{"$f":"-Inputs!AC1796","v":0},{"$f":"-Inputs!AD1796","v":0},{"$f":"-Inputs!AE1796","v":0},{"$f":"-Inputs!AF1796","v":0},{"$f":"-Inputs!AG1796","v":0},{"$f":"-Inputs!AH1796","v":0}]
[{"$f":"ROW()","v":1137},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1797","v":-1.9636400124921925E-2},{"$f":"-Inputs!U1797","v":-5.1229765439085549E-2},{"$f":"-Inputs!V1797","v":-0.19917581551485233},{"$f":"-Inputs!W1797","v":-6.4399463163197307E-2},{"$f":"-Inputs!X1797","v":-5.5450772637592453E-2},{"$f":"-Inputs!Y1797","v":0},{"$f":"-Inputs!Z1797","v":0},{"$f":"-Inputs!AA1797","v":0},{"$f":"-Inputs!AB1797","v":0},{"$f":"-Inputs!AC1797","v":0},{"$f":"-Inputs!AD1797","v":0},{"$f":"-Inputs!AE1797","v":0},{"$f":"-Inputs!AF1797","v":0},{"$f":"-Inputs!AG1797","v":0},{"$f":"-Inputs!AH1797","v":0}]
[{"$f":"ROW()","v":1138},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1798","v":0},{"$f":"-Inputs!U1798","v":0},{"$f":"-Inputs!V1798","v":0},{"$f":"-Inputs!W1798","v":0},{"$f":"-Inputs!X1798","v":0},{"$f":"-Inputs!Y1798","v":0},{"$f":"-Inputs!Z1798","v":0},{"$f":"-Inputs!AA1798","v":0},{"$f":"-Inputs!AB1798","v":0},{"$f":"-Inputs!AC1798","v":0},{"$f":"-Inputs!AD1798","v":0},{"$f":"-Inputs!AE1798","v":0},{"$f":"-Inputs!AF1798","v":0},{"$f":"-Inputs!AG1798","v":0},{"$f":"-Inputs!AH1798","v":0}]
[{"$f":"ROW()","v":1139},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1799","v":0},{"$f":"-Inputs!U1799","v":0},{"$f":"-Inputs!V1799","v":0},{"$f":"-Inputs!W1799","v":0},{"$f":"-Inputs!X1799","v":0},{"$f":"-Inputs!Y1799","v":0},{"$f":"-Inputs!Z1799","v":0},{"$f":"-Inputs!AA1799","v":0},{"$f":"-Inputs!AB1799","v":0},{"$f":"-Inputs!AC1799","v":0},{"$f":"-Inputs!AD1799","v":0},{"$f":"-Inputs!AE1799","v":0},{"$f":"-Inputs!AF1799","v":0},{"$f":"-Inputs!AG1799","v":0},{"$f":"-Inputs!AH1799","v":0}]
[{"$f":"ROW()","v":1140},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1800","v":0},{"$f":"-Inputs!U1800","v":0},{"$f":"-Inputs!V1800","v":0},{"$f":"-Inputs!W1800","v":0},{"$f":"-Inputs!X1800","v":0},{"$f":"-Inputs!Y1800","v":0},{"$f":"-Inputs!Z1800","v":0},{"$f":"-Inputs!AA1800","v":0},{"$f":"-Inputs!AB1800","v":0},{"$f":"-Inputs!AC1800","v":0},{"$f":"-Inputs!AD1800","v":0},{"$f":"-Inputs!AE1800","v":0},{"$f":"-Inputs!AF1800","v":0},{"$f":"-Inputs!AG1800","v":0},{"$f":"-Inputs!AH1800","v":0}]
[{"$f":"ROW()","v":1141},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1801","v":0},{"$f":"-Inputs!U1801","v":0},{"$f":"-Inputs!V1801","v":0},{"$f":"-Inputs!W1801","v":0},{"$f":"-Inputs!X1801","v":0},{"$f":"-Inputs!Y1801","v":0},{"$f":"-Inputs!Z1801","v":0},{"$f":"-Inputs!AA1801","v":0},{"$f":"-Inputs!AB1801","v":0},{"$f":"-Inputs!AC1801","v":0},{"$f":"-Inputs!AD1801","v":0},{"$f":"-Inputs!AE1801","v":0},{"$f":"-Inputs!AF1801","v":0},{"$f":"-Inputs!AG1801","v":0},{"$f":"-Inputs!AH1801","v":0}]
[{"$f":"ROW()","v":1142},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1802","v":0},{"$f":"-Inputs!U1802","v":0},{"$f":"-Inputs!V1802","v":0},{"$f":"-Inputs!W1802","v":0},{"$f":"-Inputs!X1802","v":0},{"$f":"-Inputs!Y1802","v":0},{"$f":"-Inputs!Z1802","v":0},{"$f":"-Inputs!AA1802","v":0},{"$f":"-Inputs!AB1802","v":0},{"$f":"-Inputs!AC1802","v":0},{"$f":"-Inputs!AD1802","v":0},{"$f":"-Inputs!AE1802","v":0},{"$f":"-Inputs!AF1802","v":0},{"$f":"-Inputs!AG1802","v":0},{"$f":"-Inputs!AH1802","v":0}]
[{"$f":"ROW()","v":1143},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1144},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1145},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1805","v":0},{"$f":"-Inputs!U1805","v":0},{"$f":"-Inputs!V1805","v":0},{"$f":"-Inputs!W1805","v":0},{"$f":"-Inputs!X1805","v":0},{"$f":"-Inputs!Y1805","v":0},{"$f":"-Inputs!Z1805","v":0},{"$f":"-Inputs!AA1805","v":0},{"$f":"-Inputs!AB1805","v":0},{"$f":"-Inputs!AC1805","v":0},{"$f":"-Inputs!AD1805","v":0},{"$f":"-Inputs!AE1805","v":0},{"$f":"-Inputs!AF1805","v":0},{"$f":"-Inputs!AG1805","v":0},{"$f":"-Inputs!AH1805","v":0}]
[{"$f":"ROW()","v":1146},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1147},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1134:Q1146)","v":0},{"$f":"SUM(R1134:R1146)","v":0},{"$f":"SUM(S1134:S1146)","v":0},{"$f":"SUM(T1134:T1146)","v":-1.9636400124921925E-2},{"$f":"SUM(U1134:U1146)","v":-5.1229765439085549E-2},{"$f":"SUM(V1134:V1146)","v":-0.19917581551485233},{"$f":"SUM(W1134:W1146)","v":-6.4399463163197307E-2},{"$f":"SUM(X1134:X1146)","v":-5.5450772637592453E-2},{"$f":"SUM(Y1134:Y1146)","v":0},{"$f":"SUM(Z1134:Z1146)","v":0},{"$f":"SUM(AA1134:AA1146)","v":0},{"$f":"SUM(AB1134:AB1146)","v":0},{"$f":"SUM(AC1134:AC1146)","v":0},0,0,0,0,{"$f":"SUM(AH1134:AH1146)","v":0},{"$f":"SUM(AI1134:AI1146)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1148},"Depreciation"]
[{"$f":"ROW()","v":1149},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q1089<=0,Q1104+Q1119+Q1134<0),-(Q1104+Q1119+Q1134),IF(Q1089<=0,0,-MIN(((Q1104+Q1134)/Q1089)*((Q1104+Q1134)>0),(Q1104+Q1134))))","v":-5.731936E-2},-5.731936E-2,-5.7319360000000007E-2,-5.731936E-2,-5.731936E-2,-5.731936E-2,-5.7319359999999993E-2,-5.7319359999999993E-2,-5.7319359999999986E-2,-5.7319359999999993E-2,-5.7319359999999986E-2,-5.7319359999999979E-2,-5.7319359999999979E-2,{"$f":"IF(AND(AD1089<=0,AD1104+AD1119+AD1134<0),-(AD1104+AD1119+AD1134),IF(AD1089<=0,0,-MIN(((AD1104+AD1134)/AD1089)*((AD1104+AD1134)>0),(AD1104+AD1134))))","v":-5.7319359999999979E-2},-5.7319359999999979E-2,-5.7319359999999972E-2,-5.7319359999999972E-2,{"$f":"IF(AND(AH1089<=0,AH1104+AH1119+AH1134<0),-(AH1104+AH1119+AH1134),IF(AH1089<=0,0,-MIN(((AH1104+AH1134)/AH1089)*((AH1104+AH1134)>0),(AH1104+AH1134))))","v":-5.7319359999999965E-2},{"$f":"IF(AND(AI1089<=0,AI1104+AI1119+AI1134<0),-(AI1104+AI1119+AI1134),IF(AI1089<=0,0,-MIN(((AI1104+AI1134)/AI1089)*((AI1104+AI1134)>0),(AI1104+AI1134))))","v":-5.7319359999999972E-2},-5.7319359999999972E-2,0,0,0]
[{"$f":"ROW()","v":1150},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q1090<=0,Q1105+Q1120+Q1135<0),-(Q1105+Q1120+Q1135),IF(Q1090<=0,0,-MIN(((Q1105+Q1135)/Q1090)*((Q1105+Q1135)>0),(Q1105+Q1135))))","v":-6.7859239999999987E-3},-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,{"$f":"IF(AND(AD1090<=0,AD1105+AD1120+AD1135<0),-(AD1105+AD1120+AD1135),IF(AD1090<=0,0,-MIN(((AD1105+AD1135)/AD1090)*((AD1105+AD1135)>0),(AD1105+AD1135))))","v":-6.7859239999999987E-3},-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,{"$f":"IF(AND(AH1090<=0,AH1105+AH1120+AH1135<0),-(AH1105+AH1120+AH1135),IF(AH1090<=0,0,-MIN(((AH1105+AH1135)/AH1090)*((AH1105+AH1135)>0),(AH1105+AH1135))))","v":-6.7859239999999987E-3},{"$f":"IF(AND(AI1090<=0,AI1105+AI1120+AI1135<0),-(AI1105+AI1120+AI1135),IF(AI1090<=0,0,-MIN(((AI1105+AI1135)/AI1090)*((AI1105+AI1135)>0),(AI1105+AI1135))))","v":-6.7859239999999987E-3},-6.7859239999999987E-3,0,0,0]
[{"$f":"ROW()","v":1151},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q1091<=0,Q1106+Q1121+Q1136<0),-(Q1106+Q1121+Q1136),IF(Q1091<=0,0,-MIN(((Q1106+Q1136)/Q1091)*((Q1106+Q1136)>0),(Q1106+Q1136))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1091<=0,AD1106+AD1121+AD1136<0),-(AD1106+AD1121+AD1136),IF(AD1091<=0,0,-MIN(((AD1106+AD1136)/AD1091)*((AD1106+AD1136)>0),(AD1106+AD1136))))","v":0},0,0,0,{"$f":"IF(AND(AH1091<=0,AH1106+AH1121+AH1136<0),-(AH1106+AH1121+AH1136),IF(AH1091<=0,0,-MIN(((AH1106+AH1136)/AH1091)*((AH1106+AH1136)>0),(AH1106+AH1136))))","v":0},{"$f":"IF(AND(AI1091<=0,AI1106+AI1121+AI1136<0),-(AI1106+AI1121+AI1136),IF(AI1091<=0,0,-MIN(((AI1106+AI1136)/AI1091)*((AI1106+AI1136)>0),(AI1106+AI1136))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1152},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q1092<=0,Q1107+Q1122+Q1137<0),-(Q1107+Q1122+Q1137),IF(Q1092<=0,0,-MIN(((Q1107+Q1137)/Q1092)*((Q1107+Q1137)>0),(Q1107+Q1137))))","v":-0.107474387},-0.107474387,-0.10747438700000002,{"$f":"IF(AND(T1092<=0,T1107+T1122+T1137<0),-(T1107+T1122+T1137),IF(T1092<=0,0,-MIN(((T1107+T1137)/T1092)*((T1107+T1137)>0),(T1107+T1137))))","v":-0.1063193046397105},{"$f":"IF(AND(U1092<=0,U1107+U1122+U1137<0),-(U1107+U1122+U1137),IF(U1092<=0,0,-MIN(((U1107+U1137)/U1092)*((U1107+U1137)>0),(U1107+U1137))))","v":-0.10311744429976764},-8.9839056598777486E-2,-8.5239094944263405E-2,-8.0973650895217839E-2,-8.0973650895217839E-2,-8.0973650895217852E-2,-8.0973650895217839E-2,-8.0973650895217852E-2,-8.0973650895217852E-2,{"$f":"IF(AND(AD1092<=0,AD1107+AD1122+AD1137<0),-(AD1107+AD1122+AD1137),IF(AD1092<=0,0,-MIN(((AD1107+AD1137)/AD1092)*((AD1107+AD1137)>0),(AD1107+AD1137))))","v":-8.0973650895217839E-2},-8.0973650895217839E-2,-8.0973650895217839E-2,-8.0973650895217839E-2,{"$f":"IF(AND(AH1092<=0,AH1107+AH1122+AH1137<0),-(AH1107+AH1122+AH1137),IF(AH1092<=0,0,-MIN(((AH1107+AH1137)/AH1092)*((AH1107+AH1137)>0),(AH1107+AH1137))))","v":-8.0973650895217839E-2},{"$f":"IF(AND(AI1092<=0,AI1107+AI1122+AI1137<0),-(AI1107+AI1122+AI1137),IF(AI1092<=0,0,-MIN(((AI1107+AI1137)/AI1092)*((AI1107+AI1137)>0),(AI1107+AI1137))))","v":-8.0973650895217825E-2},-8.0973650895217825E-2,0,0,0]
[{"$f":"ROW()","v":1153},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q1093<=0,Q1108+Q1123+Q1138<0),-(Q1108+Q1123+Q1138),IF(Q1093<=0,0,-MIN(((Q1108+Q1138)/Q1093)*((Q1108+Q1138)>0),(Q1108+Q1138))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1093<=0,AH1108+AH1123+AH1138<0),-(AH1108+AH1123+AH1138),IF(AH1093<=0,0,-MIN(((AH1108+AH1138)/AH1093)*((AH1108+AH1138)>0),(AH1108+AH1138))))","v":0},{"$f":"IF(AND(AI1093<=0,AI1108+AI1123+AI1138<0),-(AI1108+AI1123+AI1138),IF(AI1093<=0,0,-MIN(((AI1108+AI1138)/AI1093)*((AI1108+AI1138)>0),(AI1108+AI1138))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1154},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q1094<=0,Q1109+Q1124+Q1139<0),-(Q1109+Q1124+Q1139),IF(Q1094<=0,0,-MIN(((Q1109+Q1139)/Q1094)*((Q1109+Q1139)>0),(Q1109+Q1139))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1094<=0,AH1109+AH1124+AH1139<0),-(AH1109+AH1124+AH1139),IF(AH1094<=0,0,-MIN(((AH1109+AH1139)/AH1094)*((AH1109+AH1139)>0),(AH1109+AH1139))))","v":0},{"$f":"IF(AND(AI1094<=0,AI1109+AI1124+AI1139<0),-(AI1109+AI1124+AI1139),IF(AI1094<=0,0,-MIN(((AI1109+AI1139)/AI1094)*((AI1109+AI1139)>0),(AI1109+AI1139))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1155},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q1095<=0,Q1110+Q1125+Q1140<0),-(Q1110+Q1125+Q1140),IF(Q1095<=0,0,-MIN(((Q1110+Q1140)/Q1095)*((Q1110+Q1140)>0),(Q1110+Q1140))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1095<=0,AH1110+AH1125+AH1140<0),-(AH1110+AH1125+AH1140),IF(AH1095<=0,0,-MIN(((AH1110+AH1140)/AH1095)*((AH1110+AH1140)>0),(AH1110+AH1140))))","v":0},{"$f":"IF(AND(AI1095<=0,AI1110+AI1125+AI1140<0),-(AI1110+AI1125+AI1140),IF(AI1095<=0,0,-MIN(((AI1110+AI1140)/AI1095)*((AI1110+AI1140)>0),(AI1110+AI1140))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q1096<=0,Q1111+Q1126+Q1141<0),-(Q1111+Q1126+Q1141),IF(Q1096<=0,0,-MIN(((Q1111+Q1141)/Q1096)*((Q1111+Q1141)>0),(Q1111+Q1141))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1096<=0,AH1111+AH1126+AH1141<0),-(AH1111+AH1126+AH1141),IF(AH1096<=0,0,-MIN(((AH1111+AH1141)/AH1096)*((AH1111+AH1141)>0),(AH1111+AH1141))))","v":0},{"$f":"IF(AND(AI1096<=0,AI1111+AI1126+AI1141<0),-(AI1111+AI1126+AI1141),IF(AI1096<=0,0,-MIN(((AI1111+AI1141)/AI1096)*((AI1111+AI1141)>0),(AI1111+AI1141))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI1097<=0,AI1112+AI1127+AI1142<0),-(AI1112+AI1127+AI1142),IF(AI1097<=0,0,-MIN(((AI1112+AI1142)/AI1097)*((AI1112+AI1142)>0),(AI1112+AI1142))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1158},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1159},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q1115<0,-Q1115,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD1115<0,-AD1115,0)","v":0},0,0,0,{"$f":"IF(AH1115<0,-AH1115,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q1101<=0,Q1116+Q1131+Q1146<0),-(Q1116+Q1131+Q1146),IF(Q1101<=0,0,-MIN(((Q1116+Q1146)/Q1101)*((Q1116+Q1146)>0),(Q1116+Q1146))))","v":0},0,0,{"$f":"IF(AND(T1101<=0,T1116+T1131+T1146<0),-(T1116+T1131+T1146),IF(T1101<=0,0,-MIN(((T1116+T1146)/T1101)*((T1116+T1146)>0),(T1116+T1146))))","v":0},{"$f":"IF(AND(U1101<=0,U1116+U1131+U1146<0),-(U1116+U1131+U1146),IF(U1101<=0,0,-MIN(((U1116+U1146)/U1101)*((U1116+U1146)>0),(U1116+U1146))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1101<=0,AD1116+AD1131+AD1146<0),-(AD1116+AD1131+AD1146),IF(AD1101<=0,0,-MIN(((AD1116+AD1146)/AD1101)*((AD1116+AD1146)>0),(AD1116+AD1146))))","v":0},0,0,0,{"$f":"IF(AND(AH1101<=0,AH1116+AH1131+AH1146<0),-(AH1116+AH1131+AH1146),IF(AH1101<=0,0,-MIN(((AH1116+AH1146)/AH1101)*((AH1116+AH1146)>0),(AH1116+AH1146))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1162},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1149:Q1161)","v":-0.17157967099999999},{"$f":"SUM(R1149:R1161)","v":-0.17157967099999999},{"$f":"SUM(S1149:S1161)","v":-0.17157967100000004},{"$f":"SUM(T1149:T1161)","v":-0.17042458863971049},{"$f":"SUM(U1149:U1161)","v":-0.16722272829976764},{"$f":"SUM(V1149:V1161)","v":-0.15394434059877748},{"$f":"SUM(W1149:W1161)","v":-0.14934437894426339},{"$f":"SUM(X1149:X1161)","v":-0.14507893489521784},{"$f":"SUM(Y1149:Y1161)","v":-0.14507893489521784},{"$f":"SUM(Z1149:Z1161)","v":-0.14507893489521784},{"$f":"SUM(AA1149:AA1161)","v":-0.14507893489521784},{"$f":"SUM(AB1149:AB1161)","v":-0.14507893489521784},{"$f":"SUM(AC1149:AC1161)","v":-0.14507893489521784},-0.14507893489521784,-0.14507893489521784,-0.14507893489521781,-0.14507893489521781,{"$f":"SUM(AH1149:AH1161)","v":-0.14507893489521778},{"$f":"SUM(AI1149:AI1161)","v":-0.14507893489521778},-0.14507893489521778,0,0,0]
[{"$f":"ROW()","v":1163},"Closing Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1104+P1119+P1134+P1149","v":1.1463871999999999},1.08906784,1.0317484800000001,0.97442912000000004,0.91710976,0.85979039999999995,0.80247103999999991,0.74515167999999987,0.68783231999999983,0.6305129599999999,0.57319359999999986,0.51587423999999982,0.45855487999999983,0.40123551999999985,{"$f":"AD1104+AD1119+AD1134+AD1149","v":0.34391615999999986},0.28659679999999987,0.22927743999999989,0.1719580799999999,{"$f":"AH1104+AH1119+AH1134+AH1149","v":0.11463871999999994},{"$f":"AI1104+AI1119+AI1134+AI1149","v":5.7319359999999972E-2},0,0,0,0]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1105+P1120+P1135+P1150","v":0.13571847999999997},0.12893255599999998,0.12214663199999998,0.11536070799999998,0.10857478399999998,0.10178885999999998,9.5002935999999982E-2,8.8217011999999984E-2,8.1431087999999985E-2,7.4645163999999986E-2,6.7859239999999987E-2,6.1073315999999989E-2,5.428739199999999E-2,4.7501467999999991E-2,{"$f":"AD1105+AD1120+AD1135+AD1150","v":4.0715543999999992E-2},3.3929619999999994E-2,2.7143695999999995E-2,2.0357771999999996E-2,{"$f":"AH1105+AH1120+AH1135+AH1150","v":1.3571847999999997E-2},{"$f":"AI1105+AI1120+AI1135+AI1150","v":6.7859239999999987E-3},0,0,0,0]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1106+P1121+P1136+P1151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1106+AD1121+AD1136+AD1151","v":0},0,0,0,{"$f":"AH1106+AH1121+AH1136+AH1151","v":0},{"$f":"AI1106+AI1121+AI1136+AI1151","v":0},0,0,0,0]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1107+P1122+P1137+P1152","v":2.1494877400000001},2.0420133530000002,1.9345389660000003,1.8270645790000002,1.7011088742353679,1.5467616644965148,1.2577467923828849,1.1081082342754243,0.97168381074261412,0.89071015984739632,0.80973650895217841,0.72876285805696062,0.64778920716174282,0.56681555626652491,{"$f":"AD1107+AD1122+AD1137+AD1152","v":0.48584190537130706},0.40486825447608921,0.32389460358087135,0.2429209526856535,{"$f":"AH1107+AH1122+AH1137+AH1152","v":0.16194730179043565},{"$f":"AI1107+AI1122+AI1137+AI1152","v":8.0973650895217825E-2},0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1108+P1123+P1138+P1153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1108+AH1123+AH1138+AH1153","v":0},{"$f":"AI1108+AI1123+AI1138+AI1153","v":0},0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1109+P1124+P1139+P1154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1109+AH1124+AH1139+AH1154","v":0},{"$f":"AI1109+AI1124+AI1139+AI1154","v":0},0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1110+P1125+P1140+P1155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1110+AH1125+AH1140+AH1155","v":0},{"$f":"AI1110+AI1125+AI1140+AI1155","v":0},0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1111+P1126+P1141+P1156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1112+P1127+P1142+P1157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1173},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1174},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1175},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1115+P1130+P1145+P1160","v":1.7943513999999998},1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,{"$f":"AD1115+AD1130+AD1145+AD1160","v":1.7943513999999998},1.7943513999999998,1.7943513999999998,1.7943513999999998,{"$f":"AH1115+AH1130+AH1145+AH1160","v":1.7943513999999998},1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998]
[{"$f":"ROW()","v":1176},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1116+P1131+P1146+P1161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1116+AD1131+AD1146+AD1161","v":0},0,0,0,{"$f":"AH1116+AH1131+AH1146+AH1161","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1177},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1164:P1176)","v":5.2259448199999996},{"$f":"SUM(Q1164:Q1176)","v":5.0543651489999997},{"$f":"SUM(R1164:R1176)","v":4.8827854780000006},{"$f":"SUM(S1164:S1176)","v":4.7112058069999998},{"$f":"SUM(T1164:T1176)","v":4.521144818235368},{"$f":"SUM(U1164:U1176)","v":4.3026923244965145},{"$f":"SUM(V1164:V1176)","v":3.9495721683828844},{"$f":"SUM(W1164:W1176)","v":3.7358283262754242},{"$f":"SUM(X1164:X1176)","v":3.5352986187426136},{"$f":"SUM(Y1164:Y1176)","v":3.3902196838473957},{"$f":"SUM(Z1164:Z1176)","v":3.2451407489521777},{"$f":"SUM(AA1164:AA1176)","v":3.1000618140569602},{"$f":"SUM(AB1164:AB1176)","v":2.9549828791617427},{"$f":"SUM(AC1164:AC1176)","v":2.8099039442665248},2.6648250093713068,2.5197460744760889,2.3746671395808709,2.229588204685653,{"$f":"SUM(AH1164:AH1176)","v":2.0845092697904355},{"$f":"SUM(AI1164:AI1176)","v":1.9394303348952175},1.7943513999999998,1.7943513999999998,1.7943513999999998,1.7943513999999998]
[{"$f":"ROW()","v":1178},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":1179},null,"Pipeline"]
[{"$f":"ROW()","v":1180},null,"Compression"]
[{"$f":"ROW()","v":1181},null,"Metering"]
[{"$f":"ROW()","v":1182},null,"Other Depreciable"]
[{"$f":"ROW()","v":1183},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1184},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1185},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1186},null,"Building"]
[{"$f":"ROW()","v":1187},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1188},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1189},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1190},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1191},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1192},null,"Total"]
[{"$f":"ROW()","v":1193}]
["2008 Capex"]
[{"$f":"ROW()","v":1195},"Life"]
[{"$f":"ROW()","v":1196},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,R1196-1)","v":19},{"$f":"MAX(0,S1196-1)","v":18},{"$f":"MAX(0,T1196-1)","v":17},{"$f":"MAX(0,U1196-1)","v":16},{"$f":"MAX(0,V1196-1)","v":15},{"$f":"MAX(0,W1196-1)","v":14},{"$f":"MAX(0,X1196-1)","v":13},{"$f":"MAX(0,Y1196-1)","v":12},{"$f":"MAX(0,Z1196-1)","v":11},{"$f":"MAX(0,AA1196-1)","v":10},{"$f":"MAX(0,AB1196-1)","v":9},{"$f":"MAX(0,AC1196-1)","v":8},{"$f":"MAX(0,AD1196-1)","v":7},{"$f":"MAX(0,AE1196-1)","v":6},{"$f":"MAX(0,AF1196-1)","v":5},{"$f":"MAX(0,AG1196-1)","v":4},{"$f":"MAX(0,AH1196-1)","v":3},{"$f":"MAX(0,AI1196-1)","v":2},{"$f":"MAX(0,AJ1196-1)","v":1},{"$f":"MAX(0,AK1196-1)","v":0},{"$f":"MAX(0,AL1196-1)","v":0}]
[{"$f":"ROW()","v":1197},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1198},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1199},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1200},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1201},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1202},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1203},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1204},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1205},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1206},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1207},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1208},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,R1208-1)","v":4},{"$f":"MAX(0,S1208-1)","v":3},{"$f":"MAX(0,T1208-1)","v":2},{"$f":"MAX(0,U1208-1)","v":1},{"$f":"MAX(0,V1208-1)","v":0},{"$f":"MAX(0,W1208-1)","v":0},{"$f":"MAX(0,X1208-1)","v":0},{"$f":"MAX(0,Y1208-1)","v":0},{"$f":"MAX(0,Z1208-1)","v":0},{"$f":"MAX(0,AA1208-1)","v":0},{"$f":"MAX(0,AB1208-1)","v":0},{"$f":"MAX(0,AC1208-1)","v":0},{"$f":"MAX(0,AD1208-1)","v":0},{"$f":"MAX(0,AE1208-1)","v":0},{"$f":"MAX(0,AF1208-1)","v":0},{"$f":"MAX(0,AG1208-1)","v":0},{"$f":"MAX(0,AH1208-1)","v":0},{"$f":"MAX(0,AI1208-1)","v":0},{"$f":"MAX(0,AJ1208-1)","v":0},{"$f":"MAX(0,AK1208-1)","v":0},{"$f":"MAX(0,AL1208-1)","v":0}]
[{"$f":"ROW()","v":1209}]
[{"$f":"ROW()","v":1210},"Opening Value"]
[{"$f":"ROW()","v":1211},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1271","v":0},493.54175513999991,468.86466738299993,444.18757962599994,{"$f":"T1271","v":419.51049186899996},394.83340411199998,370.156316355,345.47922859800002,320.80214084100004,296.12505308400006,271.44796532700008,246.77087757000007,222.09378981300006,{"$f":"AC1271","v":197.41670205600005},172.73961429900004,148.06252654200003,123.38543878500002,98.70835102800001,{"$f":"AH1271","v":74.031263271},49.354175514000005,24.677087757000002,0,0]
[{"$f":"ROW()","v":1212},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,126.82707395999999,120.48572026199999,114.14436656399999,{"$f":"T1272","v":107.80301286599999},101.46165916799998,95.120305469999977,88.778951771999985,82.437598073999993,76.096244375999987,69.754890677999981,63.413536979999982,57.072183281999983,50.730829583999984,44.389475885999985,38.048122187999986,31.706768489999988,25.365414791999989,19.02406109399999,12.682707395999994,6.3413536979999972,0,0]
[{"$f":"ROW()","v":1213},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"T1273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.6331739800000005,5.3515152810000002,5.0698565819999999,{"$f":"T1274","v":4.6333214301504686},4.2261755325867716,3.9020948376730189,3.5368673620602382,2.926793339883548,2.7016553906617364,2.4765174414399249,2.2513794922181134,2.0262415429963019,1.8011035937744906,1.5759656445526793,1.350827695330868,1.1256897461090567,0.9005517968872454,0.67541384766543411,0.4502758984436227,0.22513794922181135,0,0]
[{"$f":"ROW()","v":1215},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1275","v":0},{"$f":"Q1275","v":0},{"$f":"R1275","v":0},{"$f":"S1275","v":0},{"$f":"T1275","v":0},{"$f":"U1275","v":0},{"$f":"V1275","v":0},{"$f":"W1275","v":0},{"$f":"X1275","v":0},{"$f":"Y1275","v":0},{"$f":"Z1275","v":0},{"$f":"AA1275","v":0},{"$f":"AB1275","v":0},{"$f":"AC1275","v":0},{"$f":"AD1275","v":0},{"$f":"AE1275","v":0},{"$f":"AF1275","v":0},{"$f":"AG1275","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1218},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1278","v":0},{"$f":"Q1278","v":0},{"$f":"R1278","v":0},{"$f":"S1278","v":0},{"$f":"T1278","v":0},{"$f":"U1278","v":0},{"$f":"V1278","v":0},{"$f":"W1278","v":0},{"$f":"X1278","v":0},{"$f":"Y1278","v":0},{"$f":"Z1278","v":0},{"$f":"AA1278","v":0},{"$f":"AB1278","v":0},{"$f":"AC1278","v":0},{"$f":"AD1278","v":0},{"$f":"AE1278","v":0},{"$f":"AF1278","v":0},{"$f":"AG1278","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1279","v":0},{"$f":"Q1279","v":0},{"$f":"R1279","v":0},{"$f":"S1279","v":0},{"$f":"T1279","v":0},{"$f":"U1279","v":0},{"$f":"V1279","v":0},{"$f":"W1279","v":0},{"$f":"X1279","v":0},{"$f":"Y1279","v":0},{"$f":"Z1279","v":0},{"$f":"AA1279","v":0},{"$f":"AB1279","v":0},{"$f":"AC1279","v":0},{"$f":"AD1279","v":0},{"$f":"AE1279","v":0},{"$f":"AF1279","v":0},{"$f":"AG1279","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1221},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1222},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1282","v":0},1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,{"$f":"AC1282","v":1.4154523300000001},{"$f":"AD1282","v":1.4154523300000001},{"$f":"AE1282","v":1.4154523300000001},{"$f":"AF1282","v":1.4154523300000001},{"$f":"AG1282","v":1.4154523300000001},{"$f":"AH1282","v":1.4154523300000001},{"$f":"AI1282","v":1.4154523300000001},{"$f":"AJ1282","v":1.4154523300000001},{"$f":"AK1282","v":1.4154523300000001},{"$f":"AL1282","v":1.4154523300000001}]
[{"$f":"ROW()","v":1223},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1283","v":0},{"$f":"Q1283","v":0},{"$f":"R1283","v":0},{"$f":"S1283","v":0},{"$f":"T1283","v":0},{"$f":"U1283","v":0},{"$f":"V1283","v":0},{"$f":"W1283","v":0},{"$f":"X1283","v":0},{"$f":"Y1283","v":0},{"$f":"Z1283","v":0},{"$f":"AA1283","v":0},{"$f":"AB1283","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1224},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1211:Q1223)","v":0},{"$f":"SUM(R1211:R1223)","v":627.41745540999989},{"$f":"SUM(S1211:S1223)","v":596.117355256},{"$f":"SUM(T1211:T1223)","v":564.81725510199988},{"$f":"SUM(U1211:U1223)","v":533.36227849515035},{"$f":"SUM(V1211:V1223)","v":501.93669114258671},{"$f":"SUM(W1211:W1223)","v":470.59416899267302},{"$f":"SUM(X1211:X1223)","v":439.21050006206025},{"$f":"SUM(Y1211:Y1223)","v":407.58198458488357},{"$f":"SUM(Z1211:Z1223)","v":376.33840518066182},{"$f":"SUM(AA1211:AA1223)","v":345.09482577643996},{"$f":"SUM(AB1211:AB1223)","v":313.85124637221816},{"$f":"SUM(AC1211:AC1223)","v":282.60766696799629},251.36408756377452,220.12050815955268,188.87692875533088,157.63334935110908,{"$f":"SUM(AH1211:AH1223)","v":126.38976994688724},95.146190542665423,63.902611138443625,32.659031734221813,1.4154523300000001,1.4154523300000001]
[{"$f":"ROW()","v":1225},"Capex"]
[{"$f":"ROW()","v":1226},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$262","v":493.54175513999991}]
[{"$f":"ROW()","v":1227},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$263","v":126.82707395999999}]
[{"$f":"ROW()","v":1228},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$264","v":0}]
[{"$f":"ROW()","v":1229},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$265","v":5.6331739800000005}]
[{"$f":"ROW()","v":1230},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$266","v":0}]
[{"$f":"ROW()","v":1231},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$267","v":0}]
[{"$f":"ROW()","v":1232},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$268","v":0}]
[{"$f":"ROW()","v":1233},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$269","v":0}]
[{"$f":"ROW()","v":1234},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$270","v":0}]
[{"$f":"ROW()","v":1235},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1236},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1237},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$273","v":1.4154523300000001}]
[{"$f":"ROW()","v":1238},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$274","v":0}]
[{"$f":"ROW()","v":1239},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1226:Q1238)","v":627.41745540999989}]
[{"$f":"ROW()","v":1240},"Redundant or Disposed"]
[{"$f":"ROW()","v":1241},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1809","v":0},{"$f":"-Inputs!U1809","v":0},{"$f":"-Inputs!V1809","v":0},{"$f":"-Inputs!W1809","v":0},{"$f":"-Inputs!X1809","v":0},{"$f":"-Inputs!Y1809","v":0},{"$f":"-Inputs!Z1809","v":0},{"$f":"-Inputs!AA1809","v":0},{"$f":"-Inputs!AB1809","v":0},{"$f":"-Inputs!AC1809","v":0},{"$f":"-Inputs!AD1809","v":0},{"$f":"-Inputs!AE1809","v":0},{"$f":"-Inputs!AF1809","v":0},{"$f":"-Inputs!AG1809","v":0},{"$f":"-Inputs!AH1809","v":0}]
[{"$f":"ROW()","v":1242},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1810","v":0},{"$f":"-Inputs!U1810","v":0},{"$f":"-Inputs!V1810","v":0},{"$f":"-Inputs!W1810","v":0},{"$f":"-Inputs!X1810","v":0},{"$f":"-Inputs!Y1810","v":0},{"$f":"-Inputs!Z1810","v":0},{"$f":"-Inputs!AA1810","v":0},{"$f":"-Inputs!AB1810","v":0},{"$f":"-Inputs!AC1810","v":0},{"$f":"-Inputs!AD1810","v":0},{"$f":"-Inputs!AE1810","v":0},{"$f":"-Inputs!AF1810","v":0},{"$f":"-Inputs!AG1810","v":0},{"$f":"-Inputs!AH1810","v":0}]
[{"$f":"ROW()","v":1243},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1811","v":0},{"$f":"-Inputs!U1811","v":0},{"$f":"-Inputs!V1811","v":0},{"$f":"-Inputs!W1811","v":0},{"$f":"-Inputs!X1811","v":0},{"$f":"-Inputs!Y1811","v":0},{"$f":"-Inputs!Z1811","v":0},{"$f":"-Inputs!AA1811","v":0},{"$f":"-Inputs!AB1811","v":0},{"$f":"-Inputs!AC1811","v":0},{"$f":"-Inputs!AD1811","v":0},{"$f":"-Inputs!AE1811","v":0},{"$f":"-Inputs!AF1811","v":0},{"$f":"-Inputs!AG1811","v":0},{"$f":"-Inputs!AH1811","v":0}]
[{"$f":"ROW()","v":1244},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1812","v":-0.16398683242891568},{"$f":"-Inputs!U1812","v":-0.14300992677702398},{"$f":"-Inputs!V1812","v":-6.3941039068884764E-2},{"$f":"-Inputs!W1812","v":-0.112594092608478},{"$f":"-Inputs!X1812","v":-0.38493607295487864},{"$f":"-Inputs!Y1812","v":0},{"$f":"-Inputs!Z1812","v":0},{"$f":"-Inputs!AA1812","v":0},{"$f":"-Inputs!AB1812","v":0},{"$f":"-Inputs!AC1812","v":0},{"$f":"-Inputs!AD1812","v":0},{"$f":"-Inputs!AE1812","v":0},{"$f":"-Inputs!AF1812","v":0},{"$f":"-Inputs!AG1812","v":0},{"$f":"-Inputs!AH1812","v":0}]
[{"$f":"ROW()","v":1245},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1813","v":0},{"$f":"-Inputs!U1813","v":0},{"$f":"-Inputs!V1813","v":0},{"$f":"-Inputs!W1813","v":0},{"$f":"-Inputs!X1813","v":0},{"$f":"-Inputs!Y1813","v":0},{"$f":"-Inputs!Z1813","v":0},{"$f":"-Inputs!AA1813","v":0},{"$f":"-Inputs!AB1813","v":0},{"$f":"-Inputs!AC1813","v":0},{"$f":"-Inputs!AD1813","v":0},{"$f":"-Inputs!AE1813","v":0},{"$f":"-Inputs!AF1813","v":0},{"$f":"-Inputs!AG1813","v":0},{"$f":"-Inputs!AH1813","v":0}]
[{"$f":"ROW()","v":1246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1814","v":0},{"$f":"-Inputs!U1814","v":0},{"$f":"-Inputs!V1814","v":0},{"$f":"-Inputs!W1814","v":0},{"$f":"-Inputs!X1814","v":0},{"$f":"-Inputs!Y1814","v":0},{"$f":"-Inputs!Z1814","v":0},{"$f":"-Inputs!AA1814","v":0},{"$f":"-Inputs!AB1814","v":0},{"$f":"-Inputs!AC1814","v":0},{"$f":"-Inputs!AD1814","v":0},{"$f":"-Inputs!AE1814","v":0},{"$f":"-Inputs!AF1814","v":0},{"$f":"-Inputs!AG1814","v":0},{"$f":"-Inputs!AH1814","v":0}]
[{"$f":"ROW()","v":1247},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1815","v":0},{"$f":"-Inputs!U1815","v":0},{"$f":"-Inputs!V1815","v":0},{"$f":"-Inputs!W1815","v":0},{"$f":"-Inputs!X1815","v":0},{"$f":"-Inputs!Y1815","v":0},{"$f":"-Inputs!Z1815","v":0},{"$f":"-Inputs!AA1815","v":0},{"$f":"-Inputs!AB1815","v":0},{"$f":"-Inputs!AC1815","v":0},{"$f":"-Inputs!AD1815","v":0},{"$f":"-Inputs!AE1815","v":0},{"$f":"-Inputs!AF1815","v":0},{"$f":"-Inputs!AG1815","v":0},{"$f":"-Inputs!AH1815","v":0}]
[{"$f":"ROW()","v":1248},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1816","v":0},{"$f":"-Inputs!U1816","v":0},{"$f":"-Inputs!V1816","v":0},{"$f":"-Inputs!W1816","v":0},{"$f":"-Inputs!X1816","v":0},{"$f":"-Inputs!Y1816","v":0},{"$f":"-Inputs!Z1816","v":0},{"$f":"-Inputs!AA1816","v":0},{"$f":"-Inputs!AB1816","v":0},{"$f":"-Inputs!AC1816","v":0},{"$f":"-Inputs!AD1816","v":0},{"$f":"-Inputs!AE1816","v":0},{"$f":"-Inputs!AF1816","v":0},{"$f":"-Inputs!AG1816","v":0},{"$f":"-Inputs!AH1816","v":0}]
[{"$f":"ROW()","v":1249},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1817","v":0},{"$f":"-Inputs!U1817","v":0},{"$f":"-Inputs!V1817","v":0},{"$f":"-Inputs!W1817","v":0},{"$f":"-Inputs!X1817","v":0},{"$f":"-Inputs!Y1817","v":0},{"$f":"-Inputs!Z1817","v":0},{"$f":"-Inputs!AA1817","v":0},{"$f":"-Inputs!AB1817","v":0},{"$f":"-Inputs!AC1817","v":0},{"$f":"-Inputs!AD1817","v":0},{"$f":"-Inputs!AE1817","v":0},{"$f":"-Inputs!AF1817","v":0},{"$f":"-Inputs!AG1817","v":0},{"$f":"-Inputs!AH1817","v":0}]
[{"$f":"ROW()","v":1250},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1251},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1252},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1820","v":0},{"$f":"-Inputs!U1820","v":0},{"$f":"-Inputs!V1820","v":0},{"$f":"-Inputs!W1820","v":0},{"$f":"-Inputs!X1820","v":0},{"$f":"-Inputs!Y1820","v":0},{"$f":"-Inputs!Z1820","v":0},{"$f":"-Inputs!AA1820","v":0},{"$f":"-Inputs!AB1820","v":0},{"$f":"-Inputs!AC1820","v":0},{"$f":"-Inputs!AD1820","v":0},{"$f":"-Inputs!AE1820","v":0},{"$f":"-Inputs!AF1820","v":0},{"$f":"-Inputs!AG1820","v":0},{"$f":"-Inputs!AH1820","v":0}]
[{"$f":"ROW()","v":1253},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1254},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1241:R1253)","v":0},{"$f":"SUM(S1241:S1253)","v":0},{"$f":"SUM(T1241:T1253)","v":-0.16398683242891568},{"$f":"SUM(U1241:U1253)","v":-0.14300992677702398},{"$f":"SUM(V1241:V1253)","v":-6.3941039068884764E-2},{"$f":"SUM(W1241:W1253)","v":-0.112594092608478},{"$f":"SUM(X1241:X1253)","v":-0.38493607295487864},{"$f":"SUM(Y1241:Y1253)","v":0},{"$f":"SUM(Z1241:Z1253)","v":0},{"$f":"SUM(AA1241:AA1253)","v":0},{"$f":"SUM(AB1241:AB1253)","v":0},{"$f":"SUM(AC1241:AC1253)","v":0},0,0,0,0,{"$f":"SUM(AH1241:AH1253)","v":0},{"$f":"SUM(AI1241:AI1253)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1255},"Depreciation"]
[{"$f":"ROW()","v":1256},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R1196<=0,R1211+R1226+R1241<0),-(R1211+R1226+R1241),IF(R1196<=0,0,-MIN(((R1211+R1241)/R1196)*((R1211+R1241)>0),(R1211+R1241))))","v":-24.677087756999995},-24.677087756999995,-24.677087756999995,-24.677087756999999,-24.677087756999999,-24.677087756999999,-24.677087757000002,-24.677087757000002,-24.677087757000006,-24.677087757000006,-24.677087757000006,-24.677087757000006,{"$f":"IF(AND(AD1196<=0,AD1211+AD1226+AD1241<0),-(AD1211+AD1226+AD1241),IF(AD1196<=0,0,-MIN(((AD1211+AD1241)/AD1196)*((AD1211+AD1241)>0),(AD1211+AD1241))))","v":-24.677087757000006},-24.677087757000006,-24.677087757000006,-24.677087757000002,{"$f":"IF(AND(AH1196<=0,AH1211+AH1226+AH1241<0),-(AH1211+AH1226+AH1241),IF(AH1196<=0,0,-MIN(((AH1211+AH1241)/AH1196)*((AH1211+AH1241)>0),(AH1211+AH1241))))","v":-24.677087757000002},{"$f":"IF(AND(AI1196<=0,AI1211+AI1226+AI1241<0),-(AI1211+AI1226+AI1241),IF(AI1196<=0,0,-MIN(((AI1211+AI1241)/AI1196)*((AI1211+AI1241)>0),(AI1211+AI1241))))","v":-24.677087756999999},-24.677087757000002,-24.677087757000002,0,0]
[{"$f":"ROW()","v":1257},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R1197<=0,R1212+R1227+R1242<0),-(R1212+R1227+R1242),IF(R1197<=0,0,-MIN(((R1212+R1242)/R1197)*((R1212+R1242)>0),(R1212+R1242))))","v":-6.3413536979999998},-6.3413536979999989,-6.3413536979999998,-6.3413536979999989,-6.3413536979999989,-6.341353697999998,-6.3413536979999989,-6.3413536979999998,-6.3413536979999989,-6.341353697999998,-6.341353697999998,-6.341353697999998,{"$f":"IF(AND(AD1197<=0,AD1212+AD1227+AD1242<0),-(AD1212+AD1227+AD1242),IF(AD1197<=0,0,-MIN(((AD1212+AD1242)/AD1197)*((AD1212+AD1242)>0),(AD1212+AD1242))))","v":-6.341353697999998},-6.341353697999998,-6.341353697999998,-6.3413536979999972,{"$f":"IF(AND(AH1197<=0,AH1212+AH1227+AH1242<0),-(AH1212+AH1227+AH1242),IF(AH1197<=0,0,-MIN(((AH1212+AH1242)/AH1197)*((AH1212+AH1242)>0),(AH1212+AH1242))))","v":-6.3413536979999972},{"$f":"IF(AND(AI1197<=0,AI1212+AI1227+AI1242<0),-(AI1212+AI1227+AI1242),IF(AI1197<=0,0,-MIN(((AI1212+AI1242)/AI1197)*((AI1212+AI1242)>0),(AI1212+AI1242))))","v":-6.3413536979999963},-6.3413536979999972,-6.3413536979999972,0,0]
[{"$f":"ROW()","v":1258},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R1198<=0,R1213+R1228+R1243<0),-(R1213+R1228+R1243),IF(R1198<=0,0,-MIN(((R1213+R1243)/R1198)*((R1213+R1243)>0),(R1213+R1243))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1198<=0,AD1213+AD1228+AD1243<0),-(AD1213+AD1228+AD1243),IF(AD1198<=0,0,-MIN(((AD1213+AD1243)/AD1198)*((AD1213+AD1243)>0),(AD1213+AD1243))))","v":0},0,0,0,{"$f":"IF(AND(AH1198<=0,AH1213+AH1228+AH1243<0),-(AH1213+AH1228+AH1243),IF(AH1198<=0,0,-MIN(((AH1213+AH1243)/AH1198)*((AH1213+AH1243)>0),(AH1213+AH1243))))","v":0},{"$f":"IF(AND(AI1198<=0,AI1213+AI1228+AI1243<0),-(AI1213+AI1228+AI1243),IF(AI1198<=0,0,-MIN(((AI1213+AI1243)/AI1198)*((AI1213+AI1243)>0),(AI1213+AI1243))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R1199<=0,R1214+R1229+R1244<0),-(R1214+R1229+R1244),IF(R1199<=0,0,-MIN(((R1214+R1244)/R1199)*((R1214+R1244)>0),(R1214+R1244))))","v":-0.28165869900000001},-0.28165869900000001,{"$f":"IF(AND(T1199<=0,T1214+T1229+T1244<0),-(T1214+T1229+T1244),IF(T1199<=0,0,-MIN(((T1214+T1244)/T1199)*((T1214+T1244)>0),(T1214+T1244))))","v":-0.2725483194206158},{"$f":"IF(AND(U1199<=0,U1214+U1229+U1244<0),-(U1214+U1229+U1244),IF(U1199<=0,0,-MIN(((U1214+U1244)/U1199)*((U1214+U1244)>0),(U1214+U1244))))","v":-0.26413597078667322},-0.26013965584486792,-0.25263338300430271,-0.22513794922181138,-0.22513794922181138,-0.22513794922181138,-0.22513794922181135,-0.22513794922181135,-0.22513794922181132,{"$f":"IF(AND(AD1199<=0,AD1214+AD1229+AD1244<0),-(AD1214+AD1229+AD1244),IF(AD1199<=0,0,-MIN(((AD1214+AD1244)/AD1199)*((AD1214+AD1244)>0),(AD1214+AD1244))))","v":-0.22513794922181132},-0.22513794922181132,-0.22513794922181132,-0.22513794922181135,{"$f":"IF(AND(AH1199<=0,AH1214+AH1229+AH1244<0),-(AH1214+AH1229+AH1244),IF(AH1199<=0,0,-MIN(((AH1214+AH1244)/AH1199)*((AH1214+AH1244)>0),(AH1214+AH1244))))","v":-0.22513794922181135},{"$f":"IF(AND(AI1199<=0,AI1214+AI1229+AI1244<0),-(AI1214+AI1229+AI1244),IF(AI1199<=0,0,-MIN(((AI1214+AI1244)/AI1199)*((AI1214+AI1244)>0),(AI1214+AI1244))))","v":-0.22513794922181138},-0.22513794922181135,-0.22513794922181135,0,0]
[{"$f":"ROW()","v":1260},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R1200<=0,R1215+R1230+R1245<0),-(R1215+R1230+R1245),IF(R1200<=0,0,-MIN(((R1215+R1245)/R1200)*((R1215+R1245)>0),(R1215+R1245))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1200<=0,AH1215+AH1230+AH1245<0),-(AH1215+AH1230+AH1245),IF(AH1200<=0,0,-MIN(((AH1215+AH1245)/AH1200)*((AH1215+AH1245)>0),(AH1215+AH1245))))","v":0},{"$f":"IF(AND(AI1200<=0,AI1215+AI1230+AI1245<0),-(AI1215+AI1230+AI1245),IF(AI1200<=0,0,-MIN(((AI1215+AI1245)/AI1200)*((AI1215+AI1245)>0),(AI1215+AI1245))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1261},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R1201<=0,R1216+R1231+R1246<0),-(R1216+R1231+R1246),IF(R1201<=0,0,-MIN(((R1216+R1246)/R1201)*((R1216+R1246)>0),(R1216+R1246))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1201<=0,AH1216+AH1231+AH1246<0),-(AH1216+AH1231+AH1246),IF(AH1201<=0,0,-MIN(((AH1216+AH1246)/AH1201)*((AH1216+AH1246)>0),(AH1216+AH1246))))","v":0},{"$f":"IF(AND(AI1201<=0,AI1216+AI1231+AI1246<0),-(AI1216+AI1231+AI1246),IF(AI1201<=0,0,-MIN(((AI1216+AI1246)/AI1201)*((AI1216+AI1246)>0),(AI1216+AI1246))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1262},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R1202<=0,R1217+R1232+R1247<0),-(R1217+R1232+R1247),IF(R1202<=0,0,-MIN(((R1217+R1247)/R1202)*((R1217+R1247)>0),(R1217+R1247))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1202<=0,AH1217+AH1232+AH1247<0),-(AH1217+AH1232+AH1247),IF(AH1202<=0,0,-MIN(((AH1217+AH1247)/AH1202)*((AH1217+AH1247)>0),(AH1217+AH1247))))","v":0},{"$f":"IF(AND(AI1202<=0,AI1217+AI1232+AI1247<0),-(AI1217+AI1232+AI1247),IF(AI1202<=0,0,-MIN(((AI1217+AI1247)/AI1202)*((AI1217+AI1247)>0),(AI1217+AI1247))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1263},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R1203<=0,R1218+R1233+R1248<0),-(R1218+R1233+R1248),IF(R1203<=0,0,-MIN(((R1218+R1248)/R1203)*((R1218+R1248)>0),(R1218+R1248))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1203<=0,AH1218+AH1233+AH1248<0),-(AH1218+AH1233+AH1248),IF(AH1203<=0,0,-MIN(((AH1218+AH1248)/AH1203)*((AH1218+AH1248)>0),(AH1218+AH1248))))","v":0},{"$f":"IF(AND(AI1203<=0,AI1218+AI1233+AI1248<0),-(AI1218+AI1233+AI1248),IF(AI1203<=0,0,-MIN(((AI1218+AI1248)/AI1203)*((AI1218+AI1248)>0),(AI1218+AI1248))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1264},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R1204<=0,R1219+R1234+R1249<0),-(R1219+R1234+R1249),IF(R1204<=0,0,-MIN(((R1219+R1249)/R1204)*((R1219+R1249)>0),(R1219+R1249))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1204<=0,AH1219+AH1234+AH1249<0),-(AH1219+AH1234+AH1249),IF(AH1204<=0,0,-MIN(((AH1219+AH1249)/AH1204)*((AH1219+AH1249)>0),(AH1219+AH1249))))","v":0},{"$f":"IF(AND(AI1204<=0,AI1219+AI1234+AI1249<0),-(AI1219+AI1234+AI1249),IF(AI1204<=0,0,-MIN(((AI1219+AI1249)/AI1204)*((AI1219+AI1249)>0),(AI1219+AI1249))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1265},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1266},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1267},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1268},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R1208<=0,R1223+R1238+R1253<0),-(R1223+R1238+R1253),IF(R1208<=0,0,-MIN(((R1223+R1253)/R1208)*((R1223+R1253)>0),(R1223+R1253))))","v":0},0,{"$f":"IF(AND(T1208<=0,T1223+T1238+T1253<0),-(T1223+T1238+T1253),IF(T1208<=0,0,-MIN(((T1223+T1253)/T1208)*((T1223+T1253)>0),(T1223+T1253))))","v":0},{"$f":"IF(AND(U1208<=0,U1223+U1238+U1253<0),-(U1223+U1238+U1253),IF(U1208<=0,0,-MIN(((U1223+U1253)/U1208)*((U1223+U1253)>0),(U1223+U1253))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1208<=0,AD1223+AD1238+AD1253<0),-(AD1223+AD1238+AD1253),IF(AD1208<=0,0,-MIN(((AD1223+AD1253)/AD1208)*((AD1223+AD1253)>0),(AD1223+AD1253))))","v":0},0,0,0,{"$f":"IF(AND(AH1208<=0,AH1223+AH1238+AH1253<0),-(AH1223+AH1238+AH1253),IF(AH1208<=0,0,-MIN(((AH1223+AH1253)/AH1208)*((AH1223+AH1253)>0),(AH1223+AH1253))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1269},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1256:R1268)","v":-31.300100153999995},{"$f":"SUM(S1256:S1268)","v":-31.300100153999995},{"$f":"SUM(T1256:T1268)","v":-31.290989774420609},{"$f":"SUM(U1256:U1268)","v":-31.28257742578667},{"$f":"SUM(V1256:V1268)","v":-31.278581110844865},{"$f":"SUM(W1256:W1268)","v":-31.271074838004299},{"$f":"SUM(X1256:X1268)","v":-31.243579404221812},{"$f":"SUM(Y1256:Y1268)","v":-31.243579404221812},{"$f":"SUM(Z1256:Z1268)","v":-31.243579404221816},{"$f":"SUM(AA1256:AA1268)","v":-31.243579404221816},{"$f":"SUM(AB1256:AB1268)","v":-31.243579404221816},{"$f":"SUM(AC1256:AC1268)","v":-31.243579404221816},-31.243579404221816,-31.243579404221816,-31.243579404221816,-31.243579404221812,{"$f":"SUM(AH1256:AH1268)","v":-31.243579404221812},{"$f":"SUM(AI1256:AI1268)","v":-31.243579404221805},-31.243579404221812,-31.243579404221812,0,0]
[{"$f":"ROW()","v":1270},"Closing Value"]
[{"$f":"ROW()","v":1271},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1211+Q1226+Q1241+Q1256","v":493.54175513999991},468.86466738299993,444.18757962599994,419.51049186899996,394.83340411199998,370.156316355,345.47922859800002,320.80214084100004,296.12505308400006,271.44796532700008,246.77087757000007,222.09378981300006,197.41670205600005,{"$f":"AD1211+AD1226+AD1241+AD1256","v":172.73961429900004},148.06252654200003,123.38543878500002,98.70835102800001,{"$f":"AH1211+AH1226+AH1241+AH1256","v":74.031263271},{"$f":"AI1211+AI1226+AI1241+AI1256","v":49.354175514000005},24.677087757000002,0,0,0]
[{"$f":"ROW()","v":1272},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1212+Q1227+Q1242+Q1257","v":126.82707395999999},120.48572026199999,114.14436656399999,107.80301286599999,101.46165916799998,95.120305469999977,88.778951771999985,82.437598073999993,76.096244375999987,69.754890677999981,63.413536979999982,57.072183281999983,50.730829583999984,{"$f":"AD1212+AD1227+AD1242+AD1257","v":44.389475885999985},38.048122187999986,31.706768489999988,25.365414791999989,{"$f":"AH1212+AH1227+AH1242+AH1257","v":19.02406109399999},{"$f":"AI1212+AI1227+AI1242+AI1257","v":12.682707395999994},6.3413536979999972,0,0,0]
[{"$f":"ROW()","v":1273},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1213+Q1228+Q1243+Q1258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1213+AD1228+AD1243+AD1258","v":0},0,0,0,{"$f":"AH1213+AH1228+AH1243+AH1258","v":0},{"$f":"AI1213+AI1228+AI1243+AI1258","v":0},0,0,0,0]
[{"$f":"ROW()","v":1274},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1214+Q1229+Q1244+Q1259","v":5.6331739800000005},5.3515152810000002,5.0698565819999999,4.6333214301504686,4.2261755325867716,3.9020948376730189,3.5368673620602382,2.926793339883548,2.7016553906617364,2.4765174414399249,2.2513794922181134,2.0262415429963019,1.8011035937744906,{"$f":"AD1214+AD1229+AD1244+AD1259","v":1.5759656445526793},1.350827695330868,1.1256897461090567,0.9005517968872454,{"$f":"AH1214+AH1229+AH1244+AH1259","v":0.67541384766543411},{"$f":"AI1214+AI1229+AI1244+AI1259","v":0.4502758984436227},0.22513794922181135,0,0,0]
[{"$f":"ROW()","v":1275},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1215+Q1230+Q1245+Q1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1215+AH1230+AH1245+AH1260","v":0},{"$f":"AI1215+AI1230+AI1245+AI1260","v":0},0,0,0,0]
[{"$f":"ROW()","v":1276},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1216+Q1231+Q1246+Q1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1216+AH1231+AH1246+AH1261","v":0},{"$f":"AI1216+AI1231+AI1246+AI1261","v":0},0,0,0,0]
[{"$f":"ROW()","v":1277},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1217+Q1232+Q1247+Q1262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1217+AH1232+AH1247+AH1262","v":0},{"$f":"AI1217+AI1232+AI1247+AI1262","v":0},0,0,0,0]
[{"$f":"ROW()","v":1278},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1218+Q1233+Q1248+Q1263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1279},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1219+Q1234+Q1249+Q1264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1280},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1281},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1222+Q1237+Q1252+Q1267","v":1.4154523300000001},1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,{"$f":"AD1222+AD1237+AD1252+AD1267","v":1.4154523300000001},1.4154523300000001,1.4154523300000001,1.4154523300000001,{"$f":"AH1222+AH1237+AH1252+AH1267","v":1.4154523300000001},1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1223+Q1238+Q1253+Q1268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1223+AD1238+AD1253+AD1268","v":0},0,0,0,{"$f":"AH1223+AH1238+AH1253+AH1268","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1271:Q1283)","v":627.41745540999989},{"$f":"SUM(R1271:R1283)","v":596.117355256},{"$f":"SUM(S1271:S1283)","v":564.81725510199988},{"$f":"SUM(T1271:T1283)","v":533.36227849515035},{"$f":"SUM(U1271:U1283)","v":501.93669114258671},{"$f":"SUM(V1271:V1283)","v":470.59416899267302},{"$f":"SUM(W1271:W1283)","v":439.21050006206025},{"$f":"SUM(X1271:X1283)","v":407.58198458488357},{"$f":"SUM(Y1271:Y1283)","v":376.33840518066182},{"$f":"SUM(Z1271:Z1283)","v":345.09482577643996},{"$f":"SUM(AA1271:AA1283)","v":313.85124637221816},{"$f":"SUM(AB1271:AB1283)","v":282.60766696799629},{"$f":"SUM(AC1271:AC1283)","v":251.36408756377452},220.12050815955268,188.87692875533088,157.63334935110908,126.38976994688724,{"$f":"SUM(AH1271:AH1283)","v":95.146190542665423},{"$f":"SUM(AI1271:AI1283)","v":63.902611138443625},32.659031734221813,1.4154523300000001,1.4154523300000001,1.4154523300000001]
[{"$f":"ROW()","v":1285},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":1286},null,"Pipeline"]
[{"$f":"ROW()","v":1287},null,"Compression"]
[{"$f":"ROW()","v":1288},null,"Metering"]
[{"$f":"ROW()","v":1289},null,"Other Depreciable"]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1293},null,"Building"]
[{"$f":"ROW()","v":1294},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1295},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1296},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1297},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1298},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1299},null,"Total"]
[{"$f":"ROW()","v":1300}]
["2009 Capex"]
[{"$f":"ROW()","v":1302},"Life"]
[{"$f":"ROW()","v":1303},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,S1303-1)","v":19},{"$f":"MAX(0,T1303-1)","v":18},{"$f":"MAX(0,U1303-1)","v":17},{"$f":"MAX(0,V1303-1)","v":16},{"$f":"MAX(0,W1303-1)","v":15},{"$f":"MAX(0,X1303-1)","v":14},{"$f":"MAX(0,Y1303-1)","v":13},{"$f":"MAX(0,Z1303-1)","v":12},{"$f":"MAX(0,AA1303-1)","v":11},{"$f":"MAX(0,AB1303-1)","v":10},{"$f":"MAX(0,AC1303-1)","v":9},{"$f":"MAX(0,AD1303-1)","v":8},{"$f":"MAX(0,AE1303-1)","v":7},{"$f":"MAX(0,AF1303-1)","v":6},{"$f":"MAX(0,AG1303-1)","v":5},{"$f":"MAX(0,AH1303-1)","v":4},{"$f":"MAX(0,AI1303-1)","v":3},{"$f":"MAX(0,AJ1303-1)","v":2},{"$f":"MAX(0,AK1303-1)","v":1},{"$f":"MAX(0,AL1303-1)","v":0}]
[{"$f":"ROW()","v":1304},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1305},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1307},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1309},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1310},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1311},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1312},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1313},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1315},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,S1315-1)","v":4},{"$f":"MAX(0,T1315-1)","v":3},{"$f":"MAX(0,U1315-1)","v":2},{"$f":"MAX(0,V1315-1)","v":1},{"$f":"MAX(0,W1315-1)","v":0},{"$f":"MAX(0,X1315-1)","v":0},{"$f":"MAX(0,Y1315-1)","v":0},{"$f":"MAX(0,Z1315-1)","v":0},{"$f":"MAX(0,AA1315-1)","v":0},{"$f":"MAX(0,AB1315-1)","v":0},{"$f":"MAX(0,AC1315-1)","v":0},{"$f":"MAX(0,AD1315-1)","v":0},{"$f":"MAX(0,AE1315-1)","v":0},{"$f":"MAX(0,AF1315-1)","v":0},{"$f":"MAX(0,AG1315-1)","v":0},{"$f":"MAX(0,AH1315-1)","v":0},{"$f":"MAX(0,AI1315-1)","v":0},{"$f":"MAX(0,AJ1315-1)","v":0},{"$f":"MAX(0,AK1315-1)","v":0},{"$f":"MAX(0,AL1315-1)","v":0}]
[{"$f":"ROW()","v":1316}]
[{"$f":"ROW()","v":1317},"Opening Value"]
[{"$f":"ROW()","v":1318},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1378","v":0},0,0,{"$f":"T1378","v":0},0,0,0,0,0,0,0,0,{"$f":"AC1378","v":0},0,0,0,0,{"$f":"AH1378","v":0},0,0,0,0]
[{"$f":"ROW()","v":1319},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"T1379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1320},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.6179759999999999E-2,7.1101109333333329E-2,{"$f":"T1380","v":6.6022458666666659E-2},6.0943807999999995E-2,5.5865157333333332E-2,5.0786506666666661E-2,4.5707855999999998E-2,4.0629205333333335E-2,3.5550554666666664E-2,3.0471903999999998E-2,2.5393253333333331E-2,2.0314602666666664E-2,1.5235951999999997E-2,1.015730133333333E-2,5.0786506666666651E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":1321},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.54429260000000013,0.51707797000000011,{"$f":"T1381","v":0.48986334000000009},0.46264871000000007,0.35659752846520698,0.33431018293613157,0.29262586205720337,0.27172401476740315,0.25082216747760289,0.22992032018780265,0.20901847289800241,0.18811662560820216,0.16721477831840192,0.14631293102860168,0.12541108373880144,0.1045092364490012,8.3607389159200962E-2,6.2705541869400722E-2,4.1803694579600481E-2,2.0901847289800241E-2,0]
[{"$f":"ROW()","v":1322},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1382","v":0},{"$f":"R1382","v":0},{"$f":"S1382","v":0},{"$f":"T1382","v":0},{"$f":"U1382","v":0},{"$f":"V1382","v":0},{"$f":"W1382","v":0},{"$f":"X1382","v":0},{"$f":"Y1382","v":0},{"$f":"Z1382","v":0},{"$f":"AA1382","v":0},{"$f":"AB1382","v":0},{"$f":"AC1382","v":0},{"$f":"AD1382","v":0},{"$f":"AE1382","v":0},{"$f":"AF1382","v":0},{"$f":"AG1382","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1324},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1325},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1385","v":0},{"$f":"R1385","v":0},{"$f":"S1385","v":0},{"$f":"T1385","v":0},{"$f":"U1385","v":0},{"$f":"V1385","v":0},{"$f":"W1385","v":0},{"$f":"X1385","v":0},{"$f":"Y1385","v":0},{"$f":"Z1385","v":0},{"$f":"AA1385","v":0},{"$f":"AB1385","v":0},{"$f":"AC1385","v":0},{"$f":"AD1385","v":0},{"$f":"AE1385","v":0},{"$f":"AF1385","v":0},{"$f":"AG1385","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1326},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1386","v":0},{"$f":"R1386","v":0},{"$f":"S1386","v":0},{"$f":"T1386","v":0},{"$f":"U1386","v":0},{"$f":"V1386","v":0},{"$f":"W1386","v":0},{"$f":"X1386","v":0},{"$f":"Y1386","v":0},{"$f":"Z1386","v":0},{"$f":"AA1386","v":0},{"$f":"AB1386","v":0},{"$f":"AC1386","v":0},{"$f":"AD1386","v":0},{"$f":"AE1386","v":0},{"$f":"AF1386","v":0},{"$f":"AG1386","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1327},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1328},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1329},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1389","v":0},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,{"$f":"AC1389","v":0.66129320999999996},{"$f":"AD1389","v":0.66129320999999996},{"$f":"AE1389","v":0.66129320999999996},{"$f":"AF1389","v":0.66129320999999996},{"$f":"AG1389","v":0.66129320999999996},{"$f":"AH1389","v":0.66129320999999996},{"$f":"AI1389","v":0.66129320999999996},{"$f":"AJ1389","v":0.66129320999999996},{"$f":"AK1389","v":0.66129320999999996},{"$f":"AL1389","v":0.66129320999999996}]
[{"$f":"ROW()","v":1330},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1390","v":0},{"$f":"R1390","v":0},{"$f":"S1390","v":0},{"$f":"T1390","v":0},{"$f":"U1390","v":0},{"$f":"V1390","v":0},{"$f":"W1390","v":0},{"$f":"X1390","v":0},{"$f":"Y1390","v":0},{"$f":"Z1390","v":0},{"$f":"AA1390","v":0},{"$f":"AB1390","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1318:R1330)","v":0},{"$f":"SUM(S1318:S1330)","v":1.2817655700000001},{"$f":"SUM(T1318:T1330)","v":1.2494722893333334},{"$f":"SUM(U1318:U1330)","v":1.2171790086666667},{"$f":"SUM(V1318:V1330)","v":1.184885728},{"$f":"SUM(W1318:W1330)","v":1.0737558957985402},{"$f":"SUM(X1318:X1330)","v":1.0463898996027983},{"$f":"SUM(Y1318:Y1330)","v":0.99962692805720332},{"$f":"SUM(Z1318:Z1330)","v":0.97364643010073648},{"$f":"SUM(AA1318:AA1330)","v":0.94766593214426953},{"$f":"SUM(AB1318:AB1330)","v":0.92168543418780269},{"$f":"SUM(AC1318:AC1330)","v":0.89570493623133574},0.86972443827486878,0.84374394031840194,0.81776344236193499,0.79178294440546804,{"$f":"SUM(AH1318:AH1330)","v":0.7658024464490012},0.74490059915920093,0.72399875186940066,0.7030969045796005,0.68219505728980023,0.66129320999999996]
[{"$f":"ROW()","v":1332},"Capex"]
[{"$f":"ROW()","v":1333},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$262","v":0}]
[{"$f":"ROW()","v":1334},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$263","v":0}]
[{"$f":"ROW()","v":1335},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$264","v":7.6179759999999999E-2}]
[{"$f":"ROW()","v":1336},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$265","v":0.54429260000000013}]
[{"$f":"ROW()","v":1337},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$266","v":0}]
[{"$f":"ROW()","v":1338},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$267","v":0}]
[{"$f":"ROW()","v":1339},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$268","v":0}]
[{"$f":"ROW()","v":1340},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$269","v":0}]
[{"$f":"ROW()","v":1341},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$270","v":0}]
[{"$f":"ROW()","v":1342},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1343},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$273","v":0.66129320999999996}]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$274","v":0}]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1333:R1345)","v":1.2817655700000001}]
[{"$f":"ROW()","v":1347},"Redundant or Disposed"]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1824","v":0},{"$f":"-Inputs!U1824","v":0},{"$f":"-Inputs!V1824","v":0},{"$f":"-Inputs!W1824","v":0},{"$f":"-Inputs!X1824","v":0},{"$f":"-Inputs!Y1824","v":0},{"$f":"-Inputs!Z1824","v":0},{"$f":"-Inputs!AA1824","v":0},{"$f":"-Inputs!AB1824","v":0},{"$f":"-Inputs!AC1824","v":0},{"$f":"-Inputs!AD1824","v":0},{"$f":"-Inputs!AE1824","v":0},{"$f":"-Inputs!AF1824","v":0},{"$f":"-Inputs!AG1824","v":0},{"$f":"-Inputs!AH1824","v":0}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1825","v":0},{"$f":"-Inputs!U1825","v":0},{"$f":"-Inputs!V1825","v":0},{"$f":"-Inputs!W1825","v":0},{"$f":"-Inputs!X1825","v":0},{"$f":"-Inputs!Y1825","v":0},{"$f":"-Inputs!Z1825","v":0},{"$f":"-Inputs!AA1825","v":0},{"$f":"-Inputs!AB1825","v":0},{"$f":"-Inputs!AC1825","v":0},{"$f":"-Inputs!AD1825","v":0},{"$f":"-Inputs!AE1825","v":0},{"$f":"-Inputs!AF1825","v":0},{"$f":"-Inputs!AG1825","v":0},{"$f":"-Inputs!AH1825","v":0}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1826","v":0},{"$f":"-Inputs!U1826","v":0},{"$f":"-Inputs!V1826","v":0},{"$f":"-Inputs!W1826","v":0},{"$f":"-Inputs!X1826","v":0},{"$f":"-Inputs!Y1826","v":0},{"$f":"-Inputs!Z1826","v":0},{"$f":"-Inputs!AA1826","v":0},{"$f":"-Inputs!AB1826","v":0},{"$f":"-Inputs!AC1826","v":0},{"$f":"-Inputs!AD1826","v":0},{"$f":"-Inputs!AE1826","v":0},{"$f":"-Inputs!AF1826","v":0},{"$f":"-Inputs!AG1826","v":0},{"$f":"-Inputs!AH1826","v":0}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1827","v":0},{"$f":"-Inputs!U1827","v":0},{"$f":"-Inputs!V1827","v":-8.3763836005717629E-2},{"$f":"-Inputs!W1827","v":0},{"$f":"-Inputs!X1827","v":-2.0782473589127964E-2},{"$f":"-Inputs!Y1827","v":0},{"$f":"-Inputs!Z1827","v":0},{"$f":"-Inputs!AA1827","v":0},{"$f":"-Inputs!AB1827","v":0},{"$f":"-Inputs!AC1827","v":0},{"$f":"-Inputs!AD1827","v":0},{"$f":"-Inputs!AE1827","v":0},{"$f":"-Inputs!AF1827","v":0},{"$f":"-Inputs!AG1827","v":0},{"$f":"-Inputs!AH1827","v":0}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1828","v":0},{"$f":"-Inputs!U1828","v":0},{"$f":"-Inputs!V1828","v":0},{"$f":"-Inputs!W1828","v":0},{"$f":"-Inputs!X1828","v":0},{"$f":"-Inputs!Y1828","v":0},{"$f":"-Inputs!Z1828","v":0},{"$f":"-Inputs!AA1828","v":0},{"$f":"-Inputs!AB1828","v":0},{"$f":"-Inputs!AC1828","v":0},{"$f":"-Inputs!AD1828","v":0},{"$f":"-Inputs!AE1828","v":0},{"$f":"-Inputs!AF1828","v":0},{"$f":"-Inputs!AG1828","v":0},{"$f":"-Inputs!AH1828","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1829","v":0},{"$f":"-Inputs!U1829","v":0},{"$f":"-Inputs!V1829","v":0},{"$f":"-Inputs!W1829","v":0},{"$f":"-Inputs!X1829","v":0},{"$f":"-Inputs!Y1829","v":0},{"$f":"-Inputs!Z1829","v":0},{"$f":"-Inputs!AA1829","v":0},{"$f":"-Inputs!AB1829","v":0},{"$f":"-Inputs!AC1829","v":0},{"$f":"-Inputs!AD1829","v":0},{"$f":"-Inputs!AE1829","v":0},{"$f":"-Inputs!AF1829","v":0},{"$f":"-Inputs!AG1829","v":0},{"$f":"-Inputs!AH1829","v":0}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1830","v":0},{"$f":"-Inputs!U1830","v":0},{"$f":"-Inputs!V1830","v":0},{"$f":"-Inputs!W1830","v":0},{"$f":"-Inputs!X1830","v":0},{"$f":"-Inputs!Y1830","v":0},{"$f":"-Inputs!Z1830","v":0},{"$f":"-Inputs!AA1830","v":0},{"$f":"-Inputs!AB1830","v":0},{"$f":"-Inputs!AC1830","v":0},{"$f":"-Inputs!AD1830","v":0},{"$f":"-Inputs!AE1830","v":0},{"$f":"-Inputs!AF1830","v":0},{"$f":"-Inputs!AG1830","v":0},{"$f":"-Inputs!AH1830","v":0}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1831","v":0},{"$f":"-Inputs!U1831","v":0},{"$f":"-Inputs!V1831","v":0},{"$f":"-Inputs!W1831","v":0},{"$f":"-Inputs!X1831","v":0},{"$f":"-Inputs!Y1831","v":0},{"$f":"-Inputs!Z1831","v":0},{"$f":"-Inputs!AA1831","v":0},{"$f":"-Inputs!AB1831","v":0},{"$f":"-Inputs!AC1831","v":0},{"$f":"-Inputs!AD1831","v":0},{"$f":"-Inputs!AE1831","v":0},{"$f":"-Inputs!AF1831","v":0},{"$f":"-Inputs!AG1831","v":0},{"$f":"-Inputs!AH1831","v":0}]
[{"$f":"ROW()","v":1356},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1832","v":0},{"$f":"-Inputs!U1832","v":0},{"$f":"-Inputs!V1832","v":0},{"$f":"-Inputs!W1832","v":0},{"$f":"-Inputs!X1832","v":0},{"$f":"-Inputs!Y1832","v":0},{"$f":"-Inputs!Z1832","v":0},{"$f":"-Inputs!AA1832","v":0},{"$f":"-Inputs!AB1832","v":0},{"$f":"-Inputs!AC1832","v":0},{"$f":"-Inputs!AD1832","v":0},{"$f":"-Inputs!AE1832","v":0},{"$f":"-Inputs!AF1832","v":0},{"$f":"-Inputs!AG1832","v":0},{"$f":"-Inputs!AH1832","v":0}]
[{"$f":"ROW()","v":1357},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1358},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1359},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1835","v":0},{"$f":"-Inputs!U1835","v":0},{"$f":"-Inputs!V1835","v":0},{"$f":"-Inputs!W1835","v":0},{"$f":"-Inputs!X1835","v":0},{"$f":"-Inputs!Y1835","v":0},{"$f":"-Inputs!Z1835","v":0},{"$f":"-Inputs!AA1835","v":0},{"$f":"-Inputs!AB1835","v":0},{"$f":"-Inputs!AC1835","v":0},{"$f":"-Inputs!AD1835","v":0},{"$f":"-Inputs!AE1835","v":0},{"$f":"-Inputs!AF1835","v":0},{"$f":"-Inputs!AG1835","v":0},{"$f":"-Inputs!AH1835","v":0}]
[{"$f":"ROW()","v":1360},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1361},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1348:S1360)","v":0},{"$f":"SUM(T1348:T1360)","v":0},{"$f":"SUM(U1348:U1360)","v":0},{"$f":"SUM(V1348:V1360)","v":-8.3763836005717629E-2},{"$f":"SUM(W1348:W1360)","v":0},{"$f":"SUM(X1348:X1360)","v":-2.0782473589127964E-2},{"$f":"SUM(Y1348:Y1360)","v":0},{"$f":"SUM(Z1348:Z1360)","v":0},{"$f":"SUM(AA1348:AA1360)","v":0},{"$f":"SUM(AB1348:AB1360)","v":0},{"$f":"SUM(AC1348:AC1360)","v":0},0,0,0,0,{"$f":"SUM(AH1348:AH1360)","v":0},{"$f":"SUM(AI1348:AI1360)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1362},"Depreciation"]
[{"$f":"ROW()","v":1363},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1303<=0,S1318+S1333+S1348<0),-(S1318+S1333+S1348),IF(S1303<=0,0,-MIN(((S1318+S1348)/S1303)*((S1318+S1348)>0),(S1318+S1348))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1303<=0,AD1318+AD1333+AD1348<0),-(AD1318+AD1333+AD1348),IF(AD1303<=0,0,-MIN(((AD1318+AD1348)/AD1303)*((AD1318+AD1348)>0),(AD1318+AD1348))))","v":0},0,0,0,{"$f":"IF(AND(AH1303<=0,AH1318+AH1333+AH1348<0),-(AH1318+AH1333+AH1348),IF(AH1303<=0,0,-MIN(((AH1318+AH1348)/AH1303)*((AH1318+AH1348)>0),(AH1318+AH1348))))","v":0},{"$f":"IF(AND(AI1303<=0,AI1318+AI1333+AI1348<0),-(AI1318+AI1333+AI1348),IF(AI1303<=0,0,-MIN(((AI1318+AI1348)/AI1303)*((AI1318+AI1348)>0),(AI1318+AI1348))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1364},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1304<=0,S1319+S1334+S1349<0),-(S1319+S1334+S1349),IF(S1304<=0,0,-MIN(((S1319+S1349)/S1304)*((S1319+S1349)>0),(S1319+S1349))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1304<=0,AD1319+AD1334+AD1349<0),-(AD1319+AD1334+AD1349),IF(AD1304<=0,0,-MIN(((AD1319+AD1349)/AD1304)*((AD1319+AD1349)>0),(AD1319+AD1349))))","v":0},0,0,0,{"$f":"IF(AND(AH1304<=0,AH1319+AH1334+AH1349<0),-(AH1319+AH1334+AH1349),IF(AH1304<=0,0,-MIN(((AH1319+AH1349)/AH1304)*((AH1319+AH1349)>0),(AH1319+AH1349))))","v":0},{"$f":"IF(AND(AI1304<=0,AI1319+AI1334+AI1349<0),-(AI1319+AI1334+AI1349),IF(AI1304<=0,0,-MIN(((AI1319+AI1349)/AI1304)*((AI1319+AI1349)>0),(AI1319+AI1349))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1365},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1305<=0,S1320+S1335+S1350<0),-(S1320+S1335+S1350),IF(S1305<=0,0,-MIN(((S1320+S1350)/S1305)*((S1320+S1350)>0),(S1320+S1350))))","v":-5.0786506666666668E-3},-5.078650666666666E-3,-5.078650666666666E-3,-5.078650666666666E-3,-5.0786506666666668E-3,-5.078650666666666E-3,-5.0786506666666668E-3,-5.0786506666666668E-3,-5.078650666666666E-3,-5.078650666666666E-3,-5.078650666666666E-3,{"$f":"IF(AND(AD1305<=0,AD1320+AD1335+AD1350<0),-(AD1320+AD1335+AD1350),IF(AD1305<=0,0,-MIN(((AD1320+AD1350)/AD1305)*((AD1320+AD1350)>0),(AD1320+AD1350))))","v":-5.078650666666666E-3},-5.078650666666666E-3,-5.0786506666666651E-3,-5.0786506666666651E-3,{"$f":"IF(AND(AH1305<=0,AH1320+AH1335+AH1350<0),-(AH1320+AH1335+AH1350),IF(AH1305<=0,0,-MIN(((AH1320+AH1350)/AH1305)*((AH1320+AH1350)>0),(AH1320+AH1350))))","v":0},{"$f":"IF(AND(AI1305<=0,AI1320+AI1335+AI1350<0),-(AI1320+AI1335+AI1350),IF(AI1305<=0,0,-MIN(((AI1320+AI1350)/AI1305)*((AI1320+AI1350)>0),(AI1320+AI1350))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1366},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1306<=0,S1321+S1336+S1351<0),-(S1321+S1336+S1351),IF(S1306<=0,0,-MIN(((S1321+S1351)/S1306)*((S1321+S1351)>0),(S1321+S1351))))","v":-2.7214630000000007E-2},-2.7214630000000007E-2,{"$f":"IF(AND(U1306<=0,U1321+U1336+U1351<0),-(U1321+U1336+U1351),IF(U1306<=0,0,-MIN(((U1321+U1351)/U1306)*((U1321+U1351)>0),(U1321+U1351))))","v":-2.7214630000000004E-2},-2.2287345529075436E-2,-2.2287345529075436E-2,-2.0901847289800237E-2,-2.0901847289800241E-2,-2.0901847289800244E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,{"$f":"IF(AND(AD1306<=0,AD1321+AD1336+AD1351<0),-(AD1321+AD1336+AD1351),IF(AD1306<=0,0,-MIN(((AD1321+AD1351)/AD1306)*((AD1321+AD1351)>0),(AD1321+AD1351))))","v":-2.0901847289800241E-2},-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,{"$f":"IF(AND(AH1306<=0,AH1321+AH1336+AH1351<0),-(AH1321+AH1336+AH1351),IF(AH1306<=0,0,-MIN(((AH1321+AH1351)/AH1306)*((AH1321+AH1351)>0),(AH1321+AH1351))))","v":-2.0901847289800241E-2},{"$f":"IF(AND(AI1306<=0,AI1321+AI1336+AI1351<0),-(AI1321+AI1336+AI1351),IF(AI1306<=0,0,-MIN(((AI1321+AI1351)/AI1306)*((AI1321+AI1351)>0),(AI1321+AI1351))))","v":-2.0901847289800241E-2},-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,0]
[{"$f":"ROW()","v":1367},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(AND(U1307<=0,U1322+U1337+U1352<0),-(U1322+U1337+U1352),IF(U1307<=0,0,-MIN(((U1322+U1352)/U1307)*((U1322+U1352)>0),(U1322+U1352))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1307<=0,AH1322+AH1337+AH1352<0),-(AH1322+AH1337+AH1352),IF(AH1307<=0,0,-MIN(((AH1322+AH1352)/AH1307)*((AH1322+AH1352)>0),(AH1322+AH1352))))","v":0},{"$f":"IF(AND(AI1307<=0,AI1322+AI1337+AI1352<0),-(AI1322+AI1337+AI1352),IF(AI1307<=0,0,-MIN(((AI1322+AI1352)/AI1307)*((AI1322+AI1352)>0),(AI1322+AI1352))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1368},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(AND(U1308<=0,U1323+U1338+U1353<0),-(U1323+U1338+U1353),IF(U1308<=0,0,-MIN(((U1323+U1353)/U1308)*((U1323+U1353)>0),(U1323+U1353))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1308<=0,AH1323+AH1338+AH1353<0),-(AH1323+AH1338+AH1353),IF(AH1308<=0,0,-MIN(((AH1323+AH1353)/AH1308)*((AH1323+AH1353)>0),(AH1323+AH1353))))","v":0},{"$f":"IF(AND(AI1308<=0,AI1323+AI1338+AI1353<0),-(AI1323+AI1338+AI1353),IF(AI1308<=0,0,-MIN(((AI1323+AI1353)/AI1308)*((AI1323+AI1353)>0),(AI1323+AI1353))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1369},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(AND(U1309<=0,U1324+U1339+U1354<0),-(U1324+U1339+U1354),IF(U1309<=0,0,-MIN(((U1324+U1354)/U1309)*((U1324+U1354)>0),(U1324+U1354))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1309<=0,AH1324+AH1339+AH1354<0),-(AH1324+AH1339+AH1354),IF(AH1309<=0,0,-MIN(((AH1324+AH1354)/AH1309)*((AH1324+AH1354)>0),(AH1324+AH1354))))","v":0},{"$f":"IF(AND(AI1309<=0,AI1324+AI1339+AI1354<0),-(AI1324+AI1339+AI1354),IF(AI1309<=0,0,-MIN(((AI1324+AI1354)/AI1309)*((AI1324+AI1354)>0),(AI1324+AI1354))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1370},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(AND(U1310<=0,U1325+U1340+U1355<0),-(U1325+U1340+U1355),IF(U1310<=0,0,-MIN(((U1325+U1355)/U1310)*((U1325+U1355)>0),(U1325+U1355))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1310<=0,AH1325+AH1340+AH1355<0),-(AH1325+AH1340+AH1355),IF(AH1310<=0,0,-MIN(((AH1325+AH1355)/AH1310)*((AH1325+AH1355)>0),(AH1325+AH1355))))","v":0},{"$f":"IF(AND(AI1310<=0,AI1325+AI1340+AI1355<0),-(AI1325+AI1340+AI1355),IF(AI1310<=0,0,-MIN(((AI1325+AI1355)/AI1310)*((AI1325+AI1355)>0),(AI1325+AI1355))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1371},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1372},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1373},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1374},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1375},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1315<=0,S1330+S1345+S1360<0),-(S1330+S1345+S1360),IF(S1315<=0,0,-MIN(((S1330+S1360)/S1315)*((S1330+S1360)>0),(S1330+S1360))))","v":0},{"$f":"IF(AND(T1315<=0,T1330+T1345+T1360<0),-(T1330+T1345+T1360),IF(T1315<=0,0,-MIN(((T1330+T1360)/T1315)*((T1330+T1360)>0),(T1330+T1360))))","v":0},{"$f":"IF(AND(U1315<=0,U1330+U1345+U1360<0),-(U1330+U1345+U1360),IF(U1315<=0,0,-MIN(((U1330+U1360)/U1315)*((U1330+U1360)>0),(U1330+U1360))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1315<=0,AD1330+AD1345+AD1360<0),-(AD1330+AD1345+AD1360),IF(AD1315<=0,0,-MIN(((AD1330+AD1360)/AD1315)*((AD1330+AD1360)>0),(AD1330+AD1360))))","v":0},0,0,0,{"$f":"IF(AND(AH1315<=0,AH1330+AH1345+AH1360<0),-(AH1330+AH1345+AH1360),IF(AH1315<=0,0,-MIN(((AH1330+AH1360)/AH1315)*((AH1330+AH1360)>0),(AH1330+AH1360))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1376},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1363:S1375)","v":-3.2293280666666674E-2},{"$f":"SUM(T1363:T1375)","v":-3.2293280666666674E-2},{"$f":"SUM(U1363:U1375)","v":-3.2293280666666667E-2},{"$f":"SUM(V1363:V1375)","v":-2.7365996195742103E-2},{"$f":"SUM(W1363:W1375)","v":-2.7365996195742103E-2},{"$f":"SUM(X1363:X1375)","v":-2.5980497956466904E-2},{"$f":"SUM(Y1363:Y1375)","v":-2.5980497956466907E-2},{"$f":"SUM(Z1363:Z1375)","v":-2.5980497956466911E-2},{"$f":"SUM(AA1363:AA1375)","v":-2.5980497956466907E-2},{"$f":"SUM(AB1363:AB1375)","v":-2.5980497956466907E-2},{"$f":"SUM(AC1363:AC1375)","v":-2.5980497956466907E-2},-2.5980497956466907E-2,-2.5980497956466907E-2,-2.5980497956466904E-2,-2.5980497956466904E-2,{"$f":"SUM(AH1363:AH1375)","v":-2.0901847289800241E-2},{"$f":"SUM(AI1363:AI1375)","v":-2.0901847289800241E-2},-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,0]
[{"$f":"ROW()","v":1377},"Closing Value"]
[{"$f":"ROW()","v":1378},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1318+R1333+R1348+R1363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1318+AD1333+AD1348+AD1363","v":0},0,0,0,{"$f":"AH1318+AH1333+AH1348+AH1363","v":0},{"$f":"AI1318+AI1333+AI1348+AI1363","v":0},0,0,0,0]
[{"$f":"ROW()","v":1379},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1319+R1334+R1349+R1364","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1319+AD1334+AD1349+AD1364","v":0},0,0,0,{"$f":"AH1319+AH1334+AH1349+AH1364","v":0},{"$f":"AI1319+AI1334+AI1349+AI1364","v":0},0,0,0,0]
[{"$f":"ROW()","v":1380},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1320+R1335+R1350+R1365","v":7.6179759999999999E-2},7.1101109333333329E-2,6.6022458666666659E-2,6.0943807999999995E-2,5.5865157333333332E-2,5.0786506666666661E-2,4.5707855999999998E-2,4.0629205333333335E-2,3.5550554666666664E-2,3.0471903999999998E-2,2.5393253333333331E-2,2.0314602666666664E-2,{"$f":"AD1320+AD1335+AD1350+AD1365","v":1.5235951999999997E-2},1.015730133333333E-2,5.0786506666666651E-3,0,{"$f":"AH1320+AH1335+AH1350+AH1365","v":0},{"$f":"AI1320+AI1335+AI1350+AI1365","v":0},0,0,0,0]
[{"$f":"ROW()","v":1381},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1321+R1336+R1351+R1366","v":0.54429260000000013},0.51707797000000011,0.48986334000000009,0.46264871000000007,0.35659752846520698,0.33431018293613157,0.29262586205720337,0.27172401476740315,0.25082216747760289,0.22992032018780265,0.20901847289800241,0.18811662560820216,{"$f":"AD1321+AD1336+AD1351+AD1366","v":0.16721477831840192},0.14631293102860168,0.12541108373880144,0.1045092364490012,{"$f":"AH1321+AH1336+AH1351+AH1366","v":8.3607389159200962E-2},{"$f":"AI1321+AI1336+AI1351+AI1366","v":6.2705541869400722E-2},4.1803694579600481E-2,2.0901847289800241E-2,0,0]
[{"$f":"ROW()","v":1382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1322+R1337+R1352+R1367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1322+AH1337+AH1352+AH1367","v":0},{"$f":"AI1322+AI1337+AI1352+AI1367","v":0},0,0,0,0]
[{"$f":"ROW()","v":1383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1323+R1338+R1353+R1368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1323+AH1338+AH1353+AH1368","v":0},{"$f":"AI1323+AI1338+AI1353+AI1368","v":0},0,0,0,0]
[{"$f":"ROW()","v":1384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1324+R1339+R1354+R1369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1324+AH1339+AH1354+AH1369","v":0},{"$f":"AI1324+AI1339+AI1354+AI1369","v":0},0,0,0,0]
[{"$f":"ROW()","v":1385},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1325+R1340+R1355+R1370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1325+AH1340+AH1355+AH1370","v":0},{"$f":"AI1325+AI1340+AI1355+AI1370","v":0},0,0,0,0]
[{"$f":"ROW()","v":1386},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1326+R1341+R1356+R1371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1388},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1389},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1329+R1344+R1359+R1374","v":0.66129320999999996},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,{"$f":"AD1329+AD1344+AD1359+AD1374","v":0.66129320999999996},0.66129320999999996,0.66129320999999996,0.66129320999999996,{"$f":"AH1329+AH1344+AH1359+AH1374","v":0.66129320999999996},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996]
[{"$f":"ROW()","v":1390},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1330+R1345+R1360+R1375","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1330+AD1345+AD1360+AD1375","v":0},0,0,0,{"$f":"AH1330+AH1345+AH1360+AH1375","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1378:R1390)","v":1.2817655700000001},1.2494722893333334,{"$f":"SUM(T1378:T1390)","v":1.2171790086666667},{"$f":"SUM(U1378:U1390)","v":1.184885728},{"$f":"SUM(V1378:V1390)","v":1.0737558957985402},{"$f":"SUM(W1378:W1390)","v":1.0463898996027983},{"$f":"SUM(X1378:X1390)","v":0.99962692805720332},{"$f":"SUM(Y1378:Y1390)","v":0.97364643010073648},{"$f":"SUM(Z1378:Z1390)","v":0.94766593214426953},{"$f":"SUM(AA1378:AA1390)","v":0.92168543418780269},{"$f":"SUM(AB1378:AB1390)","v":0.89570493623133574},{"$f":"SUM(AC1378:AC1390)","v":0.86972443827486878},0.84374394031840194,0.81776344236193499,0.79178294440546804,0.7658024464490012,{"$f":"SUM(AH1378:AH1390)","v":0.74490059915920093},{"$f":"SUM(AI1378:AI1390)","v":0.72399875186940066},0.7030969045796005,0.68219505728980023,0.66129320999999996,0.66129320999999996]
[{"$f":"ROW()","v":1392},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":1393},null,"Pipeline"]
[{"$f":"ROW()","v":1394},null,"Compression"]
[{"$f":"ROW()","v":1395},null,"Metering"]
[{"$f":"ROW()","v":1396},null,"Other Depreciable"]
[{"$f":"ROW()","v":1397},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1398},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1399},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1400},null,"Building"]
[{"$f":"ROW()","v":1401},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1402},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1403},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2010 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,T1410-1)","v":19},{"$f":"MAX(0,U1410-1)","v":18},{"$f":"MAX(0,V1410-1)","v":17},{"$f":"MAX(0,W1410-1)","v":16},{"$f":"MAX(0,X1410-1)","v":15},{"$f":"MAX(0,Y1410-1)","v":14},{"$f":"MAX(0,Z1410-1)","v":13},{"$f":"MAX(0,AA1410-1)","v":12},{"$f":"MAX(0,AB1410-1)","v":11},{"$f":"MAX(0,AC1410-1)","v":10},{"$f":"MAX(0,AD1410-1)","v":9},{"$f":"MAX(0,AE1410-1)","v":8},{"$f":"MAX(0,AF1410-1)","v":7},{"$f":"MAX(0,AG1410-1)","v":6},{"$f":"MAX(0,AH1410-1)","v":5},{"$f":"MAX(0,AI1410-1)","v":4},{"$f":"MAX(0,AJ1410-1)","v":3},{"$f":"MAX(0,AK1410-1)","v":2},{"$f":"MAX(0,AL1410-1)","v":1}]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1418},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1419},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1420},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1421},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1422},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,T1422-1)","v":4},{"$f":"MAX(0,U1422-1)","v":3},{"$f":"MAX(0,V1422-1)","v":2},{"$f":"MAX(0,W1422-1)","v":1},{"$f":"MAX(0,X1422-1)","v":0},{"$f":"MAX(0,Y1422-1)","v":0},{"$f":"MAX(0,Z1422-1)","v":0},{"$f":"MAX(0,AA1422-1)","v":0},{"$f":"MAX(0,AB1422-1)","v":0},{"$f":"MAX(0,AC1422-1)","v":0},{"$f":"MAX(0,AD1422-1)","v":0},{"$f":"MAX(0,AE1422-1)","v":0},{"$f":"MAX(0,AF1422-1)","v":0},{"$f":"MAX(0,AG1422-1)","v":0},{"$f":"MAX(0,AH1422-1)","v":0},{"$f":"MAX(0,AI1422-1)","v":0},{"$f":"MAX(0,AJ1422-1)","v":0},{"$f":"MAX(0,AK1422-1)","v":0},{"$f":"MAX(0,AL1422-1)","v":0}]
[{"$f":"ROW()","v":1423}]
[{"$f":"ROW()","v":1424},"Opening Value"]
[{"$f":"ROW()","v":1425},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1485","v":0},489.95989998000005,{"$f":"T1485","v":465.46190498100003},440.96390998200002,416.465914983,391.96791998399999,367.46992498499998,342.97192998599996,318.47393498699995,293.97593998799994,269.47794498899992,{"$f":"AC1485","v":244.97994998999994},220.48195499099995,195.98395999199997,171.48596499299998,146.987969994,{"$f":"AH1485","v":122.489974995},97.991979995999998,73.493984996999998,48.995989997999999,24.497994998999999]
[{"$f":"ROW()","v":1426},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,110.75737328037005,{"$f":"T1486","v":105.21950461635154},99.681635952333039,94.130804523775822,88.579307096807938,82.782921634400253,77.264060192106896,71.74519874981354,66.226337307520197,60.707475865226847,55.188614422933497,49.669752980640148,44.150891538346798,38.632030096053448,33.113168653760098,27.594307211466749,22.075445769173399,16.556584326880049,11.037722884586699,5.5188614422933497]
[{"$f":"ROW()","v":1427},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7555367100000003,{"$f":"T1487","v":4.4385009293333333},4.1214651486666662,3.8044293679999996,3.487393587333333,3.1703578066666664,2.8533220259999998,2.5362862453333332,2.2192504646666666,1.902214684,1.5851789033333334,1.2681431226666668,0.95110734200000013,0.63407156133333342,0.31703578066666671,0,0,0,0,0]
[{"$f":"ROW()","v":1428},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12.727538799630002,{"$f":"T1488","v":12.091161859648501},11.454784919667002,10.816494232331985,10.178105220855382,9.5035623605349393,8.8699915364992759,8.2364207124636124,7.6028498884279498,6.9692790643922873,6.3357082403566247,5.7021374163209622,5.0685665922852996,4.434995768249637,3.8014249442139745,3.1678541201783119,2.5342832961426494,1.900712472106987,1.2671416480713247,0.63357082403566234]
[{"$f":"ROW()","v":1429},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1489","v":0},{"$f":"S1489","v":0},{"$f":"T1489","v":0},{"$f":"U1489","v":0},{"$f":"V1489","v":0},{"$f":"W1489","v":0},{"$f":"X1489","v":0},{"$f":"Y1489","v":0},{"$f":"Z1489","v":0},{"$f":"AA1489","v":0},{"$f":"AB1489","v":0},{"$f":"AC1489","v":0},{"$f":"AD1489","v":0},{"$f":"AE1489","v":0},{"$f":"AF1489","v":0},{"$f":"AG1489","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1492","v":0},{"$f":"S1492","v":0},{"$f":"T1492","v":0},{"$f":"U1492","v":0},{"$f":"V1492","v":0},{"$f":"W1492","v":0},{"$f":"X1492","v":0},{"$f":"Y1492","v":0},{"$f":"Z1492","v":0},{"$f":"AA1492","v":0},{"$f":"AB1492","v":0},{"$f":"AC1492","v":0},{"$f":"AD1492","v":0},{"$f":"AE1492","v":0},{"$f":"AF1492","v":0},{"$f":"AG1492","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1433},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1493","v":0},{"$f":"S1493","v":0},{"$f":"T1493","v":0},{"$f":"U1493","v":0},{"$f":"V1493","v":0},{"$f":"W1493","v":0},{"$f":"X1493","v":0},{"$f":"Y1493","v":0},{"$f":"Z1493","v":0},{"$f":"AA1493","v":0},{"$f":"AB1493","v":0},{"$f":"AC1493","v":0},{"$f":"AD1493","v":0},{"$f":"AE1493","v":0},{"$f":"AF1493","v":0},{"$f":"AG1493","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1434},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1435},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1436},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1496","v":0},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,{"$f":"AC1496","v":0.66606215000000002},{"$f":"AD1496","v":0.66606215000000002},{"$f":"AE1496","v":0.66606215000000002},{"$f":"AF1496","v":0.66606215000000002},{"$f":"AG1496","v":0.66606215000000002},{"$f":"AH1496","v":0.66606215000000002},{"$f":"AI1496","v":0.66606215000000002},{"$f":"AJ1496","v":0.66606215000000002},{"$f":"AK1496","v":0.66606215000000002},{"$f":"AL1496","v":0.66606215000000002}]
[{"$f":"ROW()","v":1437},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1497","v":0},{"$f":"S1497","v":0},{"$f":"T1497","v":0},{"$f":"U1497","v":0},{"$f":"V1497","v":0},{"$f":"W1497","v":0},{"$f":"X1497","v":0},{"$f":"Y1497","v":0},{"$f":"Z1497","v":0},{"$f":"AA1497","v":0},{"$f":"AB1497","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1438},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1425:S1437)","v":0},{"$f":"SUM(T1425:T1437)","v":618.86641092000013},{"$f":"SUM(U1425:U1437)","v":587.87713453633353},{"$f":"SUM(V1425:V1437)","v":556.88785815266669},{"$f":"SUM(W1425:W1437)","v":525.88370525710775},{"$f":"SUM(X1425:X1437)","v":494.87878803899667},{"$f":"SUM(Y1425:Y1437)","v":463.59282893660185},{"$f":"SUM(Z1425:Z1437)","v":432.62536589060619},{"$f":"SUM(AA1425:AA1437)","v":401.65790284461042},{"$f":"SUM(AB1425:AB1437)","v":370.69043979861482},{"$f":"SUM(AC1425:AC1437)","v":339.7229767526191},308.75551370662339,277.78805066062779,246.82058761463205,215.85312456863642,{"$f":"SUM(AH1425:AH1437)","v":184.8856615226407},153.91819847664505,123.26777121131605,92.617343945987031,61.966916680658024,31.316489415329009]
[{"$f":"ROW()","v":1439},"Capex"]
[{"$f":"ROW()","v":1440},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$262","v":489.95989998000005}]
[{"$f":"ROW()","v":1441},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$263","v":110.75737328037005}]
[{"$f":"ROW()","v":1442},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$264","v":4.7555367100000003}]
[{"$f":"ROW()","v":1443},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$265","v":12.727538799630002}]
[{"$f":"ROW()","v":1444},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$266","v":0}]
[{"$f":"ROW()","v":1445},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$267","v":0}]
[{"$f":"ROW()","v":1446},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$268","v":0}]
[{"$f":"ROW()","v":1447},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$269","v":0}]
[{"$f":"ROW()","v":1448},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$270","v":0}]
[{"$f":"ROW()","v":1449},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1450},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1451},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$273","v":0.66606215000000002}]
[{"$f":"ROW()","v":1452},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$274","v":0}]
[{"$f":"ROW()","v":1453},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1440:S1452)","v":618.86641092000013}]
[{"$f":"ROW()","v":1454},"Redundant or Disposed"]
[{"$f":"ROW()","v":1455},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1839","v":0},{"$f":"-Inputs!U1839","v":0},{"$f":"-Inputs!V1839","v":0},{"$f":"-Inputs!W1839","v":0},{"$f":"-Inputs!X1839","v":0},{"$f":"-Inputs!Y1839","v":0},{"$f":"-Inputs!Z1839","v":0},{"$f":"-Inputs!AA1839","v":0},{"$f":"-Inputs!AB1839","v":0},{"$f":"-Inputs!AC1839","v":0},{"$f":"-Inputs!AD1839","v":0},{"$f":"-Inputs!AE1839","v":0},{"$f":"-Inputs!AF1839","v":0},{"$f":"-Inputs!AG1839","v":0},{"$f":"-Inputs!AH1839","v":0}]
[{"$f":"ROW()","v":1456},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1840","v":0},{"$f":"-Inputs!U1840","v":0},{"$f":"-Inputs!V1840","v":-1.3725280099816446E-2},{"$f":"-Inputs!W1840","v":-1.5290733417381836E-2},{"$f":"-Inputs!X1840","v":-0.27752402011433047},{"$f":"-Inputs!Y1840","v":0},{"$f":"-Inputs!Z1840","v":0},{"$f":"-Inputs!AA1840","v":0},{"$f":"-Inputs!AB1840","v":0},{"$f":"-Inputs!AC1840","v":0},{"$f":"-Inputs!AD1840","v":0},{"$f":"-Inputs!AE1840","v":0},{"$f":"-Inputs!AF1840","v":0},{"$f":"-Inputs!AG1840","v":0},{"$f":"-Inputs!AH1840","v":0}]
[{"$f":"ROW()","v":1457},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1841","v":0},{"$f":"-Inputs!U1841","v":0},{"$f":"-Inputs!V1841","v":0},{"$f":"-Inputs!W1841","v":0},{"$f":"-Inputs!X1841","v":0},{"$f":"-Inputs!Y1841","v":0},{"$f":"-Inputs!Z1841","v":0},{"$f":"-Inputs!AA1841","v":0},{"$f":"-Inputs!AB1841","v":0},{"$f":"-Inputs!AC1841","v":0},{"$f":"-Inputs!AD1841","v":0},{"$f":"-Inputs!AE1841","v":0},{"$f":"-Inputs!AF1841","v":0},{"$f":"-Inputs!AG1841","v":0},{"$f":"-Inputs!AH1841","v":0}]
[{"$f":"ROW()","v":1458},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1842","v":0},{"$f":"-Inputs!U1842","v":0},{"$f":"-Inputs!V1842","v":-2.0263207272537553E-3},{"$f":"-Inputs!W1842","v":-2.2574351731420635E-3},{"$f":"-Inputs!X1842","v":-4.097203628478055E-2},{"$f":"-Inputs!Y1842","v":0},{"$f":"-Inputs!Z1842","v":0},{"$f":"-Inputs!AA1842","v":0},{"$f":"-Inputs!AB1842","v":0},{"$f":"-Inputs!AC1842","v":0},{"$f":"-Inputs!AD1842","v":0},{"$f":"-Inputs!AE1842","v":0},{"$f":"-Inputs!AF1842","v":0},{"$f":"-Inputs!AG1842","v":0},{"$f":"-Inputs!AH1842","v":0}]
[{"$f":"ROW()","v":1459},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1843","v":0},{"$f":"-Inputs!U1843","v":0},{"$f":"-Inputs!V1843","v":0},{"$f":"-Inputs!W1843","v":0},{"$f":"-Inputs!X1843","v":0},{"$f":"-Inputs!Y1843","v":0},{"$f":"-Inputs!Z1843","v":0},{"$f":"-Inputs!AA1843","v":0},{"$f":"-Inputs!AB1843","v":0},{"$f":"-Inputs!AC1843","v":0},{"$f":"-Inputs!AD1843","v":0},{"$f":"-Inputs!AE1843","v":0},{"$f":"-Inputs!AF1843","v":0},{"$f":"-Inputs!AG1843","v":0},{"$f":"-Inputs!AH1843","v":0}]
[{"$f":"ROW()","v":1460},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1844","v":0},{"$f":"-Inputs!U1844","v":0},{"$f":"-Inputs!V1844","v":0},{"$f":"-Inputs!W1844","v":0},{"$f":"-Inputs!X1844","v":0},{"$f":"-Inputs!Y1844","v":0},{"$f":"-Inputs!Z1844","v":0},{"$f":"-Inputs!AA1844","v":0},{"$f":"-Inputs!AB1844","v":0},{"$f":"-Inputs!AC1844","v":0},{"$f":"-Inputs!AD1844","v":0},{"$f":"-Inputs!AE1844","v":0},{"$f":"-Inputs!AF1844","v":0},{"$f":"-Inputs!AG1844","v":0},{"$f":"-Inputs!AH1844","v":0}]
[{"$f":"ROW()","v":1461},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1845","v":0},{"$f":"-Inputs!U1845","v":0},{"$f":"-Inputs!V1845","v":0},{"$f":"-Inputs!W1845","v":0},{"$f":"-Inputs!X1845","v":0},{"$f":"-Inputs!Y1845","v":0},{"$f":"-Inputs!Z1845","v":0},{"$f":"-Inputs!AA1845","v":0},{"$f":"-Inputs!AB1845","v":0},{"$f":"-Inputs!AC1845","v":0},{"$f":"-Inputs!AD1845","v":0},{"$f":"-Inputs!AE1845","v":0},{"$f":"-Inputs!AF1845","v":0},{"$f":"-Inputs!AG1845","v":0},{"$f":"-Inputs!AH1845","v":0}]
[{"$f":"ROW()","v":1462},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1846","v":0},{"$f":"-Inputs!U1846","v":0},{"$f":"-Inputs!V1846","v":0},{"$f":"-Inputs!W1846","v":0},{"$f":"-Inputs!X1846","v":0},{"$f":"-Inputs!Y1846","v":0},{"$f":"-Inputs!Z1846","v":0},{"$f":"-Inputs!AA1846","v":0},{"$f":"-Inputs!AB1846","v":0},{"$f":"-Inputs!AC1846","v":0},{"$f":"-Inputs!AD1846","v":0},{"$f":"-Inputs!AE1846","v":0},{"$f":"-Inputs!AF1846","v":0},{"$f":"-Inputs!AG1846","v":0},{"$f":"-Inputs!AH1846","v":0}]
[{"$f":"ROW()","v":1463},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1847","v":0},{"$f":"-Inputs!U1847","v":0},{"$f":"-Inputs!V1847","v":0},{"$f":"-Inputs!W1847","v":0},{"$f":"-Inputs!X1847","v":0},{"$f":"-Inputs!Y1847","v":0},{"$f":"-Inputs!Z1847","v":0},{"$f":"-Inputs!AA1847","v":0},{"$f":"-Inputs!AB1847","v":0},{"$f":"-Inputs!AC1847","v":0},{"$f":"-Inputs!AD1847","v":0},{"$f":"-Inputs!AE1847","v":0},{"$f":"-Inputs!AF1847","v":0},{"$f":"-Inputs!AG1847","v":0},{"$f":"-Inputs!AH1847","v":0}]
[{"$f":"ROW()","v":1464},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1465},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1850","v":0},{"$f":"-Inputs!U1850","v":0},{"$f":"-Inputs!V1850","v":0},{"$f":"-Inputs!W1850","v":0},{"$f":"-Inputs!X1850","v":0},{"$f":"-Inputs!Y1850","v":0},{"$f":"-Inputs!Z1850","v":0},{"$f":"-Inputs!AA1850","v":0},{"$f":"-Inputs!AB1850","v":0},{"$f":"-Inputs!AC1850","v":0},{"$f":"-Inputs!AD1850","v":0},{"$f":"-Inputs!AE1850","v":0},{"$f":"-Inputs!AF1850","v":0},{"$f":"-Inputs!AG1850","v":0},{"$f":"-Inputs!AH1850","v":0}]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1455:T1467)","v":0},{"$f":"SUM(U1455:U1467)","v":0},{"$f":"SUM(V1455:V1467)","v":-1.5751600827070202E-2},{"$f":"SUM(W1455:W1467)","v":-1.75481685905239E-2},{"$f":"SUM(X1455:X1467)","v":-0.31849605639911105},{"$f":"SUM(Y1455:Y1467)","v":0},{"$f":"SUM(Z1455:Z1467)","v":0},{"$f":"SUM(AA1455:AA1467)","v":0},{"$f":"SUM(AB1455:AB1467)","v":0},{"$f":"SUM(AC1455:AC1467)","v":0},0,0,0,0,{"$f":"SUM(AH1455:AH1467)","v":0},{"$f":"SUM(AI1455:AI1467)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1469},"Depreciation"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1410<=0,T1425+T1440+T1455<0),-(T1425+T1440+T1455),IF(T1410<=0,0,-MIN(((T1425+T1455)/T1410)*((T1425+T1455)>0),(T1425+T1455))))","v":-24.497994999000003},-24.497994999000003,-24.497994998999999,-24.497994998999999,-24.497994998999999,-24.497994998999999,-24.497994998999996,-24.497994998999996,-24.497994998999996,-24.497994998999992,{"$f":"IF(AND(AD1410<=0,AD1425+AD1440+AD1455<0),-(AD1425+AD1440+AD1455),IF(AD1410<=0,0,-MIN(((AD1425+AD1455)/AD1410)*((AD1425+AD1455)>0),(AD1425+AD1455))))","v":-24.497994998999992},-24.497994998999996,-24.497994998999996,-24.497994998999996,{"$f":"IF(AND(AH1410<=0,AH1425+AH1440+AH1455<0),-(AH1425+AH1440+AH1455),IF(AH1410<=0,0,-MIN(((AH1425+AH1455)/AH1410)*((AH1425+AH1455)>0),(AH1425+AH1455))))","v":-24.497994998999999},{"$f":"IF(AND(AI1410<=0,AI1425+AI1440+AI1455<0),-(AI1425+AI1440+AI1455),IF(AI1410<=0,0,-MIN(((AI1425+AI1455)/AI1410)*((AI1425+AI1455)>0),(AI1425+AI1455))))","v":-24.497994998999999},-24.497994998999999,-24.497994998999999,-24.497994998999999,-24.497994998999999]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1411<=0,T1426+T1441+T1456<0),-(T1426+T1441+T1456),IF(T1411<=0,0,-MIN(((T1426+T1456)/T1411)*((T1426+T1456)>0),(T1426+T1456))))","v":-5.537868664018502},-5.537868664018502,-5.5371061484574007,-5.5362066935504961,-5.5188614422933506,-5.5188614422933506,-5.5188614422933497,-5.5188614422933489,-5.5188614422933497,-5.5188614422933497,{"$f":"IF(AND(AD1411<=0,AD1426+AD1441+AD1456<0),-(AD1426+AD1441+AD1456),IF(AD1411<=0,0,-MIN(((AD1426+AD1456)/AD1411)*((AD1426+AD1456)>0),(AD1426+AD1456))))","v":-5.5188614422933497},-5.5188614422933497,-5.5188614422933497,-5.5188614422933497,{"$f":"IF(AND(AH1411<=0,AH1426+AH1441+AH1456<0),-(AH1426+AH1441+AH1456),IF(AH1411<=0,0,-MIN(((AH1426+AH1456)/AH1411)*((AH1426+AH1456)>0),(AH1426+AH1456))))","v":-5.5188614422933497},{"$f":"IF(AND(AI1411<=0,AI1426+AI1441+AI1456<0),-(AI1426+AI1441+AI1456),IF(AI1411<=0,0,-MIN(((AI1426+AI1456)/AI1411)*((AI1426+AI1456)>0),(AI1426+AI1456))))","v":-5.5188614422933497},-5.5188614422933497,-5.5188614422933497,-5.5188614422933497,-5.5188614422933497]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1412<=0,T1427+T1442+T1457<0),-(T1427+T1442+T1457),IF(T1412<=0,0,-MIN(((T1427+T1457)/T1412)*((T1427+T1457)>0),(T1427+T1457))))","v":-0.31703578066666671},-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,{"$f":"IF(AND(AD1412<=0,AD1427+AD1442+AD1457<0),-(AD1427+AD1442+AD1457),IF(AD1412<=0,0,-MIN(((AD1427+AD1457)/AD1412)*((AD1427+AD1457)>0),(AD1427+AD1457))))","v":-0.31703578066666671},-0.31703578066666671,-0.31703578066666671,-0.31703578066666671,{"$f":"IF(AND(AH1412<=0,AH1427+AH1442+AH1457<0),-(AH1427+AH1442+AH1457),IF(AH1412<=0,0,-MIN(((AH1427+AH1457)/AH1412)*((AH1427+AH1457)>0),(AH1427+AH1457))))","v":-0.31703578066666671},{"$f":"IF(AND(AI1412<=0,AI1427+AI1442+AI1457<0),-(AI1427+AI1442+AI1457),IF(AI1412<=0,0,-MIN(((AI1427+AI1457)/AI1412)*((AI1427+AI1457)>0),(AI1427+AI1457))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1413<=0,T1428+T1443+T1458<0),-(T1428+T1443+T1458),IF(T1413<=0,0,-MIN(((T1428+T1458)/T1413)*((T1428+T1458)>0),(T1428+T1458))))","v":-0.63637693998150013},{"$f":"IF(AND(U1413<=0,U1428+U1443+U1458<0),-(U1428+U1443+U1458),IF(U1413<=0,0,-MIN(((U1428+U1458)/U1413)*((U1428+U1458)>0),(U1428+U1458))))","v":-0.63637693998150002},-0.63626436660776386,-0.6361315763034614,-0.63357082403566256,-0.63357082403566267,-0.63357082403566256,-0.63357082403566245,-0.63357082403566245,-0.63357082403566245,{"$f":"IF(AND(AD1413<=0,AD1428+AD1443+AD1458<0),-(AD1428+AD1443+AD1458),IF(AD1413<=0,0,-MIN(((AD1428+AD1458)/AD1413)*((AD1428+AD1458)>0),(AD1428+AD1458))))","v":-0.63357082403566245},-0.63357082403566245,-0.63357082403566245,-0.63357082403566245,{"$f":"IF(AND(AH1413<=0,AH1428+AH1443+AH1458<0),-(AH1428+AH1443+AH1458),IF(AH1413<=0,0,-MIN(((AH1428+AH1458)/AH1413)*((AH1428+AH1458)>0),(AH1428+AH1458))))","v":-0.63357082403566245},{"$f":"IF(AND(AI1413<=0,AI1428+AI1443+AI1458<0),-(AI1428+AI1443+AI1458),IF(AI1413<=0,0,-MIN(((AI1428+AI1458)/AI1413)*((AI1428+AI1458)>0),(AI1428+AI1458))))","v":-0.63357082403566234},-0.63357082403566234,-0.63357082403566234,-0.63357082403566234,-0.63357082403566234]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1414<=0,T1429+T1444+T1459<0),-(T1429+T1444+T1459),IF(T1414<=0,0,-MIN(((T1429+T1459)/T1414)*((T1429+T1459)>0),(T1429+T1459))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1414<=0,AH1429+AH1444+AH1459<0),-(AH1429+AH1444+AH1459),IF(AH1414<=0,0,-MIN(((AH1429+AH1459)/AH1414)*((AH1429+AH1459)>0),(AH1429+AH1459))))","v":0},{"$f":"IF(AND(AI1414<=0,AI1429+AI1444+AI1459<0),-(AI1429+AI1444+AI1459),IF(AI1414<=0,0,-MIN(((AI1429+AI1459)/AI1414)*((AI1429+AI1459)>0),(AI1429+AI1459))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1415<=0,T1430+T1445+T1460<0),-(T1430+T1445+T1460),IF(T1415<=0,0,-MIN(((T1430+T1460)/T1415)*((T1430+T1460)>0),(T1430+T1460))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1415<=0,AH1430+AH1445+AH1460<0),-(AH1430+AH1445+AH1460),IF(AH1415<=0,0,-MIN(((AH1430+AH1460)/AH1415)*((AH1430+AH1460)>0),(AH1430+AH1460))))","v":0},{"$f":"IF(AND(AI1415<=0,AI1430+AI1445+AI1460<0),-(AI1430+AI1445+AI1460),IF(AI1415<=0,0,-MIN(((AI1430+AI1460)/AI1415)*((AI1430+AI1460)>0),(AI1430+AI1460))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1416<=0,T1431+T1446+T1461<0),-(T1431+T1446+T1461),IF(T1416<=0,0,-MIN(((T1431+T1461)/T1416)*((T1431+T1461)>0),(T1431+T1461))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1416<=0,AH1431+AH1446+AH1461<0),-(AH1431+AH1446+AH1461),IF(AH1416<=0,0,-MIN(((AH1431+AH1461)/AH1416)*((AH1431+AH1461)>0),(AH1431+AH1461))))","v":0},{"$f":"IF(AND(AI1416<=0,AI1431+AI1446+AI1461<0),-(AI1431+AI1446+AI1461),IF(AI1416<=0,0,-MIN(((AI1431+AI1461)/AI1416)*((AI1431+AI1461)>0),(AI1431+AI1461))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1417<=0,T1432+T1447+T1462<0),-(T1432+T1447+T1462),IF(T1417<=0,0,-MIN(((T1432+T1462)/T1417)*((T1432+T1462)>0),(T1432+T1462))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1417<=0,AH1432+AH1447+AH1462<0),-(AH1432+AH1447+AH1462),IF(AH1417<=0,0,-MIN(((AH1432+AH1462)/AH1417)*((AH1432+AH1462)>0),(AH1432+AH1462))))","v":0},{"$f":"IF(AND(AI1417<=0,AI1432+AI1447+AI1462<0),-(AI1432+AI1447+AI1462),IF(AI1417<=0,0,-MIN(((AI1432+AI1462)/AI1417)*((AI1432+AI1462)>0),(AI1432+AI1462))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1479},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1480},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1481},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1482},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1422<=0,T1437+T1452+T1467<0),-(T1437+T1452+T1467),IF(T1422<=0,0,-MIN(((T1437+T1467)/T1422)*((T1437+T1467)>0),(T1437+T1467))))","v":0},{"$f":"IF(AND(U1422<=0,U1437+U1452+U1467<0),-(U1437+U1452+U1467),IF(U1422<=0,0,-MIN(((U1437+U1467)/U1422)*((U1437+U1467)>0),(U1437+U1467))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1422<=0,AD1437+AD1452+AD1467<0),-(AD1437+AD1452+AD1467),IF(AD1422<=0,0,-MIN(((AD1437+AD1467)/AD1422)*((AD1437+AD1467)>0),(AD1437+AD1467))))","v":0},0,0,0,{"$f":"IF(AND(AH1422<=0,AH1437+AH1452+AH1467<0),-(AH1437+AH1452+AH1467),IF(AH1422<=0,0,-MIN(((AH1437+AH1467)/AH1422)*((AH1437+AH1467)>0),(AH1437+AH1467))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1483},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1470:T1482)","v":-30.98927638366667},{"$f":"SUM(U1470:U1482)","v":-30.98927638366667},{"$f":"SUM(V1470:V1482)","v":-30.988401294731833},{"$f":"SUM(W1470:W1482)","v":-30.987369049520627},{"$f":"SUM(X1470:X1482)","v":-30.967463045995679},{"$f":"SUM(Y1470:Y1482)","v":-30.967463045995679},{"$f":"SUM(Z1470:Z1482)","v":-30.967463045995675},{"$f":"SUM(AA1470:AA1482)","v":-30.967463045995675},{"$f":"SUM(AB1470:AB1482)","v":-30.967463045995675},{"$f":"SUM(AC1470:AC1482)","v":-30.967463045995672},-30.967463045995672,-30.967463045995675,-30.967463045995675,-30.967463045995675,{"$f":"SUM(AH1470:AH1482)","v":-30.967463045995679},{"$f":"SUM(AI1470:AI1482)","v":-30.650427265329011},-30.650427265329011,-30.650427265329011,-30.650427265329011,-30.650427265329011]
[{"$f":"ROW()","v":1484},"Closing Value"]
[{"$f":"ROW()","v":1485},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1425+S1440+S1455+S1470","v":489.95989998000005},465.46190498100003,440.96390998200002,416.465914983,391.96791998399999,367.46992498499998,342.97192998599996,318.47393498699995,293.97593998799994,269.47794498899992,244.97994998999994,{"$f":"AD1425+AD1440+AD1455+AD1470","v":220.48195499099995},195.98395999199997,171.48596499299998,146.987969994,{"$f":"AH1425+AH1440+AH1455+AH1470","v":122.489974995},{"$f":"AI1425+AI1440+AI1455+AI1470","v":97.991979995999998},73.493984996999998,48.995989997999999,24.497994998999999,0]
[{"$f":"ROW()","v":1486},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1426+S1441+S1456+S1471","v":110.75737328037005},105.21950461635154,99.681635952333039,94.130804523775822,88.579307096807938,82.782921634400253,77.264060192106896,71.74519874981354,66.226337307520197,60.707475865226847,55.188614422933497,{"$f":"AD1426+AD1441+AD1456+AD1471","v":49.669752980640148},44.150891538346798,38.632030096053448,33.113168653760098,{"$f":"AH1426+AH1441+AH1456+AH1471","v":27.594307211466749},{"$f":"AI1426+AI1441+AI1456+AI1471","v":22.075445769173399},16.556584326880049,11.037722884586699,5.5188614422933497,0]
[{"$f":"ROW()","v":1487},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1427+S1442+S1457+S1472","v":4.7555367100000003},4.4385009293333333,4.1214651486666662,3.8044293679999996,3.487393587333333,3.1703578066666664,2.8533220259999998,2.5362862453333332,2.2192504646666666,1.902214684,1.5851789033333334,{"$f":"AD1427+AD1442+AD1457+AD1472","v":1.2681431226666668},0.95110734200000013,0.63407156133333342,0.31703578066666671,{"$f":"AH1427+AH1442+AH1457+AH1472","v":0},{"$f":"AI1427+AI1442+AI1457+AI1472","v":0},0,0,0,0]
[{"$f":"ROW()","v":1488},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1428+S1443+S1458+S1473","v":12.727538799630002},12.091161859648501,11.454784919667002,10.816494232331985,10.178105220855382,9.5035623605349393,8.8699915364992759,8.2364207124636124,7.6028498884279498,6.9692790643922873,6.3357082403566247,{"$f":"AD1428+AD1443+AD1458+AD1473","v":5.7021374163209622},5.0685665922852996,4.434995768249637,3.8014249442139745,{"$f":"AH1428+AH1443+AH1458+AH1473","v":3.1678541201783119},{"$f":"AI1428+AI1443+AI1458+AI1473","v":2.5342832961426494},1.900712472106987,1.2671416480713247,0.63357082403566234,0]
[{"$f":"ROW()","v":1489},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1429+S1444+S1459+S1474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1429+AH1444+AH1459+AH1474","v":0},{"$f":"AI1429+AI1444+AI1459+AI1474","v":0},0,0,0,0]
[{"$f":"ROW()","v":1490},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1430+S1445+S1460+S1475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1430+AH1445+AH1460+AH1475","v":0},{"$f":"AI1430+AI1445+AI1460+AI1475","v":0},0,0,0,0]
[{"$f":"ROW()","v":1491},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1431+S1446+S1461+S1476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1431+AH1446+AH1461+AH1476","v":0},{"$f":"AI1431+AI1446+AI1461+AI1476","v":0},0,0,0,0]
[{"$f":"ROW()","v":1492},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1432+S1447+S1462+S1477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1493},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1433+S1448+S1463+S1478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1494},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1495},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1496},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1436+S1451+S1466+S1481","v":0.66606215000000002},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,{"$f":"AD1436+AD1451+AD1466+AD1481","v":0.66606215000000002},0.66606215000000002,0.66606215000000002,0.66606215000000002,{"$f":"AH1436+AH1451+AH1466+AH1481","v":0.66606215000000002},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002]
[{"$f":"ROW()","v":1497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1437+S1452+S1467+S1482","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD1437+AD1452+AD1467+AD1482","v":0},0,0,0,{"$f":"AH1437+AH1452+AH1467+AH1482","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1498},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1485:S1497)","v":618.86641092000013},587.87713453633353,{"$f":"SUM(U1485:U1497)","v":556.88785815266669},{"$f":"SUM(V1485:V1497)","v":525.88370525710775},{"$f":"SUM(W1485:W1497)","v":494.87878803899667},{"$f":"SUM(X1485:X1497)","v":463.59282893660185},{"$f":"SUM(Y1485:Y1497)","v":432.62536589060619},{"$f":"SUM(Z1485:Z1497)","v":401.65790284461042},{"$f":"SUM(AA1485:AA1497)","v":370.69043979861482},{"$f":"SUM(AB1485:AB1497)","v":339.7229767526191},{"$f":"SUM(AC1485:AC1497)","v":308.75551370662339},277.78805066062779,246.82058761463205,215.85312456863642,184.8856615226407,{"$f":"SUM(AH1485:AH1497)","v":153.91819847664505},{"$f":"SUM(AI1485:AI1497)","v":123.26777121131605},92.617343945987031,61.966916680658024,31.316489415329009,0.66606215000000002]
[{"$f":"ROW()","v":1499},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":1500},null,"Pipeline"]
[{"$f":"ROW()","v":1501},null,"Compression"]
[{"$f":"ROW()","v":1502},null,"Metering"]
[{"$f":"ROW()","v":1503},null,"Other Depreciable"]
[{"$f":"ROW()","v":1504},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1505},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1506},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1507},null,"Building"]
[{"$f":"ROW()","v":1508},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1509},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1510},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1511},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1512},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1513},null,"Total"]
[{"$f":"ROW()","v":1514}]
["2011 Capex"]
[{"$f":"ROW()","v":1516},"Life"]
[{"$f":"ROW()","v":1517},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,U1517-1)","v":19},{"$f":"MAX(0,V1517-1)","v":18},{"$f":"MAX(0,W1517-1)","v":17},{"$f":"MAX(0,X1517-1)","v":16},{"$f":"MAX(0,Y1517-1)","v":15},{"$f":"MAX(0,Z1517-1)","v":14},{"$f":"MAX(0,AA1517-1)","v":13},{"$f":"MAX(0,AB1517-1)","v":12},{"$f":"MAX(0,AC1517-1)","v":11},{"$f":"MAX(0,AD1517-1)","v":10},{"$f":"MAX(0,AE1517-1)","v":9},{"$f":"MAX(0,AF1517-1)","v":8},{"$f":"MAX(0,AG1517-1)","v":7},{"$f":"MAX(0,AH1517-1)","v":6},{"$f":"MAX(0,AI1517-1)","v":5},{"$f":"MAX(0,AJ1517-1)","v":4},{"$f":"MAX(0,AK1517-1)","v":3},{"$f":"MAX(0,AL1517-1)","v":2}]
[{"$f":"ROW()","v":1518},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1519},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1520},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1521},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1522},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1523},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1524},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1525},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1526},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1527},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,U1529-1)","v":4},{"$f":"MAX(0,V1529-1)","v":3},{"$f":"MAX(0,W1529-1)","v":2},{"$f":"MAX(0,X1529-1)","v":1},{"$f":"MAX(0,Y1529-1)","v":0},{"$f":"MAX(0,Z1529-1)","v":0},{"$f":"MAX(0,AA1529-1)","v":0},{"$f":"MAX(0,AB1529-1)","v":0},{"$f":"MAX(0,AC1529-1)","v":0},{"$f":"MAX(0,AD1529-1)","v":0},{"$f":"MAX(0,AE1529-1)","v":0},{"$f":"MAX(0,AF1529-1)","v":0},{"$f":"MAX(0,AG1529-1)","v":0},{"$f":"MAX(0,AH1529-1)","v":0},{"$f":"MAX(0,AI1529-1)","v":0},{"$f":"MAX(0,AJ1529-1)","v":0},{"$f":"MAX(0,AK1529-1)","v":0},{"$f":"MAX(0,AL1529-1)","v":0}]
[{"$f":"ROW()","v":1530}]
[{"$f":"ROW()","v":1531},"Opening Value"]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1592","v":0},{"$f":"T1592","v":46.114715758958042},43.808979971010139,41.503244183062236,39.197508395114333,36.89177260716643,34.586036819218528,32.280301031270625,29.974565243322722,27.668829455374819,{"$f":"AC1592","v":25.363093667426917},23.057357879479014,20.751622091531111,18.445886303583208,16.140150515635305,{"$f":"AH1592","v":13.834414727687404},11.528678939739503,9.2229431517916023,6.9172073638437013,4.6114715758958003]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1593","v":0},{"$f":"T1593","v":30.587693245633893},29.058308583352201,27.528245757367451,25.996494094716283,24.467288559732971,22.938083024749659,21.408877489766347,19.879671954783035,18.350466419799723,16.821260884816411,15.292055349833101,13.76284981484979,12.23364427986648,10.70443874488317,9.1752332098998597,7.6460276749165494,6.1168221399332392,4.587616604949929,3.0584110699666196]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1594","v":0},{"$f":"T1594","v":0.34960930225343861},0.32630201543654269,0.30299472861964677,0.27968744180275085,0.25638015498585492,0.23307286816895903,0.20976558135206314,0.18645829453516724,0.16315100771827135,0.13984372090137545,0.11653643408447954,9.3229147267583634E-2,6.9921860450687726E-2,4.6614573633791817E-2,2.3307286816895909E-2,0,0,0,0]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1595","v":0},{"$f":"T1595","v":46.761417977357318},44.423347078489449,42.064436413039644,39.653628304886034,37.321061934010388,34.988495563134741,32.655929192259094,30.323362821383444,27.990796450507794,25.658230079632144,23.325663708756494,20.993097337880844,18.660530967005194,16.327964596129544,13.995398225253894,11.662831854378245,9.3302654835025969,6.9976991126269477,4.6651327417512984]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1596","v":0},{"$f":"T1596","v":0},{"$f":"U1596","v":0},{"$f":"V1596","v":0},{"$f":"W1596","v":0},{"$f":"X1596","v":0},{"$f":"Y1596","v":0},{"$f":"Z1596","v":0},{"$f":"AA1596","v":0},{"$f":"AB1596","v":0},{"$f":"AC1596","v":0},{"$f":"AD1596","v":0},{"$f":"AE1596","v":0},{"$f":"AF1596","v":0},{"$f":"AG1596","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1599","v":0},{"$f":"T1599","v":3.0409407109845787},{"$f":"U1599","v":2.8888936754353498},{"$f":"V1599","v":2.7368466398861209},{"$f":"W1599","v":2.5847996043368919},{"$f":"X1599","v":2.432752568787663},{"$f":"Y1599","v":2.2807055332384341},{"$f":"Z1599","v":2.1286584976892051},{"$f":"AA1599","v":1.9766114621399762},{"$f":"AB1599","v":1.8245644265907472},{"$f":"AC1599","v":1.6725173910415183},{"$f":"AD1599","v":1.5204703554922894},{"$f":"AE1599","v":1.3684233199430604},{"$f":"AF1599","v":1.2163762843938315},{"$f":"AG1599","v":1.0643292488446026},0.91228221329537362,0.76023517774614469,0.60818814219691575,0.45614110664768681,0.30409407109845787]
[{"$f":"ROW()","v":1540},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1600","v":0},{"$f":"T1600","v":0},{"$f":"U1600","v":0},{"$f":"V1600","v":0},{"$f":"W1600","v":0},{"$f":"X1600","v":0},{"$f":"Y1600","v":0},{"$f":"Z1600","v":0},{"$f":"AA1600","v":0},{"$f":"AB1600","v":0},{"$f":"AC1600","v":0},{"$f":"AD1600","v":0},{"$f":"AE1600","v":0},{"$f":"AF1600","v":0},{"$f":"AG1600","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1541},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1542},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1543},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1603","v":0},-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,{"$f":"AC1603","v":-1.6308843332665156E-2},{"$f":"AD1603","v":-1.6308843332665156E-2},{"$f":"AE1603","v":-1.6308843332665156E-2},{"$f":"AF1603","v":-1.6308843332665156E-2},{"$f":"AG1603","v":-1.6308843332665156E-2},{"$f":"AH1603","v":-1.6308843332665156E-2},{"$f":"AI1603","v":-1.6308843332665156E-2},{"$f":"AJ1603","v":-1.6308843332665156E-2},{"$f":"AK1603","v":-1.6308843332665156E-2},{"$f":"AL1603","v":-1.6308843332665156E-2}]
[{"$f":"ROW()","v":1544},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1604","v":0},{"$f":"T1604","v":0},{"$f":"U1604","v":0},{"$f":"V1604","v":0},{"$f":"W1604","v":0},{"$f":"X1604","v":0},{"$f":"Y1604","v":0},{"$f":"Z1604","v":0},{"$f":"AA1604","v":0},{"$f":"AB1604","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1545},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1532:T1544)","v":0},{"$f":"SUM(U1532:U1544)","v":126.83806815185463},{"$f":"SUM(V1532:V1544)","v":120.48952248039103},{"$f":"SUM(W1532:W1544)","v":114.11945887864243},{"$f":"SUM(X1532:X1544)","v":107.69580899752361},{"$f":"SUM(Y1532:Y1544)","v":101.35294698135064},{"$f":"SUM(Z1532:Z1544)","v":95.010084965177654},{"$f":"SUM(AA1532:AA1544)","v":88.667222949004667},{"$f":"SUM(AB1532:AB1544)","v":82.324360932831667},{"$f":"SUM(AC1532:AC1544)","v":75.981498916658694},69.638636900485707,63.295774884312706,56.952912868139734,50.610050851966733,{"$f":"SUM(AH1532:AH1544)","v":44.267188835793746},{"$f":"SUM(AI1532:AI1544)","v":37.924326819620759},31.58146480344778,25.261910074091688,18.942355344735596,12.622800615379512]
[{"$f":"ROW()","v":1546},"Capex"]
[{"$f":"ROW()","v":1547},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$262","v":46.114715758958042}]
[{"$f":"ROW()","v":1548},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$263","v":30.587693245633893}]
[{"$f":"ROW()","v":1549},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$264","v":0.34960930225343861}]
[{"$f":"ROW()","v":1550},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$265","v":46.761417977357318}]
[{"$f":"ROW()","v":1551},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$266","v":0}]
[{"$f":"ROW()","v":1552},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$267","v":0}]
[{"$f":"ROW()","v":1553},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$268","v":0}]
[{"$f":"ROW()","v":1554},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$269","v":3.0409407109845787}]
[{"$f":"ROW()","v":1555},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$270","v":0}]
[{"$f":"ROW()","v":1556},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1557},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1558},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$273","v":-1.6308843332665156E-2}]
[{"$f":"ROW()","v":1559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$274","v":0}]
[{"$f":"ROW()","v":1560},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1547:T1559)","v":126.83806815185463}]
[{"$f":"ROW()","v":1561},"Redundant or Disposed"]
[{"$f":"ROW()","v":1562},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1854","v":0},{"$f":"-Inputs!V1854","v":0},{"$f":"-Inputs!W1854","v":0},{"$f":"-Inputs!X1854","v":0},{"$f":"-Inputs!Y1854","v":0},{"$f":"-Inputs!Z1854","v":0},{"$f":"-Inputs!AA1854","v":0},{"$f":"-Inputs!AB1854","v":0},{"$f":"-Inputs!AC1854","v":0},{"$f":"-Inputs!AD1854","v":0},{"$f":"-Inputs!AE1854","v":0},{"$f":"-Inputs!AF1854","v":0},{"$f":"-Inputs!AG1854","v":0},{"$f":"-Inputs!AH1854","v":0}]
[{"$f":"ROW()","v":1563},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1855","v":0},{"$f":"-Inputs!V1855","v":-7.1583946433682411E-4},{"$f":"-Inputs!W1855","v":-2.5461276678572847E-3},{"$f":"-Inputs!X1855","v":0},{"$f":"-Inputs!Y1855","v":0},{"$f":"-Inputs!Z1855","v":0},{"$f":"-Inputs!AA1855","v":0},{"$f":"-Inputs!AB1855","v":0},{"$f":"-Inputs!AC1855","v":0},{"$f":"-Inputs!AD1855","v":0},{"$f":"-Inputs!AE1855","v":0},{"$f":"-Inputs!AF1855","v":0},{"$f":"-Inputs!AG1855","v":0},{"$f":"-Inputs!AH1855","v":0}]
[{"$f":"ROW()","v":1564},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1856","v":0},{"$f":"-Inputs!V1856","v":0},{"$f":"-Inputs!W1856","v":0},{"$f":"-Inputs!X1856","v":0},{"$f":"-Inputs!Y1856","v":0},{"$f":"-Inputs!Z1856","v":0},{"$f":"-Inputs!AA1856","v":0},{"$f":"-Inputs!AB1856","v":0},{"$f":"-Inputs!AC1856","v":0},{"$f":"-Inputs!AD1856","v":0},{"$f":"-Inputs!AE1856","v":0},{"$f":"-Inputs!AF1856","v":0},{"$f":"-Inputs!AG1856","v":0},{"$f":"-Inputs!AH1856","v":0}]
[{"$f":"ROW()","v":1565},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1857","v":0},{"$f":"-Inputs!V1857","v":-2.1997531392042576E-2},{"$f":"-Inputs!W1857","v":-7.8241737277961923E-2},{"$f":"-Inputs!X1857","v":0},{"$f":"-Inputs!Y1857","v":0},{"$f":"-Inputs!Z1857","v":0},{"$f":"-Inputs!AA1857","v":0},{"$f":"-Inputs!AB1857","v":0},{"$f":"-Inputs!AC1857","v":0},{"$f":"-Inputs!AD1857","v":0},{"$f":"-Inputs!AE1857","v":0},{"$f":"-Inputs!AF1857","v":0},{"$f":"-Inputs!AG1857","v":0},{"$f":"-Inputs!AH1857","v":0}]
[{"$f":"ROW()","v":1566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1858","v":0},{"$f":"-Inputs!V1858","v":0},{"$f":"-Inputs!W1858","v":0},{"$f":"-Inputs!X1858","v":0},{"$f":"-Inputs!Y1858","v":0},{"$f":"-Inputs!Z1858","v":0},{"$f":"-Inputs!AA1858","v":0},{"$f":"-Inputs!AB1858","v":0},{"$f":"-Inputs!AC1858","v":0},{"$f":"-Inputs!AD1858","v":0},{"$f":"-Inputs!AE1858","v":0},{"$f":"-Inputs!AF1858","v":0},{"$f":"-Inputs!AG1858","v":0},{"$f":"-Inputs!AH1858","v":0}]
[{"$f":"ROW()","v":1567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1859","v":0},{"$f":"-Inputs!V1859","v":0},{"$f":"-Inputs!W1859","v":0},{"$f":"-Inputs!X1859","v":0},{"$f":"-Inputs!Y1859","v":0},{"$f":"-Inputs!Z1859","v":0},{"$f":"-Inputs!AA1859","v":0},{"$f":"-Inputs!AB1859","v":0},{"$f":"-Inputs!AC1859","v":0},{"$f":"-Inputs!AD1859","v":0},{"$f":"-Inputs!AE1859","v":0},{"$f":"-Inputs!AF1859","v":0},{"$f":"-Inputs!AG1859","v":0},{"$f":"-Inputs!AH1859","v":0}]
[{"$f":"ROW()","v":1568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1860","v":0},{"$f":"-Inputs!V1860","v":0},{"$f":"-Inputs!W1860","v":0},{"$f":"-Inputs!X1860","v":0},{"$f":"-Inputs!Y1860","v":0},{"$f":"-Inputs!Z1860","v":0},{"$f":"-Inputs!AA1860","v":0},{"$f":"-Inputs!AB1860","v":0},{"$f":"-Inputs!AC1860","v":0},{"$f":"-Inputs!AD1860","v":0},{"$f":"-Inputs!AE1860","v":0},{"$f":"-Inputs!AF1860","v":0},{"$f":"-Inputs!AG1860","v":0},{"$f":"-Inputs!AH1860","v":0}]
[{"$f":"ROW()","v":1569},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1861","v":0},{"$f":"-Inputs!V1861","v":0},{"$f":"-Inputs!W1861","v":0},{"$f":"-Inputs!X1861","v":0},{"$f":"-Inputs!Y1861","v":0},{"$f":"-Inputs!Z1861","v":0},{"$f":"-Inputs!AA1861","v":0},{"$f":"-Inputs!AB1861","v":0},{"$f":"-Inputs!AC1861","v":0},{"$f":"-Inputs!AD1861","v":0},{"$f":"-Inputs!AE1861","v":0},{"$f":"-Inputs!AF1861","v":0},{"$f":"-Inputs!AG1861","v":0},{"$f":"-Inputs!AH1861","v":0}]
[{"$f":"ROW()","v":1570},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1862","v":0},{"$f":"-Inputs!V1862","v":0},{"$f":"-Inputs!W1862","v":0},{"$f":"-Inputs!X1862","v":0},{"$f":"-Inputs!Y1862","v":0},{"$f":"-Inputs!Z1862","v":0},{"$f":"-Inputs!AA1862","v":0},{"$f":"-Inputs!AB1862","v":0},{"$f":"-Inputs!AC1862","v":0},{"$f":"-Inputs!AD1862","v":0},{"$f":"-Inputs!AE1862","v":0},{"$f":"-Inputs!AF1862","v":0},{"$f":"-Inputs!AG1862","v":0},{"$f":"-Inputs!AH1862","v":0}]
[{"$f":"ROW()","v":1571},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1572},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1573},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1865","v":0},{"$f":"-Inputs!V1865","v":0},{"$f":"-Inputs!W1865","v":0},{"$f":"-Inputs!X1865","v":0},{"$f":"-Inputs!Y1865","v":0},{"$f":"-Inputs!Z1865","v":0},{"$f":"-Inputs!AA1865","v":0},{"$f":"-Inputs!AB1865","v":0},{"$f":"-Inputs!AC1865","v":0},{"$f":"-Inputs!AD1865","v":0},{"$f":"-Inputs!AE1865","v":0},{"$f":"-Inputs!AF1865","v":0},{"$f":"-Inputs!AG1865","v":0},{"$f":"-Inputs!AH1865","v":0}]
[{"$f":"ROW()","v":1574},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1575},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1562:U1574)","v":0},{"$f":"SUM(V1562:V1574)","v":-2.2713370856379402E-2},{"$f":"SUM(W1562:W1574)","v":-8.0787864945819202E-2},{"$f":"SUM(X1562:X1574)","v":0},{"$f":"SUM(Y1562:Y1574)","v":0},{"$f":"SUM(Z1562:Z1574)","v":0},{"$f":"SUM(AA1562:AA1574)","v":0},{"$f":"SUM(AB1562:AB1574)","v":0},{"$f":"SUM(AC1562:AC1574)","v":0},0,0,0,0,{"$f":"SUM(AH1562:AH1574)","v":0},{"$f":"SUM(AI1562:AI1574)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1576},"Depreciation"]
[{"$f":"ROW()","v":1577},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1517<=0,U1532+U1547+U1562<0),-(U1532+U1547+U1562),IF(U1517<=0,0,-MIN(((U1532+U1562)/U1517)*((U1532+U1562)>0),(U1532+U1562))))","v":-2.3057357879479019},-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479015,{"$f":"IF(AND(AD1517<=0,AD1532+AD1547+AD1562<0),-(AD1532+AD1547+AD1562),IF(AD1517<=0,0,-MIN(((AD1532+AD1562)/AD1517)*((AD1532+AD1562)>0),(AD1532+AD1562))))","v":-2.3057357879479015},-2.3057357879479015,-2.305735787947901,-2.305735787947901,{"$f":"IF(AND(AH1517<=0,AH1532+AH1547+AH1562<0),-(AH1532+AH1547+AH1562),IF(AH1517<=0,0,-MIN(((AH1532+AH1562)/AH1517)*((AH1532+AH1562)>0),(AH1532+AH1562))))","v":-2.3057357879479006},-2.3057357879479006,-2.3057357879479006,-2.3057357879479006,-2.3057357879479006,-2.3057357879479001]
[{"$f":"ROW()","v":1578},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1518<=0,U1533+U1548+U1563<0),-(U1533+U1548+U1563),IF(U1518<=0,0,-MIN(((U1533+U1563)/U1518)*((U1533+U1563)>0),(U1533+U1563))))","v":-1.5293846622816947},-1.5293469865204139,-1.5292055349833109,-1.5292055349833107,-1.5292055349833107,-1.5292055349833107,-1.5292055349833105,-1.5292055349833105,-1.5292055349833102,{"$f":"IF(AND(AD1518<=0,AD1533+AD1548+AD1563<0),-(AD1533+AD1548+AD1563),IF(AD1518<=0,0,-MIN(((AD1533+AD1563)/AD1518)*((AD1533+AD1563)>0),(AD1533+AD1563))))","v":-1.52920553498331},-1.52920553498331,-1.52920553498331,-1.52920553498331,{"$f":"IF(AND(AH1518<=0,AH1533+AH1548+AH1563<0),-(AH1533+AH1548+AH1563),IF(AH1518<=0,0,-MIN(((AH1533+AH1563)/AH1518)*((AH1533+AH1563)>0),(AH1533+AH1563))))","v":-1.52920553498331},-1.52920553498331,-1.5292055349833098,-1.5292055349833098,-1.5292055349833096,-1.5292055349833098]
[{"$f":"ROW()","v":1579},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1519<=0,U1534+U1549+U1564<0),-(U1534+U1549+U1564),IF(U1519<=0,0,-MIN(((U1534+U1564)/U1519)*((U1534+U1564)>0),(U1534+U1564))))","v":-2.3307286816895909E-2},-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895902E-2,-2.3307286816895902E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,{"$f":"IF(AND(AD1519<=0,AD1534+AD1549+AD1564<0),-(AD1534+AD1549+AD1564),IF(AD1519<=0,0,-MIN(((AD1534+AD1564)/AD1519)*((AD1534+AD1564)>0),(AD1534+AD1564))))","v":-2.3307286816895909E-2},-2.3307286816895909E-2,-2.3307286816895909E-2,-2.3307286816895909E-2,{"$f":"IF(AND(AH1519<=0,AH1534+AH1549+AH1564<0),-(AH1534+AH1549+AH1564),IF(AH1519<=0,0,-MIN(((AH1534+AH1564)/AH1519)*((AH1534+AH1564)>0),(AH1534+AH1564))))","v":-2.3307286816895909E-2},-2.3307286816895909E-2,0,0,0,0]
[{"$f":"ROW()","v":1580},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1520<=0,U1535+U1550+U1565<0),-(U1535+U1550+U1565),IF(U1520<=0,0,-MIN(((U1535+U1565)/U1520)*((U1535+U1565)>0),(U1535+U1565))))","v":-2.338070898867866},-2.3369131340577582,-2.3325663708756488,-2.3325663708756492,-2.3325663708756492,-2.3325663708756492,-2.3325663708756497,-2.3325663708756497,-2.3325663708756497,{"$f":"IF(AND(AD1520<=0,AD1535+AD1550+AD1565<0),-(AD1535+AD1550+AD1565),IF(AD1520<=0,0,-MIN(((AD1535+AD1565)/AD1520)*((AD1535+AD1565)>0),(AD1535+AD1565))))","v":-2.3325663708756497},-2.3325663708756492,-2.3325663708756492,-2.3325663708756492,{"$f":"IF(AND(AH1520<=0,AH1535+AH1550+AH1565<0),-(AH1535+AH1550+AH1565),IF(AH1520<=0,0,-MIN(((AH1535+AH1565)/AH1520)*((AH1535+AH1565)>0),(AH1535+AH1565))))","v":-2.3325663708756492},-2.3325663708756488,-2.3325663708756492,-2.3325663708756492,-2.3325663708756492,-2.3325663708756492]
[{"$f":"ROW()","v":1581},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1521<=0,U1536+U1551+U1566<0),-(U1536+U1551+U1566),IF(U1521<=0,0,-MIN(((U1536+U1566)/U1521)*((U1536+U1566)>0),(U1536+U1566))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1521<=0,AH1536+AH1551+AH1566<0),-(AH1536+AH1551+AH1566),IF(AH1521<=0,0,-MIN(((AH1536+AH1566)/AH1521)*((AH1536+AH1566)>0),(AH1536+AH1566))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1582},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1522<=0,U1537+U1552+U1567<0),-(U1537+U1552+U1567),IF(U1522<=0,0,-MIN(((U1537+U1567)/U1522)*((U1537+U1567)>0),(U1537+U1567))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1522<=0,AH1537+AH1552+AH1567<0),-(AH1537+AH1552+AH1567),IF(AH1522<=0,0,-MIN(((AH1537+AH1567)/AH1522)*((AH1537+AH1567)>0),(AH1537+AH1567))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1583},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1523<=0,U1538+U1553+U1568<0),-(U1538+U1553+U1568),IF(U1523<=0,0,-MIN(((U1538+U1568)/U1523)*((U1538+U1568)>0),(U1538+U1568))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1523<=0,AH1538+AH1553+AH1568<0),-(AH1538+AH1553+AH1568),IF(AH1523<=0,0,-MIN(((AH1538+AH1568)/AH1523)*((AH1538+AH1568)>0),(AH1538+AH1568))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1584},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1524<=0,U1539+U1554+U1569<0),-(U1539+U1554+U1569),IF(U1524<=0,0,-MIN(((U1539+U1569)/U1524)*((U1539+U1569)>0),(U1539+U1569))))","v":-0.15204703554922894},-0.15204703554922894,-0.15204703554922894,-0.15204703554922894,-0.15204703554922894,-0.15204703554922894,-0.15204703554922894,-0.15204703554922894,-0.15204703554922894,-0.15204703554922894,-0.15204703554922894,-0.15204703554922894,-0.15204703554922894,{"$f":"IF(AND(AH1524<=0,AH1539+AH1554+AH1569<0),-(AH1539+AH1554+AH1569),IF(AH1524<=0,0,-MIN(((AH1539+AH1569)/AH1524)*((AH1539+AH1569)>0),(AH1539+AH1569))))","v":-0.15204703554922894},-0.15204703554922894,-0.15204703554922894,-0.15204703554922894,-0.15204703554922894,-0.15204703554922894]
[{"$f":"ROW()","v":1585},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1586},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1587},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1588},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1529<=0,U1544+U1559+U1574<0),-(U1544+U1559+U1574),IF(U1529<=0,0,-MIN(((U1544+U1574)/U1529)*((U1544+U1574)>0),(U1544+U1574))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1529<=0,AD1544+AD1559+AD1574<0),-(AD1544+AD1559+AD1574),IF(AD1529<=0,0,-MIN(((AD1544+AD1574)/AD1529)*((AD1544+AD1574)>0),(AD1544+AD1574))))","v":0},0,0,0,{"$f":"IF(AND(AH1529<=0,AH1544+AH1559+AH1574<0),-(AH1544+AH1559+AH1574),IF(AH1529<=0,0,-MIN(((AH1544+AH1574)/AH1529)*((AH1544+AH1574)>0),(AH1544+AH1574))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1590},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1577:U1589)","v":-6.3485456714635875},{"$f":"SUM(V1577:V1589)","v":-6.3473502308921992},{"$f":"SUM(W1577:W1589)","v":-6.3428620161729867},{"$f":"SUM(X1577:X1589)","v":-6.3428620161729867},{"$f":"SUM(Y1577:Y1589)","v":-6.3428620161729867},{"$f":"SUM(Z1577:Z1589)","v":-6.3428620161729867},{"$f":"SUM(AA1577:AA1589)","v":-6.3428620161729867},{"$f":"SUM(AB1577:AB1589)","v":-6.3428620161729867},{"$f":"SUM(AC1577:AC1589)","v":-6.3428620161729867},-6.3428620161729858,-6.342862016172985,-6.342862016172985,-6.342862016172985,{"$f":"SUM(AH1577:AH1589)","v":-6.342862016172985},-6.3428620161729841,-6.3195547293560885,-6.3195547293560885,-6.3195547293560885,-6.3195547293560885]
[{"$f":"ROW()","v":1591},"Closing Value"]
[{"$f":"ROW()","v":1592},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1532+T1547+T1562+T1577","v":46.114715758958042},43.808979971010139,41.503244183062236,39.197508395114333,36.89177260716643,34.586036819218528,32.280301031270625,29.974565243322722,27.668829455374819,25.363093667426917,{"$f":"AD1532+AD1547+AD1562+AD1577","v":23.057357879479014},20.751622091531111,18.445886303583208,16.140150515635305,{"$f":"AH1532+AH1547+AH1562+AH1577","v":13.834414727687404},{"$f":"AI1532+AI1547+AI1562+AI1577","v":11.528678939739503},9.2229431517916023,6.9172073638437013,4.6114715758958003,2.3057357879479001]
[{"$f":"ROW()","v":1593},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1533+T1548+T1563+T1578","v":30.587693245633893},29.058308583352201,27.528245757367451,25.996494094716283,24.467288559732971,22.938083024749659,21.408877489766347,19.879671954783035,18.350466419799723,16.821260884816411,{"$f":"AD1533+AD1548+AD1563+AD1578","v":15.292055349833101},13.76284981484979,12.23364427986648,10.70443874488317,{"$f":"AH1533+AH1548+AH1563+AH1578","v":9.1752332098998597},{"$f":"AI1533+AI1548+AI1563+AI1578","v":7.6460276749165494},6.1168221399332392,4.587616604949929,3.0584110699666196,1.5292055349833098]
[{"$f":"ROW()","v":1594},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1534+T1549+T1564+T1579","v":0.34960930225343861},0.32630201543654269,0.30299472861964677,0.27968744180275085,0.25638015498585492,0.23307286816895903,0.20976558135206314,0.18645829453516724,0.16315100771827135,0.13984372090137545,{"$f":"AD1534+AD1549+AD1564+AD1579","v":0.11653643408447954},9.3229147267583634E-2,6.9921860450687726E-2,4.6614573633791817E-2,{"$f":"AH1534+AH1549+AH1564+AH1579","v":2.3307286816895909E-2},{"$f":"AI1534+AI1549+AI1564+AI1579","v":0},0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1535+T1550+T1565+T1580","v":46.761417977357318},44.423347078489449,42.064436413039644,39.653628304886034,37.321061934010388,34.988495563134741,32.655929192259094,30.323362821383444,27.990796450507794,25.658230079632144,{"$f":"AD1535+AD1550+AD1565+AD1580","v":23.325663708756494},20.993097337880844,18.660530967005194,16.327964596129544,{"$f":"AH1535+AH1550+AH1565+AH1580","v":13.995398225253894},{"$f":"AI1535+AI1550+AI1565+AI1580","v":11.662831854378245},9.3302654835025969,6.9976991126269477,4.6651327417512984,2.3325663708756492]
[{"$f":"ROW()","v":1596},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1536+T1551+T1566+T1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1536+AH1551+AH1566+AH1581","v":0},{"$f":"AI1536+AI1551+AI1566+AI1581","v":0},0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1537+T1552+T1567+T1582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1537+AH1552+AH1567+AH1582","v":0},{"$f":"AI1537+AI1552+AI1567+AI1582","v":0},0,0,0,0]
[{"$f":"ROW()","v":1598},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1538+T1553+T1568+T1583","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1538+AH1553+AH1568+AH1583","v":0},{"$f":"AI1538+AI1553+AI1568+AI1583","v":0},0,0,0,0]
[{"$f":"ROW()","v":1599},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1539+T1554+T1569+T1584","v":3.0409407109845787},2.8888936754353498,2.7368466398861209,2.5847996043368919,2.432752568787663,2.2807055332384341,2.1286584976892051,1.9766114621399762,1.8245644265907472,1.6725173910415183,1.5204703554922894,1.3684233199430604,1.2163762843938315,1.0643292488446026,{"$f":"AH1539+AH1554+AH1569+AH1584","v":0.91228221329537362},{"$f":"AI1539+AI1554+AI1569+AI1584","v":0.76023517774614469},0.60818814219691575,0.45614110664768681,0.30409407109845787,0.15204703554922894]
[{"$f":"ROW()","v":1600},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1540+T1555+T1570+T1585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1602},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1603},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1543+T1558+T1573+T1588","v":-1.6308843332665156E-2},-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,{"$f":"AD1543+AD1558+AD1573+AD1588","v":-1.6308843332665156E-2},-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,{"$f":"AH1543+AH1558+AH1573+AH1588","v":-1.6308843332665156E-2},{"$f":"AI1543+AI1558+AI1573+AI1588","v":-1.6308843332665156E-2},-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2,-1.6308843332665156E-2]
[{"$f":"ROW()","v":1604},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1544+T1559+T1574+T1589","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1544+AD1559+AD1574+AD1589","v":0},0,0,0,{"$f":"AH1544+AH1559+AH1574+AH1589","v":0},{"$f":"AI1544+AI1559+AI1574+AI1589","v":0},0,0,0,0]
[{"$f":"ROW()","v":1605},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1592:T1604)","v":126.83806815185463},120.48952248039103,{"$f":"SUM(V1592:V1604)","v":114.11945887864243},{"$f":"SUM(W1592:W1604)","v":107.69580899752361},{"$f":"SUM(X1592:X1604)","v":101.35294698135064},{"$f":"SUM(Y1592:Y1604)","v":95.010084965177654},{"$f":"SUM(Z1592:Z1604)","v":88.667222949004667},{"$f":"SUM(AA1592:AA1604)","v":82.324360932831667},{"$f":"SUM(AB1592:AB1604)","v":75.981498916658694},{"$f":"SUM(AC1592:AC1604)","v":69.638636900485707},63.295774884312706,56.952912868139734,50.610050851966733,44.267188835793746,{"$f":"SUM(AH1592:AH1604)","v":37.924326819620759},{"$f":"SUM(AI1592:AI1604)","v":31.58146480344778},25.261910074091688,18.942355344735596,12.622800615379512,6.3032458860234231]
[{"$f":"ROW()","v":1606},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":1607},null,"Pipeline"]
[{"$f":"ROW()","v":1608},null,"Compression"]
[{"$f":"ROW()","v":1609},null,"Metering"]
[{"$f":"ROW()","v":1610},null,"Other Depreciable"]
[{"$f":"ROW()","v":1611},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1612},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1613},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1614},null,"Building"]
[{"$f":"ROW()","v":1615},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1616},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1617},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1618},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1619},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1620},null,"Total"]
[{"$f":"ROW()","v":1621}]
["2012 Capex"]
[{"$f":"ROW()","v":1623},"Life"]
[{"$f":"ROW()","v":1624},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,V1624-1)","v":19},{"$f":"MAX(0,W1624-1)","v":18},{"$f":"MAX(0,X1624-1)","v":17},{"$f":"MAX(0,Y1624-1)","v":16},{"$f":"MAX(0,Z1624-1)","v":15},{"$f":"MAX(0,AA1624-1)","v":14},{"$f":"MAX(0,AB1624-1)","v":13},{"$f":"MAX(0,AC1624-1)","v":12},{"$f":"MAX(0,AD1624-1)","v":11},{"$f":"MAX(0,AE1624-1)","v":10},{"$f":"MAX(0,AF1624-1)","v":9},{"$f":"MAX(0,AG1624-1)","v":8},{"$f":"MAX(0,AH1624-1)","v":7},{"$f":"MAX(0,AI1624-1)","v":6},{"$f":"MAX(0,AJ1624-1)","v":5},{"$f":"MAX(0,AK1624-1)","v":4},{"$f":"MAX(0,AL1624-1)","v":3}]
[{"$f":"ROW()","v":1625},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1626},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1627},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1628},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1629},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1630},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1631},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1632},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1633},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1634},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1635},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1636},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,V1636-1)","v":4},{"$f":"MAX(0,W1636-1)","v":3},{"$f":"MAX(0,X1636-1)","v":2},{"$f":"MAX(0,Y1636-1)","v":1},{"$f":"MAX(0,Z1636-1)","v":0},{"$f":"MAX(0,AA1636-1)","v":0},{"$f":"MAX(0,AB1636-1)","v":0},{"$f":"MAX(0,AC1636-1)","v":0},{"$f":"MAX(0,AD1636-1)","v":0},{"$f":"MAX(0,AE1636-1)","v":0},{"$f":"MAX(0,AF1636-1)","v":0},{"$f":"MAX(0,AG1636-1)","v":0},{"$f":"MAX(0,AH1636-1)","v":0},{"$f":"MAX(0,AI1636-1)","v":0},{"$f":"MAX(0,AJ1636-1)","v":0},{"$f":"MAX(0,AK1636-1)","v":0},{"$f":"MAX(0,AL1636-1)","v":0}]
[{"$f":"ROW()","v":1637}]
[{"$f":"ROW()","v":1638},"Opening Value"]
[{"$f":"ROW()","v":1639},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1699","v":0},14.606136384299488,13.875829565084514,13.14552274586954,12.415215926654566,11.684909107439593,10.954602288224619,10.224295469009645,9.4939886497946695,8.7636818305796957,8.033375011364722,7.3030681921497473,6.5727613729347727,5.842454553719798,{"$f":"AH1699","v":5.1121477345048234},4.3818409152898488,3.6515340960748741,2.9212272768598995,2.1909204576449248]
[{"$f":"ROW()","v":1640},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1700","v":0},8.2960734403383647,7.8812697683214461,7.4664660963045275,7.0516624242876089,6.6368587522706903,6.2220550802537726,5.807251408236854,5.3924477362199355,4.9776440642030177,4.5628403921861,4.1480367201691815,3.7332330481522633,3.3184293761353452,2.903625704118427,2.4888220321015089,2.0740183600845907,1.6592146880676726,1.2444110160507544]
[{"$f":"ROW()","v":1641},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1701","v":0},1.8497595787947199,1.7264422735417386,1.6031249682887574,1.4798076630357762,1.3564903577827949,1.2331730525298135,1.109855747276832,0.98653844202385066,0.86322113677086931,0.73990383151788797,0.61658652626490662,0.49326922101192527,0.36995191575894393,0.24663461050596264,0.12331730525298132,0,0,0]
[{"$f":"ROW()","v":1642},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1702","v":0},4.4369118538139354,4.2150662611232388,3.9830325092953767,3.7617529254456334,3.5404733415958902,3.319193757746147,3.0979141738964038,2.8766345900466606,2.6553550061969173,2.4340754223471741,2.2127958384974309,1.9915162546476879,1.7702366707979449,1.5489570869482017,1.3276775030984587,1.1063979192487157,0.88511833539897256,0.66383875154922944]
[{"$f":"ROW()","v":1643},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1703","v":0},{"$f":"U1703","v":0},{"$f":"V1703","v":0},{"$f":"W1703","v":0},{"$f":"X1703","v":0},{"$f":"Y1703","v":0},{"$f":"Z1703","v":0},{"$f":"AA1703","v":0},{"$f":"AB1703","v":0},{"$f":"AC1703","v":0},{"$f":"AD1703","v":0},{"$f":"AE1703","v":0},{"$f":"AF1703","v":0},{"$f":"AG1703","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1644},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1645},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1646},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1706","v":0},{"$f":"U1706","v":1.6190174551710552},{"$f":"V1706","v":1.5380665824125024},{"$f":"W1706","v":1.4571157096539495},{"$f":"X1706","v":1.3761648368953967},{"$f":"Y1706","v":1.2952139641368439},{"$f":"Z1706","v":1.214263091378291},{"$f":"AA1706","v":1.1333122186197382},{"$f":"AB1706","v":1.0523613458611853},{"$f":"AC1706","v":0.97141047310263262},{"$f":"AD1706","v":0.89045960034407989},{"$f":"AE1706","v":0.80950872758552717},{"$f":"AF1706","v":0.72855785482697444},{"$f":"AG1706","v":0.64760698206842171},0.56665610930986898,0.48570523655131626,0.40475436379276353,0.3238034910342108,0.2428526182756581]
[{"$f":"ROW()","v":1647},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1707","v":0},{"$f":"U1707","v":0},{"$f":"V1707","v":0},{"$f":"W1707","v":0},{"$f":"X1707","v":0},{"$f":"Y1707","v":0},{"$f":"Z1707","v":0},{"$f":"AA1707","v":0},{"$f":"AB1707","v":0},{"$f":"AC1707","v":0},{"$f":"AD1707","v":0},{"$f":"AE1707","v":0},{"$f":"AF1707","v":0},{"$f":"AG1707","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1648},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1649},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1710","v":0},{"$f":"U1710","v":-3.9006140835444798E-2},{"$f":"V1710","v":-3.9006140835444798E-2},{"$f":"W1710","v":-3.9006140835444798E-2},{"$f":"X1710","v":-3.9006140835444798E-2},{"$f":"Y1710","v":-3.9006140835444798E-2},{"$f":"Z1710","v":-3.9006140835444798E-2},{"$f":"AA1710","v":-3.9006140835444798E-2},{"$f":"AB1710","v":-3.9006140835444798E-2},{"$f":"AC1710","v":-3.9006140835444798E-2},{"$f":"AD1710","v":-3.9006140835444798E-2},{"$f":"AE1710","v":-3.9006140835444798E-2},{"$f":"AF1710","v":-3.9006140835444798E-2},{"$f":"AG1710","v":-3.9006140835444798E-2},{"$f":"AH1710","v":-3.9006140835444798E-2},{"$f":"AI1710","v":-3.9006140835444798E-2},{"$f":"AJ1710","v":-3.9006140835444798E-2},{"$f":"AK1710","v":-3.9006140835444798E-2},{"$f":"AL1710","v":-3.9006140835444798E-2}]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1711","v":0},{"$f":"U1711","v":0},{"$f":"V1711","v":0},{"$f":"W1711","v":0},{"$f":"X1711","v":0},{"$f":"Y1711","v":0},{"$f":"Z1711","v":0},{"$f":"AA1711","v":0},{"$f":"AB1711","v":0},{"$f":"AC1711","v":0},{"$f":"AD1711","v":0},{"$f":"AE1711","v":0},{"$f":"AF1711","v":0},{"$f":"AG1711","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1639:U1651)","v":0},{"$f":"SUM(V1639:V1651)","v":30.768892571582118},{"$f":"SUM(W1639:W1651)","v":29.197668309647995},{"$f":"SUM(X1639:X1651)","v":27.616255888576706},{"$f":"SUM(Y1639:Y1651)","v":26.045597635483535},{"$f":"SUM(Z1639:Z1651)","v":24.474939382390374},{"$f":"SUM(AA1639:AA1651)","v":22.9042811292972},{"$f":"SUM(AB1639:AB1651)","v":21.333622876204029},{"$f":"SUM(AC1639:AC1651)","v":19.762964623110857},18.19230637001769,16.621648116924518,15.050989863831349,13.480331610738178,{"$f":"SUM(AH1639:AH1651)","v":11.909673357645007},10.339015104551839,8.7683568514586696,7.1976985983654984,5.7503576505253102,4.303016702685122]
[{"$f":"ROW()","v":1653},"Capex"]
[{"$f":"ROW()","v":1654},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$262","v":14.606136384299488}]
[{"$f":"ROW()","v":1655},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$263","v":8.2960734403383647}]
[{"$f":"ROW()","v":1656},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$264","v":1.8497595787947199}]
[{"$f":"ROW()","v":1657},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$265","v":4.4369118538139354}]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$266","v":0}]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$267","v":0}]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$268","v":0}]
[{"$f":"ROW()","v":1661},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$269","v":1.6190174551710552}]
[{"$f":"ROW()","v":1662},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$270","v":0}]
[{"$f":"ROW()","v":1663},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1664},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1665},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$273","v":-3.9006140835444798E-2}]
[{"$f":"ROW()","v":1666},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$274","v":0}]
[{"$f":"ROW()","v":1667},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1654:U1666)","v":30.768892571582118}]
[{"$f":"ROW()","v":1668},"Redundant or Disposed"]
[{"$f":"ROW()","v":1669},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1869","v":0},{"$f":"-Inputs!W1869","v":0},{"$f":"-Inputs!X1869","v":0},{"$f":"-Inputs!Y1869","v":0},{"$f":"-Inputs!Z1869","v":0},{"$f":"-Inputs!AA1869","v":0},{"$f":"-Inputs!AB1869","v":0},{"$f":"-Inputs!AC1869","v":0},{"$f":"-Inputs!AD1869","v":0},{"$f":"-Inputs!AE1869","v":0},{"$f":"-Inputs!AF1869","v":0},{"$f":"-Inputs!AG1869","v":0},{"$f":"-Inputs!AH1869","v":0}]
[{"$f":"ROW()","v":1670},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1870","v":0},{"$f":"-Inputs!W1870","v":0},{"$f":"-Inputs!X1870","v":0},{"$f":"-Inputs!Y1870","v":0},{"$f":"-Inputs!Z1870","v":0},{"$f":"-Inputs!AA1870","v":0},{"$f":"-Inputs!AB1870","v":0},{"$f":"-Inputs!AC1870","v":0},{"$f":"-Inputs!AD1870","v":0},{"$f":"-Inputs!AE1870","v":0},{"$f":"-Inputs!AF1870","v":0},{"$f":"-Inputs!AG1870","v":0},{"$f":"-Inputs!AH1870","v":0}]
[{"$f":"ROW()","v":1671},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1871","v":0},{"$f":"-Inputs!W1871","v":0},{"$f":"-Inputs!X1871","v":0},{"$f":"-Inputs!Y1871","v":0},{"$f":"-Inputs!Z1871","v":0},{"$f":"-Inputs!AA1871","v":0},{"$f":"-Inputs!AB1871","v":0},{"$f":"-Inputs!AC1871","v":0},{"$f":"-Inputs!AD1871","v":0},{"$f":"-Inputs!AE1871","v":0},{"$f":"-Inputs!AF1871","v":0},{"$f":"-Inputs!AG1871","v":0},{"$f":"-Inputs!AH1871","v":0}]
[{"$f":"ROW()","v":1672},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1872","v":0},{"$f":"-Inputs!W1872","v":-1.0754167978118694E-2},{"$f":"-Inputs!X1872","v":0},{"$f":"-Inputs!Y1872","v":0},{"$f":"-Inputs!Z1872","v":0},{"$f":"-Inputs!AA1872","v":0},{"$f":"-Inputs!AB1872","v":0},{"$f":"-Inputs!AC1872","v":0},{"$f":"-Inputs!AD1872","v":0},{"$f":"-Inputs!AE1872","v":0},{"$f":"-Inputs!AF1872","v":0},{"$f":"-Inputs!AG1872","v":0},{"$f":"-Inputs!AH1872","v":0}]
[{"$f":"ROW()","v":1673},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1873","v":0},{"$f":"-Inputs!W1873","v":0},{"$f":"-Inputs!X1873","v":0},{"$f":"-Inputs!Y1873","v":0},{"$f":"-Inputs!Z1873","v":0},{"$f":"-Inputs!AA1873","v":0},{"$f":"-Inputs!AB1873","v":0},{"$f":"-Inputs!AC1873","v":0},{"$f":"-Inputs!AD1873","v":0},{"$f":"-Inputs!AE1873","v":0},{"$f":"-Inputs!AF1873","v":0},{"$f":"-Inputs!AG1873","v":0},{"$f":"-Inputs!AH1873","v":0}]
[{"$f":"ROW()","v":1674},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1874","v":0},{"$f":"-Inputs!W1874","v":0},{"$f":"-Inputs!X1874","v":0},{"$f":"-Inputs!Y1874","v":0},{"$f":"-Inputs!Z1874","v":0},{"$f":"-Inputs!AA1874","v":0},{"$f":"-Inputs!AB1874","v":0},{"$f":"-Inputs!AC1874","v":0},{"$f":"-Inputs!AD1874","v":0},{"$f":"-Inputs!AE1874","v":0},{"$f":"-Inputs!AF1874","v":0},{"$f":"-Inputs!AG1874","v":0},{"$f":"-Inputs!AH1874","v":0}]
[{"$f":"ROW()","v":1675},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1875","v":0},{"$f":"-Inputs!W1875","v":0},{"$f":"-Inputs!X1875","v":0},{"$f":"-Inputs!Y1875","v":0},{"$f":"-Inputs!Z1875","v":0},{"$f":"-Inputs!AA1875","v":0},{"$f":"-Inputs!AB1875","v":0},{"$f":"-Inputs!AC1875","v":0},{"$f":"-Inputs!AD1875","v":0},{"$f":"-Inputs!AE1875","v":0},{"$f":"-Inputs!AF1875","v":0},{"$f":"-Inputs!AG1875","v":0},{"$f":"-Inputs!AH1875","v":0}]
[{"$f":"ROW()","v":1676},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1876","v":0},{"$f":"-Inputs!W1876","v":0},{"$f":"-Inputs!X1876","v":0},{"$f":"-Inputs!Y1876","v":0},{"$f":"-Inputs!Z1876","v":0},{"$f":"-Inputs!AA1876","v":0},{"$f":"-Inputs!AB1876","v":0},{"$f":"-Inputs!AC1876","v":0},{"$f":"-Inputs!AD1876","v":0},{"$f":"-Inputs!AE1876","v":0},{"$f":"-Inputs!AF1876","v":0},{"$f":"-Inputs!AG1876","v":0},{"$f":"-Inputs!AH1876","v":0}]
[{"$f":"ROW()","v":1677},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1877","v":0},{"$f":"-Inputs!W1877","v":0},{"$f":"-Inputs!X1877","v":0},{"$f":"-Inputs!Y1877","v":0},{"$f":"-Inputs!Z1877","v":0},{"$f":"-Inputs!AA1877","v":0},{"$f":"-Inputs!AB1877","v":0},{"$f":"-Inputs!AC1877","v":0},{"$f":"-Inputs!AD1877","v":0},{"$f":"-Inputs!AE1877","v":0},{"$f":"-Inputs!AF1877","v":0},{"$f":"-Inputs!AG1877","v":0},{"$f":"-Inputs!AH1877","v":0}]
[{"$f":"ROW()","v":1678},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1679},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1880","v":0},{"$f":"-Inputs!W1880","v":0},{"$f":"-Inputs!X1880","v":0},{"$f":"-Inputs!Y1880","v":0},{"$f":"-Inputs!Z1880","v":0},{"$f":"-Inputs!AA1880","v":0},{"$f":"-Inputs!AB1880","v":0},{"$f":"-Inputs!AC1880","v":0},{"$f":"-Inputs!AD1880","v":0},{"$f":"-Inputs!AE1880","v":0},{"$f":"-Inputs!AF1880","v":0},{"$f":"-Inputs!AG1880","v":0},{"$f":"-Inputs!AH1880","v":0}]
[{"$f":"ROW()","v":1681},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1682},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1669:V1681)","v":0},{"$f":"SUM(W1669:W1681)","v":-1.0754167978118694E-2},{"$f":"SUM(X1669:X1681)","v":0},{"$f":"SUM(Y1669:Y1681)","v":0},{"$f":"SUM(Z1669:Z1681)","v":0},{"$f":"SUM(AA1669:AA1681)","v":0},{"$f":"SUM(AB1669:AB1681)","v":0},{"$f":"SUM(AC1669:AC1681)","v":0},0,0,0,0,{"$f":"SUM(AH1669:AH1681)","v":0},{"$f":"SUM(AI1669:AI1681)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1683},"Depreciation"]
[{"$f":"ROW()","v":1684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1624<=0,V1639+V1654+V1669<0),-(V1639+V1654+V1669),IF(V1624<=0,0,-MIN(((V1639+V1669)/V1624)*((V1639+V1669)>0),(V1639+V1669))))","v":-0.73030681921497442},-0.73030681921497442,-0.73030681921497442,-0.73030681921497453,-0.73030681921497453,-0.73030681921497453,-0.73030681921497465,-0.73030681921497453,{"$f":"IF(AND(AD1624<=0,AD1639+AD1654+AD1669<0),-(AD1639+AD1654+AD1669),IF(AD1624<=0,0,-MIN(((AD1639+AD1669)/AD1624)*((AD1639+AD1669)>0),(AD1639+AD1669))))","v":-0.73030681921497465},-0.73030681921497476,-0.73030681921497476,-0.73030681921497476,{"$f":"IF(AND(AH1624<=0,AH1639+AH1654+AH1669<0),-(AH1639+AH1654+AH1669),IF(AH1624<=0,0,-MIN(((AH1639+AH1669)/AH1624)*((AH1639+AH1669)>0),(AH1639+AH1669))))","v":-0.73030681921497476},{"$f":"IF(AND(AI1624<=0,AI1639+AI1654+AI1669<0),-(AI1639+AI1654+AI1669),IF(AI1624<=0,0,-MIN(((AI1639+AI1669)/AI1624)*((AI1639+AI1669)>0),(AI1639+AI1669))))","v":-0.73030681921497476},-0.73030681921497476,-0.73030681921497487,-0.73030681921497487,-0.73030681921497498]
[{"$f":"ROW()","v":1685},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1625<=0,V1640+V1655+V1670<0),-(V1640+V1655+V1670),IF(V1625<=0,0,-MIN(((V1640+V1670)/V1625)*((V1640+V1670)>0),(V1640+V1670))))","v":-0.41480367201691826},-0.4148036720169182,-0.4148036720169182,-0.41480367201691815,-0.41480367201691815,-0.4148036720169182,-0.41480367201691815,-0.41480367201691809,{"$f":"IF(AND(AD1625<=0,AD1640+AD1655+AD1670<0),-(AD1640+AD1655+AD1670),IF(AD1625<=0,0,-MIN(((AD1640+AD1670)/AD1625)*((AD1640+AD1670)>0),(AD1640+AD1670))))","v":-0.41480367201691815},-0.4148036720169182,-0.41480367201691815,-0.41480367201691815,{"$f":"IF(AND(AH1625<=0,AH1640+AH1655+AH1670<0),-(AH1640+AH1655+AH1670),IF(AH1625<=0,0,-MIN(((AH1640+AH1670)/AH1625)*((AH1640+AH1670)>0),(AH1640+AH1670))))","v":-0.41480367201691815},{"$f":"IF(AND(AI1625<=0,AI1640+AI1655+AI1670<0),-(AI1640+AI1655+AI1670),IF(AI1625<=0,0,-MIN(((AI1640+AI1670)/AI1625)*((AI1640+AI1670)>0),(AI1640+AI1670))))","v":-0.41480367201691815},-0.41480367201691815,-0.41480367201691815,-0.41480367201691815,-0.41480367201691815]
[{"$f":"ROW()","v":1686},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1626<=0,V1641+V1656+V1671<0),-(V1641+V1656+V1671),IF(V1626<=0,0,-MIN(((V1641+V1671)/V1626)*((V1641+V1671)>0),(V1641+V1671))))","v":-0.12331730525298132},-0.12331730525298133,-0.12331730525298133,-0.12331730525298135,-0.12331730525298136,-0.12331730525298135,-0.12331730525298133,-0.12331730525298133,{"$f":"IF(AND(AD1626<=0,AD1641+AD1656+AD1671<0),-(AD1641+AD1656+AD1671),IF(AD1626<=0,0,-MIN(((AD1641+AD1671)/AD1626)*((AD1641+AD1671)>0),(AD1641+AD1671))))","v":-0.12331730525298133},-0.12331730525298133,-0.12331730525298132,-0.12331730525298132,{"$f":"IF(AND(AH1626<=0,AH1641+AH1656+AH1671<0),-(AH1641+AH1656+AH1671),IF(AH1626<=0,0,-MIN(((AH1641+AH1671)/AH1626)*((AH1641+AH1671)>0),(AH1641+AH1671))))","v":-0.1233173052529813},{"$f":"IF(AND(AI1626<=0,AI1641+AI1656+AI1671<0),-(AI1641+AI1656+AI1671),IF(AI1626<=0,0,-MIN(((AI1641+AI1671)/AI1626)*((AI1641+AI1671)>0),(AI1641+AI1671))))","v":-0.12331730525298132},-0.12331730525298132,0,0,0]
[{"$f":"ROW()","v":1687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1627<=0,V1642+V1657+V1672<0),-(V1642+V1657+V1672),IF(V1627<=0,0,-MIN(((V1642+V1672)/V1627)*((V1642+V1672)>0),(V1642+V1672))))","v":-0.22184559269069676},-0.22127958384974314,-0.22127958384974314,-0.22127958384974314,-0.22127958384974314,-0.22127958384974314,-0.22127958384974314,-0.22127958384974311,{"$f":"IF(AND(AD1627<=0,AD1642+AD1657+AD1672<0),-(AD1642+AD1657+AD1672),IF(AD1627<=0,0,-MIN(((AD1642+AD1672)/AD1627)*((AD1642+AD1672)>0),(AD1642+AD1672))))","v":-0.22127958384974311},-0.22127958384974311,-0.22127958384974308,-0.22127958384974311,{"$f":"IF(AND(AH1627<=0,AH1642+AH1657+AH1672<0),-(AH1642+AH1657+AH1672),IF(AH1627<=0,0,-MIN(((AH1642+AH1672)/AH1627)*((AH1642+AH1672)>0),(AH1642+AH1672))))","v":-0.22127958384974311},{"$f":"IF(AND(AI1627<=0,AI1642+AI1657+AI1672<0),-(AI1642+AI1657+AI1672),IF(AI1627<=0,0,-MIN(((AI1642+AI1672)/AI1627)*((AI1642+AI1672)>0),(AI1642+AI1672))))","v":-0.22127958384974308},-0.22127958384974311,-0.22127958384974314,-0.22127958384974314,-0.22127958384974314]
[{"$f":"ROW()","v":1688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1628<=0,V1643+V1658+V1673<0),-(V1643+V1658+V1673),IF(V1628<=0,0,-MIN(((V1643+V1673)/V1628)*((V1643+V1673)>0),(V1643+V1673))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1628<=0,AH1643+AH1658+AH1673<0),-(AH1643+AH1658+AH1673),IF(AH1628<=0,0,-MIN(((AH1643+AH1673)/AH1628)*((AH1643+AH1673)>0),(AH1643+AH1673))))","v":0},{"$f":"IF(AND(AI1628<=0,AI1643+AI1658+AI1673<0),-(AI1643+AI1658+AI1673),IF(AI1628<=0,0,-MIN(((AI1643+AI1673)/AI1628)*((AI1643+AI1673)>0),(AI1643+AI1673))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1629<=0,V1644+V1659+V1674<0),-(V1644+V1659+V1674),IF(V1629<=0,0,-MIN(((V1644+V1674)/V1629)*((V1644+V1674)>0),(V1644+V1674))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1629<=0,AH1644+AH1659+AH1674<0),-(AH1644+AH1659+AH1674),IF(AH1629<=0,0,-MIN(((AH1644+AH1674)/AH1629)*((AH1644+AH1674)>0),(AH1644+AH1674))))","v":0},{"$f":"IF(AND(AI1629<=0,AI1644+AI1659+AI1674<0),-(AI1644+AI1659+AI1674),IF(AI1629<=0,0,-MIN(((AI1644+AI1674)/AI1629)*((AI1644+AI1674)>0),(AI1644+AI1674))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1630<=0,V1645+V1660+V1675<0),-(V1645+V1660+V1675),IF(V1630<=0,0,-MIN(((V1645+V1675)/V1630)*((V1645+V1675)>0),(V1645+V1675))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1630<=0,AH1645+AH1660+AH1675<0),-(AH1645+AH1660+AH1675),IF(AH1630<=0,0,-MIN(((AH1645+AH1675)/AH1630)*((AH1645+AH1675)>0),(AH1645+AH1675))))","v":0},{"$f":"IF(AND(AI1630<=0,AI1645+AI1660+AI1675<0),-(AI1645+AI1660+AI1675),IF(AI1630<=0,0,-MIN(((AI1645+AI1675)/AI1630)*((AI1645+AI1675)>0),(AI1645+AI1675))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1691},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1631<=0,V1646+V1661+V1676<0),-(V1646+V1661+V1676),IF(V1631<=0,0,-MIN(((V1646+V1676)/V1631)*((V1646+V1676)>0),(V1646+V1676))))","v":-8.0950872758552755E-2},-8.0950872758552755E-2,-8.0950872758552755E-2,-8.0950872758552742E-2,-8.0950872758552742E-2,-8.0950872758552742E-2,-8.0950872758552728E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,{"$f":"IF(AND(AH1631<=0,AH1646+AH1661+AH1676<0),-(AH1646+AH1661+AH1676),IF(AH1631<=0,0,-MIN(((AH1646+AH1676)/AH1631)*((AH1646+AH1676)>0),(AH1646+AH1676))))","v":-8.0950872758552714E-2},{"$f":"IF(AND(AI1631<=0,AI1646+AI1661+AI1676<0),-(AI1646+AI1661+AI1676),IF(AI1631<=0,0,-MIN(((AI1646+AI1676)/AI1631)*((AI1646+AI1676)>0),(AI1646+AI1676))))","v":-8.0950872758552714E-2},-8.0950872758552714E-2,-8.09508727585527E-2,-8.09508727585527E-2,-8.09508727585527E-2]
[{"$f":"ROW()","v":1692},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1693},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1694},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1695},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1696},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1636<=0,V1651+V1666+V1681<0),-(V1651+V1666+V1681),IF(V1636<=0,0,-MIN(((V1651+V1681)/V1636)*((V1651+V1681)>0),(V1651+V1681))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(AD1636<=0,AD1651+AD1666+AD1681<0),-(AD1651+AD1666+AD1681),IF(AD1636<=0,0,-MIN(((AD1651+AD1681)/AD1636)*((AD1651+AD1681)>0),(AD1651+AD1681))))","v":0},0,0,0,{"$f":"IF(AND(AH1636<=0,AH1651+AH1666+AH1681<0),-(AH1651+AH1666+AH1681),IF(AH1636<=0,0,-MIN(((AH1651+AH1681)/AH1636)*((AH1651+AH1681)>0),(AH1651+AH1681))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1697},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1684:V1696)","v":-1.5712242619341237},{"$f":"SUM(W1684:W1696)","v":-1.5706582530931699},{"$f":"SUM(X1684:X1696)","v":-1.5706582530931699},{"$f":"SUM(Y1684:Y1696)","v":-1.5706582530931701},{"$f":"SUM(Z1684:Z1696)","v":-1.5706582530931703},{"$f":"SUM(AA1684:AA1696)","v":-1.5706582530931701},{"$f":"SUM(AB1684:AB1696)","v":-1.5706582530931699},{"$f":"SUM(AC1684:AC1696)","v":-1.5706582530931694},-1.5706582530931699,-1.5706582530931699,-1.5706582530931696,-1.5706582530931699,{"$f":"SUM(AH1684:AH1696)","v":-1.5706582530931699},{"$f":"SUM(AI1684:AI1696)","v":-1.5706582530931696},-1.5706582530931699,-1.4473409478401889,-1.4473409478401889,-1.4473409478401891]
[{"$f":"ROW()","v":1698},"Closing Value"]
[{"$f":"ROW()","v":1699},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1639+U1654+U1669+U1684","v":14.606136384299488},13.875829565084514,13.14552274586954,12.415215926654566,11.684909107439593,10.954602288224619,10.224295469009645,9.4939886497946695,8.7636818305796957,{"$f":"AD1639+AD1654+AD1669+AD1684","v":8.033375011364722},7.3030681921497473,6.5727613729347727,5.842454553719798,{"$f":"AH1639+AH1654+AH1669+AH1684","v":5.1121477345048234},{"$f":"AI1639+AI1654+AI1669+AI1684","v":4.3818409152898488},3.6515340960748741,2.9212272768598995,2.1909204576449248,1.4606136384299497]
[{"$f":"ROW()","v":1700},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1640+U1655+U1670+U1685","v":8.2960734403383647},7.8812697683214461,7.4664660963045275,7.0516624242876089,6.6368587522706903,6.2220550802537726,5.807251408236854,5.3924477362199355,4.9776440642030177,{"$f":"AD1640+AD1655+AD1670+AD1685","v":4.5628403921861},4.1480367201691815,3.7332330481522633,3.3184293761353452,{"$f":"AH1640+AH1655+AH1670+AH1685","v":2.903625704118427},{"$f":"AI1640+AI1655+AI1670+AI1685","v":2.4888220321015089},2.0740183600845907,1.6592146880676726,1.2444110160507544,0.82960734403383629]
[{"$f":"ROW()","v":1701},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1641+U1656+U1671+U1686","v":1.8497595787947199},1.7264422735417386,1.6031249682887574,1.4798076630357762,1.3564903577827949,1.2331730525298135,1.109855747276832,0.98653844202385066,0.86322113677086931,{"$f":"AD1641+AD1656+AD1671+AD1686","v":0.73990383151788797},0.61658652626490662,0.49326922101192527,0.36995191575894393,{"$f":"AH1641+AH1656+AH1671+AH1686","v":0.24663461050596264},{"$f":"AI1641+AI1656+AI1671+AI1686","v":0.12331730525298132},0,0,0,0]
[{"$f":"ROW()","v":1702},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1642+U1657+U1672+U1687","v":4.4369118538139354},4.2150662611232388,3.9830325092953767,3.7617529254456334,3.5404733415958902,3.319193757746147,3.0979141738964038,2.8766345900466606,2.6553550061969173,{"$f":"AD1642+AD1657+AD1672+AD1687","v":2.4340754223471741},2.2127958384974309,1.9915162546476879,1.7702366707979449,{"$f":"AH1642+AH1657+AH1672+AH1687","v":1.5489570869482017},{"$f":"AI1642+AI1657+AI1672+AI1687","v":1.3276775030984587},1.1063979192487157,0.88511833539897256,0.66383875154922944,0.44255916769948633]
[{"$f":"ROW()","v":1703},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1643+U1658+U1673+U1688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1643+AH1658+AH1673+AH1688","v":0},{"$f":"AI1643+AI1658+AI1673+AI1688","v":0},0,0,0,0]
[{"$f":"ROW()","v":1704},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1644+U1659+U1674+U1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1644+AH1659+AH1674+AH1689","v":0},{"$f":"AI1644+AI1659+AI1674+AI1689","v":0},0,0,0,0]
[{"$f":"ROW()","v":1705},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1645+U1660+U1675+U1690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1645+AH1660+AH1675+AH1690","v":0},{"$f":"AI1645+AI1660+AI1675+AI1690","v":0},0,0,0,0]
[{"$f":"ROW()","v":1706},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1646+U1661+U1676+U1691","v":1.6190174551710552},1.5380665824125024,1.4571157096539495,1.3761648368953967,1.2952139641368439,1.214263091378291,1.1333122186197382,1.0523613458611853,0.97141047310263262,0.89045960034407989,0.80950872758552717,0.72855785482697444,0.64760698206842171,{"$f":"AH1646+AH1661+AH1676+AH1691","v":0.56665610930986898},{"$f":"AI1646+AI1661+AI1676+AI1691","v":0.48570523655131626},0.40475436379276353,0.3238034910342108,0.2428526182756581,0.1619017455171054]
[{"$f":"ROW()","v":1707},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1647+U1662+U1677+U1692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1708},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1709},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1710},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1650+U1665+U1680+U1695","v":-3.9006140835444798E-2},-3.9006140835444798E-2,-3.9006140835444798E-2,-3.9006140835444798E-2,-3.9006140835444798E-2,-3.9006140835444798E-2,-3.9006140835444798E-2,-3.9006140835444798E-2,-3.9006140835444798E-2,{"$f":"AD1650+AD1665+AD1680+AD1695","v":-3.9006140835444798E-2},-3.9006140835444798E-2,-3.9006140835444798E-2,-3.9006140835444798E-2,{"$f":"AH1650+AH1665+AH1680+AH1695","v":-3.9006140835444798E-2},-3.9006140835444798E-2,-3.9006140835444798E-2,-3.9006140835444798E-2,-3.9006140835444798E-2,-3.9006140835444798E-2]
[{"$f":"ROW()","v":1711},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1651+U1666+U1681+U1696","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1651+AD1666+AD1681+AD1696","v":0},0,0,0,{"$f":"AH1651+AH1666+AH1681+AH1696","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1712},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1699:U1711)","v":30.768892571582118},29.197668309647995,{"$f":"SUM(W1699:W1711)","v":27.616255888576706},{"$f":"SUM(X1699:X1711)","v":26.045597635483535},{"$f":"SUM(Y1699:Y1711)","v":24.474939382390374},{"$f":"SUM(Z1699:Z1711)","v":22.9042811292972},{"$f":"SUM(AA1699:AA1711)","v":21.333622876204029},{"$f":"SUM(AB1699:AB1711)","v":19.762964623110857},{"$f":"SUM(AC1699:AC1711)","v":18.19230637001769},16.621648116924518,15.050989863831349,13.480331610738178,11.909673357645007,{"$f":"SUM(AH1699:AH1711)","v":10.339015104551839},{"$f":"SUM(AI1699:AI1711)","v":8.7683568514586696},7.1976985983654984,5.7503576505253102,4.303016702685122,2.855675754844933]
[{"$f":"ROW()","v":1713},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":1714},null,"Pipeline"]
[{"$f":"ROW()","v":1715},null,"Compression"]
[{"$f":"ROW()","v":1716},null,"Metering"]
[{"$f":"ROW()","v":1717},null,"Other Depreciable"]
[{"$f":"ROW()","v":1718},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1719},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1720},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1721},null,"Building"]
[{"$f":"ROW()","v":1722},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1723},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1724},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1725},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1726},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1727},null,"Total"]
[{"$f":"ROW()","v":1728}]
["2013 Capex"]
[{"$f":"ROW()","v":1730},"Life"]
[{"$f":"ROW()","v":1731},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,W1731-1)","v":19},{"$f":"MAX(0,X1731-1)","v":18},{"$f":"MAX(0,Y1731-1)","v":17},{"$f":"MAX(0,Z1731-1)","v":16},{"$f":"MAX(0,AA1731-1)","v":15},{"$f":"MAX(0,AB1731-1)","v":14},{"$f":"MAX(0,AC1731-1)","v":13},{"$f":"MAX(0,AD1731-1)","v":12},{"$f":"MAX(0,AE1731-1)","v":11},{"$f":"MAX(0,AF1731-1)","v":10},{"$f":"MAX(0,AG1731-1)","v":9},{"$f":"MAX(0,AH1731-1)","v":8},{"$f":"MAX(0,AI1731-1)","v":7},{"$f":"MAX(0,AJ1731-1)","v":6},{"$f":"MAX(0,AK1731-1)","v":5},{"$f":"MAX(0,AL1731-1)","v":4}]
[{"$f":"ROW()","v":1732},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1733},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1734},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1735},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1737},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1739},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1740},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1741},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1742},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,W1743-1)","v":4},{"$f":"MAX(0,X1743-1)","v":3},{"$f":"MAX(0,Y1743-1)","v":2},{"$f":"MAX(0,Z1743-1)","v":1},{"$f":"MAX(0,AA1743-1)","v":0},{"$f":"MAX(0,AB1743-1)","v":0},{"$f":"MAX(0,AC1743-1)","v":0},{"$f":"MAX(0,AD1743-1)","v":0},{"$f":"MAX(0,AE1743-1)","v":0},{"$f":"MAX(0,AF1743-1)","v":0},{"$f":"MAX(0,AG1743-1)","v":0},{"$f":"MAX(0,AH1743-1)","v":0},{"$f":"MAX(0,AI1743-1)","v":0},{"$f":"MAX(0,AJ1743-1)","v":0},{"$f":"MAX(0,AK1743-1)","v":0},{"$f":"MAX(0,AL1743-1)","v":0}]
[{"$f":"ROW()","v":1744}]
[{"$f":"ROW()","v":1745},"Opening Value"]
[{"$f":"ROW()","v":1746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1806","v":0},4.6914845910357874,4.456910361483998,4.2223361319322086,3.9877619023804192,3.7531876728286298,3.5186134432768403,3.2840392137250509,3.0494649841732615,2.8148907546214721,2.5803165250696827,2.3457422955178933,2.1111680659661038,{"$f":"AH1806","v":1.8765938364143144},1.642019606862525,1.4074453773107358,1.1728711477589466,0.93829691820715733]
[{"$f":"ROW()","v":1747},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1807","v":0},5.5532058264796307,5.2755455351556488,4.997885243831667,4.7202249525076851,4.4425646611837033,4.1649043698597215,3.8872440785357401,3.6095837872117587,3.3319234958877773,3.0542632045637959,2.7766029132398145,2.4989426219158331,2.2212823305918517,1.9436220392678702,1.6659617479438888,1.3883014566199074,1.110641165295926]
[{"$f":"ROW()","v":1748},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1808","v":0},0.95437131657921159,0.89074656214059744,0.82712180770198329,0.76349705326336914,0.69987229882475499,0.63624754438614084,0.5726227899475268,0.50899803550891276,0.44537328107029867,0.38174852663168457,0.31812377219307048,0.25449901775445638,0.19087426331584229,0.12724950887722819,6.3624754438614095E-2,0,0]
[{"$f":"ROW()","v":1749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1809","v":0},8.2917760666417131,7.8771872633096276,7.4625984599775421,7.0480096566454566,6.6334208533133712,6.2188320499812857,5.8042432466492002,5.3896544433171147,4.9750656399850293,4.5604768366529438,4.1458880333208583,3.7312992299887724,3.3167104266566865,2.9021216233246006,2.4875328199925146,2.0729440166604287,1.658355213328343]
[{"$f":"ROW()","v":1750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1810","v":0},{"$f":"V1810","v":0},{"$f":"W1810","v":0},{"$f":"X1810","v":0},{"$f":"Y1810","v":0},{"$f":"Z1810","v":0},{"$f":"AA1810","v":0},{"$f":"AB1810","v":0},{"$f":"AC1810","v":0},{"$f":"AD1810","v":0},{"$f":"AE1810","v":0},{"$f":"AF1810","v":0},{"$f":"AG1810","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1753},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1813","v":0},{"$f":"V1813","v":1.0947403545009966},{"$f":"W1813","v":1.0400033367759467},{"$f":"X1813","v":0.9852663190508969},{"$f":"Y1813","v":0.9305293013258471},{"$f":"Z1813","v":0.87579228360079731},{"$f":"AA1813","v":0.82105526587574751},{"$f":"AB1813","v":0.76631824815069771},{"$f":"AC1813","v":0.71158123042564791},{"$f":"AD1813","v":0.65684421270059812},{"$f":"AE1813","v":0.60210719497554832},{"$f":"AF1813","v":0.54737017725049852},{"$f":"AG1813","v":0.49263315952544867},0.43789614180039882,0.38315912407534897,0.32842210635029911,0.27368508862524926,0.21894807090019941]
[{"$f":"ROW()","v":1754},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1814","v":0},0,{"$f":"W1814","v":0},{"$f":"X1814","v":0},{"$f":"Y1814","v":0},{"$f":"Z1814","v":0},{"$f":"AA1814","v":0},{"$f":"AB1814","v":0},{"$f":"AC1814","v":0},{"$f":"AD1814","v":0},{"$f":"AE1814","v":0},{"$f":"AF1814","v":0},{"$f":"AG1814","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1755},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1756},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1757},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1817","v":0},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,{"$f":"AC1817","v":0.18862567937376898},{"$f":"AD1817","v":0.18862567937376898},{"$f":"AE1817","v":0.18862567937376898},{"$f":"AF1817","v":0.18862567937376898},{"$f":"AG1817","v":0.18862567937376898},{"$f":"AH1817","v":0.18862567937376898},{"$f":"AI1817","v":0.18862567937376898},{"$f":"AJ1817","v":0.18862567937376898},{"$f":"AK1817","v":0.18862567937376898},{"$f":"AL1817","v":0.18862567937376898}]
[{"$f":"ROW()","v":1758},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1818","v":0},{"$f":"V1818","v":0},{"$f":"W1818","v":0},{"$f":"X1818","v":0},{"$f":"Y1818","v":0},{"$f":"Z1818","v":0},{"$f":"AA1818","v":0},{"$f":"AB1818","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1759},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1746:V1758)","v":0},{"$f":"SUM(W1746:W1758)","v":20.774203834611107},{"$f":"SUM(X1746:X1758)","v":19.729018738239585},{"$f":"SUM(Y1746:Y1758)","v":18.683833641868066},{"$f":"SUM(Z1746:Z1758)","v":17.638648545496547},{"$f":"SUM(AA1746:AA1758)","v":16.593463449125025},{"$f":"SUM(AB1746:AB1758)","v":15.548278352753506},{"$f":"SUM(AC1746:AC1758)","v":14.503093256381986},13.457908160010465,12.412723063638945,11.367537967267426,10.322352870895903,{"$f":"SUM(AH1746:AH1758)","v":9.2771677745243846},8.231982678152864,7.1867975817813416,6.141612485409822,5.0964273890383005,4.1148670471053945]
[{"$f":"ROW()","v":1760},"Capex"]
[{"$f":"ROW()","v":1761},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$262","v":4.6914845910357874}]
[{"$f":"ROW()","v":1762},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$263","v":5.5532058264796307}]
[{"$f":"ROW()","v":1763},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$264","v":0.95437131657921159}]
[{"$f":"ROW()","v":1764},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$265","v":8.2917760666417131}]
[{"$f":"ROW()","v":1765},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$266","v":0}]
[{"$f":"ROW()","v":1766},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$267","v":0}]
[{"$f":"ROW()","v":1767},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$268","v":0}]
[{"$f":"ROW()","v":1768},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$269","v":1.0947403545009966}]
[{"$f":"ROW()","v":1769},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$270","v":0}]
[{"$f":"ROW()","v":1770},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1771},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1772},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$273","v":0.18862567937376898}]
[{"$f":"ROW()","v":1773},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$274","v":0}]
[{"$f":"ROW()","v":1774},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1761:V1773)","v":20.774203834611107}]
[{"$f":"ROW()","v":1775},"Redundant or Disposed"]
[{"$f":"ROW()","v":1776},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1884","v":0},{"$f":"-Inputs!X1884","v":0},{"$f":"-Inputs!Y1884","v":0},{"$f":"-Inputs!Z1884","v":0},{"$f":"-Inputs!AA1884","v":0},{"$f":"-Inputs!AB1884","v":0},{"$f":"-Inputs!AC1884","v":0},{"$f":"-Inputs!AD1884","v":0},{"$f":"-Inputs!AE1884","v":0},{"$f":"-Inputs!AF1884","v":0},{"$f":"-Inputs!AG1884","v":0},{"$f":"-Inputs!AH1884","v":0}]
[{"$f":"ROW()","v":1777},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1885","v":0},{"$f":"-Inputs!X1885","v":0},{"$f":"-Inputs!Y1885","v":0},{"$f":"-Inputs!Z1885","v":0},{"$f":"-Inputs!AA1885","v":0},{"$f":"-Inputs!AB1885","v":0},{"$f":"-Inputs!AC1885","v":0},{"$f":"-Inputs!AD1885","v":0},{"$f":"-Inputs!AE1885","v":0},{"$f":"-Inputs!AF1885","v":0},{"$f":"-Inputs!AG1885","v":0},{"$f":"-Inputs!AH1885","v":0}]
[{"$f":"ROW()","v":1778},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1886","v":0},{"$f":"-Inputs!X1886","v":0},{"$f":"-Inputs!Y1886","v":0},{"$f":"-Inputs!Z1886","v":0},{"$f":"-Inputs!AA1886","v":0},{"$f":"-Inputs!AB1886","v":0},{"$f":"-Inputs!AC1886","v":0},{"$f":"-Inputs!AD1886","v":0},{"$f":"-Inputs!AE1886","v":0},{"$f":"-Inputs!AF1886","v":0},{"$f":"-Inputs!AG1886","v":0},{"$f":"-Inputs!AH1886","v":0}]
[{"$f":"ROW()","v":1779},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1887","v":0},{"$f":"-Inputs!X1887","v":0},{"$f":"-Inputs!Y1887","v":0},{"$f":"-Inputs!Z1887","v":0},{"$f":"-Inputs!AA1887","v":0},{"$f":"-Inputs!AB1887","v":0},{"$f":"-Inputs!AC1887","v":0},{"$f":"-Inputs!AD1887","v":0},{"$f":"-Inputs!AE1887","v":0},{"$f":"-Inputs!AF1887","v":0},{"$f":"-Inputs!AG1887","v":0},{"$f":"-Inputs!AH1887","v":0}]
[{"$f":"ROW()","v":1780},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1888","v":0},{"$f":"-Inputs!X1888","v":0},{"$f":"-Inputs!Y1888","v":0},{"$f":"-Inputs!Z1888","v":0},{"$f":"-Inputs!AA1888","v":0},{"$f":"-Inputs!AB1888","v":0},{"$f":"-Inputs!AC1888","v":0},{"$f":"-Inputs!AD1888","v":0},{"$f":"-Inputs!AE1888","v":0},{"$f":"-Inputs!AF1888","v":0},{"$f":"-Inputs!AG1888","v":0},{"$f":"-Inputs!AH1888","v":0}]
[{"$f":"ROW()","v":1781},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1889","v":0},{"$f":"-Inputs!X1889","v":0},{"$f":"-Inputs!Y1889","v":0},{"$f":"-Inputs!Z1889","v":0},{"$f":"-Inputs!AA1889","v":0},{"$f":"-Inputs!AB1889","v":0},{"$f":"-Inputs!AC1889","v":0},{"$f":"-Inputs!AD1889","v":0},{"$f":"-Inputs!AE1889","v":0},{"$f":"-Inputs!AF1889","v":0},{"$f":"-Inputs!AG1889","v":0},{"$f":"-Inputs!AH1889","v":0}]
[{"$f":"ROW()","v":1782},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1890","v":0},{"$f":"-Inputs!X1890","v":0},{"$f":"-Inputs!Y1890","v":0},{"$f":"-Inputs!Z1890","v":0},{"$f":"-Inputs!AA1890","v":0},{"$f":"-Inputs!AB1890","v":0},{"$f":"-Inputs!AC1890","v":0},{"$f":"-Inputs!AD1890","v":0},{"$f":"-Inputs!AE1890","v":0},{"$f":"-Inputs!AF1890","v":0},{"$f":"-Inputs!AG1890","v":0},{"$f":"-Inputs!AH1890","v":0}]
[{"$f":"ROW()","v":1783},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1891","v":0},{"$f":"-Inputs!X1891","v":0},{"$f":"-Inputs!Y1891","v":0},{"$f":"-Inputs!Z1891","v":0},{"$f":"-Inputs!AA1891","v":0},{"$f":"-Inputs!AB1891","v":0},{"$f":"-Inputs!AC1891","v":0},{"$f":"-Inputs!AD1891","v":0},{"$f":"-Inputs!AE1891","v":0},{"$f":"-Inputs!AF1891","v":0},{"$f":"-Inputs!AG1891","v":0},{"$f":"-Inputs!AH1891","v":0}]
[{"$f":"ROW()","v":1784},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1892","v":0},{"$f":"-Inputs!X1892","v":0},{"$f":"-Inputs!Y1892","v":0},{"$f":"-Inputs!Z1892","v":0},{"$f":"-Inputs!AA1892","v":0},{"$f":"-Inputs!AB1892","v":0},{"$f":"-Inputs!AC1892","v":0},{"$f":"-Inputs!AD1892","v":0},{"$f":"-Inputs!AE1892","v":0},{"$f":"-Inputs!AF1892","v":0},{"$f":"-Inputs!AG1892","v":0},{"$f":"-Inputs!AH1892","v":0}]
[{"$f":"ROW()","v":1785},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1786},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1787},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1895","v":0},{"$f":"-Inputs!X1895","v":0},{"$f":"-Inputs!Y1895","v":0},{"$f":"-Inputs!Z1895","v":0},{"$f":"-Inputs!AA1895","v":0},{"$f":"-Inputs!AB1895","v":0},{"$f":"-Inputs!AC1895","v":0},{"$f":"-Inputs!AD1895","v":0},{"$f":"-Inputs!AE1895","v":0},{"$f":"-Inputs!AF1895","v":0},{"$f":"-Inputs!AG1895","v":0},{"$f":"-Inputs!AH1895","v":0}]
[{"$f":"ROW()","v":1788},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1789},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1776:W1788)","v":0},{"$f":"SUM(X1776:X1788)","v":0},{"$f":"SUM(Y1776:Y1788)","v":0},{"$f":"SUM(Z1776:Z1788)","v":0},{"$f":"SUM(AA1776:AA1788)","v":0},{"$f":"SUM(AB1776:AB1788)","v":0},{"$f":"SUM(AC1776:AC1788)","v":0},0,0,0,0,{"$f":"SUM(AH1776:AH1788)","v":0},{"$f":"SUM(AI1776:AI1788)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1790},"Depreciation"]
[{"$f":"ROW()","v":1791},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1731<=0,W1746+W1761+W1776<0),-(W1746+W1761+W1776),IF(W1731<=0,0,-MIN(((W1746+W1776)/W1731)*((W1746+W1776)>0),(W1746+W1776))))","v":-0.23457422955178936},-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,{"$f":"IF(AND(AD1731<=0,AD1746+AD1761+AD1776<0),-(AD1746+AD1761+AD1776),IF(AD1731<=0,0,-MIN(((AD1746+AD1776)/AD1731)*((AD1746+AD1776)>0),(AD1746+AD1776))))","v":-0.23457422955178936},-0.23457422955178933,-0.23457422955178933,-0.23457422955178933,{"$f":"IF(AND(AH1731<=0,AH1746+AH1761+AH1776<0),-(AH1746+AH1761+AH1776),IF(AH1731<=0,0,-MIN(((AH1746+AH1776)/AH1731)*((AH1746+AH1776)>0),(AH1746+AH1776))))","v":-0.2345742295517893},{"$f":"IF(AND(AI1731<=0,AI1746+AI1761+AI1776<0),-(AI1746+AI1761+AI1776),IF(AI1731<=0,0,-MIN(((AI1746+AI1776)/AI1731)*((AI1746+AI1776)>0),(AI1746+AI1776))))","v":-0.2345742295517893},-0.23457422955178928,-0.2345742295517893,-0.23457422955178933,-0.23457422955178933]
[{"$f":"ROW()","v":1792},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1732<=0,W1747+W1762+W1777<0),-(W1747+W1762+W1777),IF(W1732<=0,0,-MIN(((W1747+W1777)/W1732)*((W1747+W1777)>0),(W1747+W1777))))","v":-0.27766029132398151},-0.27766029132398151,-0.27766029132398151,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,{"$f":"IF(AND(AD1732<=0,AD1747+AD1762+AD1777<0),-(AD1747+AD1762+AD1777),IF(AD1732<=0,0,-MIN(((AD1747+AD1777)/AD1732)*((AD1747+AD1777)>0),(AD1747+AD1777))))","v":-0.27766029132398146},-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,{"$f":"IF(AND(AH1732<=0,AH1747+AH1762+AH1777<0),-(AH1747+AH1762+AH1777),IF(AH1732<=0,0,-MIN(((AH1747+AH1777)/AH1732)*((AH1747+AH1777)>0),(AH1747+AH1777))))","v":-0.27766029132398146},{"$f":"IF(AND(AI1732<=0,AI1747+AI1762+AI1777<0),-(AI1747+AI1762+AI1777),IF(AI1732<=0,0,-MIN(((AI1747+AI1777)/AI1732)*((AI1747+AI1777)>0),(AI1747+AI1777))))","v":-0.27766029132398146},-0.27766029132398146,-0.27766029132398146,-0.27766029132398151,-0.27766029132398151]
[{"$f":"ROW()","v":1793},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1733<=0,W1748+W1763+W1778<0),-(W1748+W1763+W1778),IF(W1733<=0,0,-MIN(((W1748+W1778)/W1733)*((W1748+W1778)>0),(W1748+W1778))))","v":-6.3624754438614109E-2},-6.3624754438614109E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614081E-2,-6.3624754438614095E-2,{"$f":"IF(AND(AD1733<=0,AD1748+AD1763+AD1778<0),-(AD1748+AD1763+AD1778),IF(AD1733<=0,0,-MIN(((AD1748+AD1778)/AD1733)*((AD1748+AD1778)>0),(AD1748+AD1778))))","v":-6.3624754438614095E-2},-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,{"$f":"IF(AND(AH1733<=0,AH1748+AH1763+AH1778<0),-(AH1748+AH1763+AH1778),IF(AH1733<=0,0,-MIN(((AH1748+AH1778)/AH1733)*((AH1748+AH1778)>0),(AH1748+AH1778))))","v":-6.3624754438614095E-2},{"$f":"IF(AND(AI1733<=0,AI1748+AI1763+AI1778<0),-(AI1748+AI1763+AI1778),IF(AI1733<=0,0,-MIN(((AI1748+AI1778)/AI1733)*((AI1748+AI1778)>0),(AI1748+AI1778))))","v":-6.3624754438614095E-2},-6.3624754438614095E-2,-6.3624754438614095E-2,0,0]
[{"$f":"ROW()","v":1794},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1734<=0,W1749+W1764+W1779<0),-(W1749+W1764+W1779),IF(W1734<=0,0,-MIN(((W1749+W1779)/W1734)*((W1749+W1779)>0),(W1749+W1779))))","v":-0.41458880333208564},-0.41458880333208564,-0.4145888033320857,-0.4145888033320857,-0.4145888033320857,-0.4145888033320857,-0.41458880333208575,{"$f":"IF(AND(AD1734<=0,AD1749+AD1764+AD1779<0),-(AD1749+AD1764+AD1779),IF(AD1734<=0,0,-MIN(((AD1749+AD1779)/AD1734)*((AD1749+AD1779)>0),(AD1749+AD1779))))","v":-0.41458880333208575},-0.41458880333208575,-0.41458880333208581,-0.41458880333208581,{"$f":"IF(AND(AH1734<=0,AH1749+AH1764+AH1779<0),-(AH1749+AH1764+AH1779),IF(AH1734<=0,0,-MIN(((AH1749+AH1779)/AH1734)*((AH1749+AH1779)>0),(AH1749+AH1779))))","v":-0.41458880333208581},{"$f":"IF(AND(AI1734<=0,AI1749+AI1764+AI1779<0),-(AI1749+AI1764+AI1779),IF(AI1734<=0,0,-MIN(((AI1749+AI1779)/AI1734)*((AI1749+AI1779)>0),(AI1749+AI1779))))","v":-0.41458880333208581},-0.41458880333208581,-0.41458880333208575,-0.41458880333208575,-0.41458880333208575]
[{"$f":"ROW()","v":1795},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1735<=0,W1750+W1765+W1780<0),-(W1750+W1765+W1780),IF(W1735<=0,0,-MIN(((W1750+W1780)/W1735)*((W1750+W1780)>0),(W1750+W1780))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1735<=0,AH1750+AH1765+AH1780<0),-(AH1750+AH1765+AH1780),IF(AH1735<=0,0,-MIN(((AH1750+AH1780)/AH1735)*((AH1750+AH1780)>0),(AH1750+AH1780))))","v":0},{"$f":"IF(AND(AI1735<=0,AI1750+AI1765+AI1780<0),-(AI1750+AI1765+AI1780),IF(AI1735<=0,0,-MIN(((AI1750+AI1780)/AI1735)*((AI1750+AI1780)>0),(AI1750+AI1780))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1796},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1736<=0,W1751+W1766+W1781<0),-(W1751+W1766+W1781),IF(W1736<=0,0,-MIN(((W1751+W1781)/W1736)*((W1751+W1781)>0),(W1751+W1781))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1736<=0,AH1751+AH1766+AH1781<0),-(AH1751+AH1766+AH1781),IF(AH1736<=0,0,-MIN(((AH1751+AH1781)/AH1736)*((AH1751+AH1781)>0),(AH1751+AH1781))))","v":0},{"$f":"IF(AND(AI1736<=0,AI1751+AI1766+AI1781<0),-(AI1751+AI1766+AI1781),IF(AI1736<=0,0,-MIN(((AI1751+AI1781)/AI1736)*((AI1751+AI1781)>0),(AI1751+AI1781))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1797},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1737<=0,W1752+W1767+W1782<0),-(W1752+W1767+W1782),IF(W1737<=0,0,-MIN(((W1752+W1782)/W1737)*((W1752+W1782)>0),(W1752+W1782))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1737<=0,AH1752+AH1767+AH1782<0),-(AH1752+AH1767+AH1782),IF(AH1737<=0,0,-MIN(((AH1752+AH1782)/AH1737)*((AH1752+AH1782)>0),(AH1752+AH1782))))","v":0},{"$f":"IF(AND(AI1737<=0,AI1752+AI1767+AI1782<0),-(AI1752+AI1767+AI1782),IF(AI1737<=0,0,-MIN(((AI1752+AI1782)/AI1737)*((AI1752+AI1782)>0),(AI1752+AI1782))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1798},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1738<=0,W1753+W1768+W1783<0),-(W1753+W1768+W1783),IF(W1738<=0,0,-MIN(((W1753+W1783)/W1738)*((W1753+W1783)>0),(W1753+W1783))))","v":-5.4737017725049832E-2},-5.4737017725049825E-2,-5.4737017725049825E-2,-5.4737017725049832E-2,-5.4737017725049832E-2,-5.4737017725049832E-2,-5.4737017725049839E-2,-5.4737017725049839E-2,-5.4737017725049845E-2,-5.4737017725049845E-2,-5.4737017725049852E-2,{"$f":"IF(AND(AH1738<=0,AH1753+AH1768+AH1783<0),-(AH1753+AH1768+AH1783),IF(AH1738<=0,0,-MIN(((AH1753+AH1783)/AH1738)*((AH1753+AH1783)>0),(AH1753+AH1783))))","v":-5.4737017725049852E-2},{"$f":"IF(AND(AI1738<=0,AI1753+AI1768+AI1783<0),-(AI1753+AI1768+AI1783),IF(AI1738<=0,0,-MIN(((AI1753+AI1783)/AI1738)*((AI1753+AI1783)>0),(AI1753+AI1783))))","v":-5.4737017725049852E-2},-5.4737017725049852E-2,-5.4737017725049852E-2,-5.4737017725049852E-2,-5.4737017725049852E-2]
[{"$f":"ROW()","v":1799},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1800},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1801},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1743<=0,W1758+W1773+W1788<0),-(W1758+W1773+W1788),IF(W1743<=0,0,-MIN(((W1758+W1788)/W1743)*((W1758+W1788)>0),(W1758+W1788))))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AD1743<=0,AD1758+AD1773+AD1788<0),-(AD1758+AD1773+AD1788),IF(AD1743<=0,0,-MIN(((AD1758+AD1788)/AD1743)*((AD1758+AD1788)>0),(AD1758+AD1788))))","v":0},0,0,0,{"$f":"IF(AND(AH1743<=0,AH1758+AH1773+AH1788<0),-(AH1758+AH1773+AH1788),IF(AH1743<=0,0,-MIN(((AH1758+AH1788)/AH1743)*((AH1758+AH1788)>0),(AH1758+AH1788))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1791:W1803)","v":-1.0451850963715206},{"$f":"SUM(X1791:X1803)","v":-1.0451850963715206},{"$f":"SUM(Y1791:Y1803)","v":-1.0451850963715206},{"$f":"SUM(Z1791:Z1803)","v":-1.0451850963715206},{"$f":"SUM(AA1791:AA1803)","v":-1.0451850963715206},{"$f":"SUM(AB1791:AB1803)","v":-1.0451850963715204},{"$f":"SUM(AC1791:AC1803)","v":-1.0451850963715206},-1.0451850963715206,-1.0451850963715206,-1.0451850963715206,-1.0451850963715206,{"$f":"SUM(AH1791:AH1803)","v":-1.0451850963715206},{"$f":"SUM(AI1791:AI1803)","v":-1.0451850963715206},-1.0451850963715204,-1.0451850963715206,-0.98156034193290642,-0.98156034193290642]
[{"$f":"ROW()","v":1805},"Closing Value"]
[{"$f":"ROW()","v":1806},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1746+V1761+V1776+V1791","v":4.6914845910357874},4.456910361483998,4.2223361319322086,3.9877619023804192,3.7531876728286298,3.5186134432768403,3.2840392137250509,3.0494649841732615,{"$f":"AD1746+AD1761+AD1776+AD1791","v":2.8148907546214721},2.5803165250696827,2.3457422955178933,2.1111680659661038,{"$f":"AH1746+AH1761+AH1776+AH1791","v":1.8765938364143144},{"$f":"AI1746+AI1761+AI1776+AI1791","v":1.642019606862525},1.4074453773107358,1.1728711477589466,0.93829691820715733,0.70372268865536802]
[{"$f":"ROW()","v":1807},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1747+V1762+V1777+V1792","v":5.5532058264796307},5.2755455351556488,4.997885243831667,4.7202249525076851,4.4425646611837033,4.1649043698597215,3.8872440785357401,3.6095837872117587,{"$f":"AD1747+AD1762+AD1777+AD1792","v":3.3319234958877773},3.0542632045637959,2.7766029132398145,2.4989426219158331,{"$f":"AH1747+AH1762+AH1777+AH1792","v":2.2212823305918517},{"$f":"AI1747+AI1762+AI1777+AI1792","v":1.9436220392678702},1.6659617479438888,1.3883014566199074,1.110641165295926,0.83298087397194454]
[{"$f":"ROW()","v":1808},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1748+V1763+V1778+V1793","v":0.95437131657921159},0.89074656214059744,0.82712180770198329,0.76349705326336914,0.69987229882475499,0.63624754438614084,0.5726227899475268,0.50899803550891276,{"$f":"AD1748+AD1763+AD1778+AD1793","v":0.44537328107029867},0.38174852663168457,0.31812377219307048,0.25449901775445638,{"$f":"AH1748+AH1763+AH1778+AH1793","v":0.19087426331584229},{"$f":"AI1748+AI1763+AI1778+AI1793","v":0.12724950887722819},6.3624754438614095E-2,0,0,0]
[{"$f":"ROW()","v":1809},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1749+V1764+V1779+V1794","v":8.2917760666417131},7.8771872633096276,7.4625984599775421,7.0480096566454566,6.6334208533133712,6.2188320499812857,5.8042432466492002,5.3896544433171147,{"$f":"AD1749+AD1764+AD1779+AD1794","v":4.9750656399850293},4.5604768366529438,4.1458880333208583,3.7312992299887724,{"$f":"AH1749+AH1764+AH1779+AH1794","v":3.3167104266566865},{"$f":"AI1749+AI1764+AI1779+AI1794","v":2.9021216233246006},2.4875328199925146,2.0729440166604287,1.658355213328343,1.2437664099962573]
[{"$f":"ROW()","v":1810},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1750+V1765+V1780+V1795","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1750+AH1765+AH1780+AH1795","v":0},{"$f":"AI1750+AI1765+AI1780+AI1795","v":0},0,0,0,0]
[{"$f":"ROW()","v":1811},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1751+V1766+V1781+V1796","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1751+AH1766+AH1781+AH1796","v":0},{"$f":"AI1751+AI1766+AI1781+AI1796","v":0},0,0,0,0]
[{"$f":"ROW()","v":1812},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1752+V1767+V1782+V1797","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1752+AH1767+AH1782+AH1797","v":0},{"$f":"AI1752+AI1767+AI1782+AI1797","v":0},0,0,0,0]
[{"$f":"ROW()","v":1813},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1753+V1768+V1783+V1798","v":1.0947403545009966},1.0400033367759467,0.9852663190508969,0.9305293013258471,0.87579228360079731,0.82105526587574751,0.76631824815069771,0.71158123042564791,0.65684421270059812,0.60210719497554832,0.54737017725049852,0.49263315952544867,0.43789614180039882,0.38315912407534897,0.32842210635029911,0.27368508862524926,0.21894807090019941,0.16421105317514956]
[{"$f":"ROW()","v":1814},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1754+V1769+V1784+V1799","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1815},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1816},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1817},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1757+V1772+V1787+V1802","v":0.18862567937376898},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,{"$f":"AD1757+AD1772+AD1787+AD1802","v":0.18862567937376898},0.18862567937376898,0.18862567937376898,0.18862567937376898,{"$f":"AH1757+AH1772+AH1787+AH1802","v":0.18862567937376898},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898]
[{"$f":"ROW()","v":1818},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1758+V1773+V1788+V1803","v":0},0,0,0,0,0,0,0,{"$f":"AD1758+AD1773+AD1788+AD1803","v":0},0,0,0,{"$f":"AH1758+AH1773+AH1788+AH1803","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1806:V1818)","v":20.774203834611107},19.729018738239585,{"$f":"SUM(X1806:X1818)","v":18.683833641868066},{"$f":"SUM(Y1806:Y1818)","v":17.638648545496547},{"$f":"SUM(Z1806:Z1818)","v":16.593463449125025},{"$f":"SUM(AA1806:AA1818)","v":15.548278352753506},{"$f":"SUM(AB1806:AB1818)","v":14.503093256381986},{"$f":"SUM(AC1806:AC1818)","v":13.457908160010465},12.412723063638945,11.367537967267426,10.322352870895903,9.2771677745243846,{"$f":"SUM(AH1806:AH1818)","v":8.231982678152864},{"$f":"SUM(AI1806:AI1818)","v":7.1867975817813416},6.141612485409822,5.0964273890383005,4.1148670471053945,3.1333067051724881]
[{"$f":"ROW()","v":1820},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":1821},null,"Pipeline"]
[{"$f":"ROW()","v":1822},null,"Compression"]
[{"$f":"ROW()","v":1823},null,"Metering"]
[{"$f":"ROW()","v":1824},null,"Other Depreciable"]
[{"$f":"ROW()","v":1825},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1826},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1827},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1828},null,"Building"]
[{"$f":"ROW()","v":1829},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1830},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1831},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1832},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1833},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1834},null,"Total"]
[{"$f":"ROW()","v":1835}]
["2014 Capex"]
[{"$f":"ROW()","v":1837},"Life"]
[{"$f":"ROW()","v":1838},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,X1838-1)","v":19},{"$f":"MAX(0,Y1838-1)","v":18},{"$f":"MAX(0,Z1838-1)","v":17},{"$f":"MAX(0,AA1838-1)","v":16},{"$f":"MAX(0,AB1838-1)","v":15},{"$f":"MAX(0,AC1838-1)","v":14},{"$f":"MAX(0,AD1838-1)","v":13},{"$f":"MAX(0,AE1838-1)","v":12},{"$f":"MAX(0,AF1838-1)","v":11},{"$f":"MAX(0,AG1838-1)","v":10},{"$f":"MAX(0,AH1838-1)","v":9},{"$f":"MAX(0,AI1838-1)","v":8},{"$f":"MAX(0,AJ1838-1)","v":7},{"$f":"MAX(0,AK1838-1)","v":6},{"$f":"MAX(0,AL1838-1)","v":5}]
[{"$f":"ROW()","v":1839},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1840},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1841},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1842},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1843},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1844},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1845},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1846},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1847},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1848},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1849},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1850},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,X1850-1)","v":4},{"$f":"MAX(0,Y1850-1)","v":3},{"$f":"MAX(0,Z1850-1)","v":2},{"$f":"MAX(0,AA1850-1)","v":1},{"$f":"MAX(0,AB1850-1)","v":0},{"$f":"MAX(0,AC1850-1)","v":0},{"$f":"MAX(0,AD1850-1)","v":0},{"$f":"MAX(0,AE1850-1)","v":0},{"$f":"MAX(0,AF1850-1)","v":0},{"$f":"MAX(0,AG1850-1)","v":0},{"$f":"MAX(0,AH1850-1)","v":0},{"$f":"MAX(0,AI1850-1)","v":0},{"$f":"MAX(0,AJ1850-1)","v":0},{"$f":"MAX(0,AK1850-1)","v":0},{"$f":"MAX(0,AL1850-1)","v":0}]
[{"$f":"ROW()","v":1851}]
[{"$f":"ROW()","v":1852},"Opening Value"]
[{"$f":"ROW()","v":1853},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1913","v":0},0.58293042136619544,0.55378390029788571,0.52463737922957598,0.4954908581612662,0.46634433709295642,0.43719781602464663,0.40805129495633685,0.37890477388802707,0.34975825281971729,0.3206117317514075,0.29146521068309772,{"$f":"AH1913","v":0.26231868961478794},0.23317216854647815,0.20402564747816837,0.17487912640985862,0.14573260534154886]
[{"$f":"ROW()","v":1854},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1914","v":0},3.0579326671415683,2.9050360337844898,2.7521394004274113,2.5992427670703329,2.4463461337132544,2.2934495003561759,2.1405528669990974,1.9876562336420189,1.8347596002849405,1.681862966927862,1.5289663335707835,1.3760697002137052,1.223173066856627,1.0702764334995485,0.91737980014247011,0.76448316678539174]
[{"$f":"ROW()","v":1855},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1915","v":0},1.1986972768811694,1.1187841250890915,1.0388709732970136,0.95895782150493569,0.87904466971285777,0.79913151792077985,0.71921836612870182,0.63930521433662379,0.55939206254454588,0.4794789107524679,0.39956575896038993,0.31965260716831195,0.23973945537623398,0.159826303584156,7.9913151792078002E-2,0]
[{"$f":"ROW()","v":1856},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1916","v":0},7.4665115184499751,7.0931859425274766,6.7198603666049781,6.3465347906824796,5.9732092147599811,5.5998836388374826,5.2265580629149841,4.8532324869924857,4.4799069110699872,4.1065813351474887,3.7332557592249898,3.3599301833024908,2.9866046073799919,2.613279031457493,2.239953455534994,1.8666278796124951]
[{"$f":"ROW()","v":1857},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1917","v":0},{"$f":"W1917","v":0},{"$f":"X1917","v":0},{"$f":"Y1917","v":0},{"$f":"Z1917","v":0},{"$f":"AA1917","v":0},{"$f":"AB1917","v":0},{"$f":"AC1917","v":0},{"$f":"AD1917","v":0},{"$f":"AE1917","v":0},{"$f":"AF1917","v":0},{"$f":"AG1917","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1858},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1859},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1860},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1920","v":0},{"$f":"W1920","v":8.5830739324944585E-3},{"$f":"X1920","v":8.1539202358697355E-3},{"$f":"Y1920","v":7.7247665392450125E-3},{"$f":"Z1920","v":7.2956128426202894E-3},{"$f":"AA1920","v":6.8664591459955664E-3},{"$f":"AB1920","v":6.4373054493708434E-3},{"$f":"AC1920","v":6.0081517527461204E-3},{"$f":"AD1920","v":5.5789980561213974E-3},{"$f":"AE1920","v":5.1498443594966744E-3},{"$f":"AF1920","v":4.7206906628719514E-3},{"$f":"AG1920","v":4.2915369662472284E-3},3.8623832696225054E-3,3.4332295729977824E-3,3.0040758763730593E-3,2.5749221797483368E-3,2.1457684831236142E-3]
[{"$f":"ROW()","v":1861},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1921","v":0},{"$f":"W1921","v":0},{"$f":"X1921","v":0},{"$f":"Y1921","v":0},{"$f":"Z1921","v":0},{"$f":"AA1921","v":0},{"$f":"AB1921","v":0},{"$f":"AC1921","v":0},{"$f":"AD1921","v":0},{"$f":"AE1921","v":0},{"$f":"AF1921","v":0},{"$f":"AG1921","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1863},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1924","v":0},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,{"$f":"AC1924","v":5.9802596459833856E-4},{"$f":"AD1924","v":5.9802596459833856E-4},{"$f":"AE1924","v":5.9802596459833856E-4},{"$f":"AF1924","v":5.9802596459833856E-4},{"$f":"AG1924","v":5.9802596459833856E-4},{"$f":"AH1924","v":5.9802596459833856E-4},{"$f":"AI1924","v":5.9802596459833856E-4},{"$f":"AJ1924","v":5.9802596459833856E-4},{"$f":"AK1924","v":5.9802596459833856E-4},{"$f":"AL1924","v":5.9802596459833856E-4}]
[{"$f":"ROW()","v":1865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1925","v":0},{"$f":"W1925","v":0},{"$f":"X1925","v":0},{"$f":"Y1925","v":0},{"$f":"Z1925","v":0},{"$f":"AA1925","v":0},{"$f":"AB1925","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1853:W1865)","v":0},{"$f":"SUM(X1853:X1865)","v":12.315252983735999},{"$f":"SUM(Y1853:Y1865)","v":11.679541947899411},{"$f":"SUM(Z1853:Z1865)","v":11.043830912062822},{"$f":"SUM(AA1853:AA1865)","v":10.408119876226232},{"$f":"SUM(AB1853:AB1865)","v":9.7724088403896427},{"$f":"SUM(AC1853:AC1865)","v":9.1366978045530534},8.500986768716464,7.8652757328798755,7.2295646970432852,6.5938536612066967,{"$f":"SUM(AH1853:AH1865)","v":5.9581426253701064},5.3224315895335161,4.6867205536969276,4.0510095178603382,3.4152984820237471,2.7795874461871573]
[{"$f":"ROW()","v":1867},"Capex"]
[{"$f":"ROW()","v":1868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$262","v":0.58293042136619544}]
[{"$f":"ROW()","v":1869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$263","v":3.0579326671415683}]
[{"$f":"ROW()","v":1870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$264","v":1.1986972768811694}]
[{"$f":"ROW()","v":1871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$265","v":7.4665115184499751}]
[{"$f":"ROW()","v":1872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$266","v":0}]
[{"$f":"ROW()","v":1873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$267","v":0}]
[{"$f":"ROW()","v":1874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$268","v":0}]
[{"$f":"ROW()","v":1875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$269","v":8.5830739324944585E-3}]
[{"$f":"ROW()","v":1876},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$270","v":0}]
[{"$f":"ROW()","v":1877},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1878},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1879},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$273","v":5.9802596459833856E-4}]
[{"$f":"ROW()","v":1880},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$274","v":0}]
[{"$f":"ROW()","v":1881},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1868:W1880)","v":12.315252983735999}]
[{"$f":"ROW()","v":1882},"Redundant or Disposed"]
[{"$f":"ROW()","v":1883},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1899","v":0},{"$f":"-Inputs!Y1899","v":0},{"$f":"-Inputs!Z1899","v":0},{"$f":"-Inputs!AA1899","v":0},{"$f":"-Inputs!AB1899","v":0},{"$f":"-Inputs!AC1899","v":0},{"$f":"-Inputs!AD1899","v":0},{"$f":"-Inputs!AE1899","v":0},{"$f":"-Inputs!AF1899","v":0},{"$f":"-Inputs!AG1899","v":0},{"$f":"-Inputs!AH1899","v":0}]
[{"$f":"ROW()","v":1884},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1900","v":0},{"$f":"-Inputs!Y1900","v":0},{"$f":"-Inputs!Z1900","v":0},{"$f":"-Inputs!AA1900","v":0},{"$f":"-Inputs!AB1900","v":0},{"$f":"-Inputs!AC1900","v":0},{"$f":"-Inputs!AD1900","v":0},{"$f":"-Inputs!AE1900","v":0},{"$f":"-Inputs!AF1900","v":0},{"$f":"-Inputs!AG1900","v":0},{"$f":"-Inputs!AH1900","v":0}]
[{"$f":"ROW()","v":1885},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1901","v":0},{"$f":"-Inputs!Y1901","v":0},{"$f":"-Inputs!Z1901","v":0},{"$f":"-Inputs!AA1901","v":0},{"$f":"-Inputs!AB1901","v":0},{"$f":"-Inputs!AC1901","v":0},{"$f":"-Inputs!AD1901","v":0},{"$f":"-Inputs!AE1901","v":0},{"$f":"-Inputs!AF1901","v":0},{"$f":"-Inputs!AG1901","v":0},{"$f":"-Inputs!AH1901","v":0}]
[{"$f":"ROW()","v":1886},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1902","v":0},{"$f":"-Inputs!Y1902","v":0},{"$f":"-Inputs!Z1902","v":0},{"$f":"-Inputs!AA1902","v":0},{"$f":"-Inputs!AB1902","v":0},{"$f":"-Inputs!AC1902","v":0},{"$f":"-Inputs!AD1902","v":0},{"$f":"-Inputs!AE1902","v":0},{"$f":"-Inputs!AF1902","v":0},{"$f":"-Inputs!AG1902","v":0},{"$f":"-Inputs!AH1902","v":0}]
[{"$f":"ROW()","v":1887},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1903","v":0},{"$f":"-Inputs!Y1903","v":0},{"$f":"-Inputs!Z1903","v":0},{"$f":"-Inputs!AA1903","v":0},{"$f":"-Inputs!AB1903","v":0},{"$f":"-Inputs!AC1903","v":0},{"$f":"-Inputs!AD1903","v":0},{"$f":"-Inputs!AE1903","v":0},{"$f":"-Inputs!AF1903","v":0},{"$f":"-Inputs!AG1903","v":0},{"$f":"-Inputs!AH1903","v":0}]
[{"$f":"ROW()","v":1888},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1904","v":0},{"$f":"-Inputs!Y1904","v":0},{"$f":"-Inputs!Z1904","v":0},{"$f":"-Inputs!AA1904","v":0},{"$f":"-Inputs!AB1904","v":0},{"$f":"-Inputs!AC1904","v":0},{"$f":"-Inputs!AD1904","v":0},{"$f":"-Inputs!AE1904","v":0},{"$f":"-Inputs!AF1904","v":0},{"$f":"-Inputs!AG1904","v":0},{"$f":"-Inputs!AH1904","v":0}]
[{"$f":"ROW()","v":1889},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1905","v":0},{"$f":"-Inputs!Y1905","v":0},{"$f":"-Inputs!Z1905","v":0},{"$f":"-Inputs!AA1905","v":0},{"$f":"-Inputs!AB1905","v":0},{"$f":"-Inputs!AC1905","v":0},{"$f":"-Inputs!AD1905","v":0},{"$f":"-Inputs!AE1905","v":0},{"$f":"-Inputs!AF1905","v":0},{"$f":"-Inputs!AG1905","v":0},{"$f":"-Inputs!AH1905","v":0}]
[{"$f":"ROW()","v":1890},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1906","v":0},{"$f":"-Inputs!Y1906","v":0},{"$f":"-Inputs!Z1906","v":0},{"$f":"-Inputs!AA1906","v":0},{"$f":"-Inputs!AB1906","v":0},{"$f":"-Inputs!AC1906","v":0},{"$f":"-Inputs!AD1906","v":0},{"$f":"-Inputs!AE1906","v":0},{"$f":"-Inputs!AF1906","v":0},{"$f":"-Inputs!AG1906","v":0},{"$f":"-Inputs!AH1906","v":0}]
[{"$f":"ROW()","v":1891},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1907","v":0},{"$f":"-Inputs!Y1907","v":0},{"$f":"-Inputs!Z1907","v":0},{"$f":"-Inputs!AA1907","v":0},{"$f":"-Inputs!AB1907","v":0},{"$f":"-Inputs!AC1907","v":0},{"$f":"-Inputs!AD1907","v":0},{"$f":"-Inputs!AE1907","v":0},{"$f":"-Inputs!AF1907","v":0},{"$f":"-Inputs!AG1907","v":0},{"$f":"-Inputs!AH1907","v":0}]
[{"$f":"ROW()","v":1892},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1893},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1894},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1910","v":0},{"$f":"-Inputs!Y1910","v":0},{"$f":"-Inputs!Z1910","v":0},{"$f":"-Inputs!AA1910","v":0},{"$f":"-Inputs!AB1910","v":0},{"$f":"-Inputs!AC1910","v":0},{"$f":"-Inputs!AD1910","v":0},{"$f":"-Inputs!AE1910","v":0},{"$f":"-Inputs!AF1910","v":0},{"$f":"-Inputs!AG1910","v":0},{"$f":"-Inputs!AH1910","v":0}]
[{"$f":"ROW()","v":1895},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1896},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1883:X1895)","v":0},{"$f":"SUM(Y1883:Y1895)","v":0},{"$f":"SUM(Z1883:Z1895)","v":0},{"$f":"SUM(AA1883:AA1895)","v":0},{"$f":"SUM(AB1883:AB1895)","v":0},{"$f":"SUM(AC1883:AC1895)","v":0},0,0,0,0,{"$f":"SUM(AH1883:AH1895)","v":0},{"$f":"SUM(AI1883:AI1895)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1897},"Depreciation"]
[{"$f":"ROW()","v":1898},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1838<=0,X1853+X1868+X1883<0),-(X1853+X1868+X1883),IF(X1838<=0,0,-MIN(((X1853+X1883)/X1838)*((X1853+X1883)>0),(X1853+X1883))))","v":-2.9146521068309773E-2},-2.9146521068309773E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,{"$f":"IF(AND(AD1838<=0,AD1853+AD1868+AD1883<0),-(AD1853+AD1868+AD1883),IF(AD1838<=0,0,-MIN(((AD1853+AD1883)/AD1838)*((AD1853+AD1883)>0),(AD1853+AD1883))))","v":-2.9146521068309776E-2},-2.9146521068309776E-2,-2.9146521068309773E-2,-2.9146521068309773E-2,{"$f":"IF(AND(AH1838<=0,AH1853+AH1868+AH1883<0),-(AH1853+AH1868+AH1883),IF(AH1838<=0,0,-MIN(((AH1853+AH1883)/AH1838)*((AH1853+AH1883)>0),(AH1853+AH1883))))","v":-2.9146521068309773E-2},{"$f":"IF(AND(AI1838<=0,AI1853+AI1868+AI1883<0),-(AI1853+AI1868+AI1883),IF(AI1838<=0,0,-MIN(((AI1853+AI1883)/AI1838)*((AI1853+AI1883)>0),(AI1853+AI1883))))","v":-2.9146521068309769E-2},-2.9146521068309769E-2,-2.9146521068309766E-2,-2.9146521068309769E-2,-2.9146521068309773E-2]
[{"$f":"ROW()","v":1899},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1839<=0,X1854+X1869+X1884<0),-(X1854+X1869+X1884),IF(X1839<=0,0,-MIN(((X1854+X1884)/X1839)*((X1854+X1884)>0),(X1854+X1884))))","v":-0.15289663335707843},-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,{"$f":"IF(AND(AD1839<=0,AD1854+AD1869+AD1884<0),-(AD1854+AD1869+AD1884),IF(AD1839<=0,0,-MIN(((AD1854+AD1884)/AD1839)*((AD1854+AD1884)>0),(AD1854+AD1884))))","v":-0.1528966333570784},-0.15289663335707837,-0.15289663335707837,-0.15289663335707837,{"$f":"IF(AND(AH1839<=0,AH1854+AH1869+AH1884<0),-(AH1854+AH1869+AH1884),IF(AH1839<=0,0,-MIN(((AH1854+AH1884)/AH1839)*((AH1854+AH1884)>0),(AH1854+AH1884))))","v":-0.15289663335707834},{"$f":"IF(AND(AI1839<=0,AI1854+AI1869+AI1884<0),-(AI1854+AI1869+AI1884),IF(AI1839<=0,0,-MIN(((AI1854+AI1884)/AI1839)*((AI1854+AI1884)>0),(AI1854+AI1884))))","v":-0.15289663335707837},-0.15289663335707837,-0.15289663335707834,-0.15289663335707834,-0.15289663335707834]
[{"$f":"ROW()","v":1900},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1840<=0,X1855+X1870+X1885<0),-(X1855+X1870+X1885),IF(X1840<=0,0,-MIN(((X1855+X1885)/X1840)*((X1855+X1885)>0),(X1855+X1885))))","v":-7.991315179207796E-2},-7.991315179207796E-2,-7.9913151792077974E-2,-7.9913151792077974E-2,-7.9913151792077974E-2,-7.9913151792077988E-2,{"$f":"IF(AND(AD1840<=0,AD1855+AD1870+AD1885<0),-(AD1855+AD1870+AD1885),IF(AD1840<=0,0,-MIN(((AD1855+AD1885)/AD1840)*((AD1855+AD1885)>0),(AD1855+AD1885))))","v":-7.9913151792077974E-2},-7.9913151792077974E-2,-7.9913151792077988E-2,-7.9913151792077988E-2,{"$f":"IF(AND(AH1840<=0,AH1855+AH1870+AH1885<0),-(AH1855+AH1870+AH1885),IF(AH1840<=0,0,-MIN(((AH1855+AH1885)/AH1840)*((AH1855+AH1885)>0),(AH1855+AH1885))))","v":-7.9913151792077988E-2},{"$f":"IF(AND(AI1840<=0,AI1855+AI1870+AI1885<0),-(AI1855+AI1870+AI1885),IF(AI1840<=0,0,-MIN(((AI1855+AI1885)/AI1840)*((AI1855+AI1885)>0),(AI1855+AI1885))))","v":-7.9913151792077988E-2},-7.9913151792077988E-2,-7.9913151792078002E-2,-7.9913151792078002E-2,0]
[{"$f":"ROW()","v":1901},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1841<=0,X1856+X1871+X1886<0),-(X1856+X1871+X1886),IF(X1841<=0,0,-MIN(((X1856+X1886)/X1841)*((X1856+X1886)>0),(X1856+X1886))))","v":-0.37332557592249876},-0.37332557592249876,-0.37332557592249876,-0.37332557592249882,-0.37332557592249882,-0.37332557592249882,{"$f":"IF(AND(AD1841<=0,AD1856+AD1871+AD1886<0),-(AD1856+AD1871+AD1886),IF(AD1841<=0,0,-MIN(((AD1856+AD1886)/AD1841)*((AD1856+AD1886)>0),(AD1856+AD1886))))","v":-0.37332557592249888},-0.37332557592249888,-0.37332557592249893,-0.37332557592249899,{"$f":"IF(AND(AH1841<=0,AH1856+AH1871+AH1886<0),-(AH1856+AH1871+AH1886),IF(AH1841<=0,0,-MIN(((AH1856+AH1886)/AH1841)*((AH1856+AH1886)>0),(AH1856+AH1886))))","v":-0.37332557592249899},{"$f":"IF(AND(AI1841<=0,AI1856+AI1871+AI1886<0),-(AI1856+AI1871+AI1886),IF(AI1841<=0,0,-MIN(((AI1856+AI1886)/AI1841)*((AI1856+AI1886)>0),(AI1856+AI1886))))","v":-0.37332557592249899},-0.37332557592249899,-0.37332557592249899,-0.37332557592249899,-0.37332557592249904]
[{"$f":"ROW()","v":1902},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1842<=0,X1857+X1872+X1887<0),-(X1857+X1872+X1887),IF(X1842<=0,0,-MIN(((X1857+X1887)/X1842)*((X1857+X1887)>0),(X1857+X1887))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1842<=0,AH1857+AH1872+AH1887<0),-(AH1857+AH1872+AH1887),IF(AH1842<=0,0,-MIN(((AH1857+AH1887)/AH1842)*((AH1857+AH1887)>0),(AH1857+AH1887))))","v":0},{"$f":"IF(AND(AI1842<=0,AI1857+AI1872+AI1887<0),-(AI1857+AI1872+AI1887),IF(AI1842<=0,0,-MIN(((AI1857+AI1887)/AI1842)*((AI1857+AI1887)>0),(AI1857+AI1887))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1903},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1843<=0,X1858+X1873+X1888<0),-(X1858+X1873+X1888),IF(X1843<=0,0,-MIN(((X1858+X1888)/X1843)*((X1858+X1888)>0),(X1858+X1888))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1843<=0,AH1858+AH1873+AH1888<0),-(AH1858+AH1873+AH1888),IF(AH1843<=0,0,-MIN(((AH1858+AH1888)/AH1843)*((AH1858+AH1888)>0),(AH1858+AH1888))))","v":0},{"$f":"IF(AND(AI1843<=0,AI1858+AI1873+AI1888<0),-(AI1858+AI1873+AI1888),IF(AI1843<=0,0,-MIN(((AI1858+AI1888)/AI1843)*((AI1858+AI1888)>0),(AI1858+AI1888))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1904},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1844<=0,X1859+X1874+X1889<0),-(X1859+X1874+X1889),IF(X1844<=0,0,-MIN(((X1859+X1889)/X1844)*((X1859+X1889)>0),(X1859+X1889))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1844<=0,AH1859+AH1874+AH1889<0),-(AH1859+AH1874+AH1889),IF(AH1844<=0,0,-MIN(((AH1859+AH1889)/AH1844)*((AH1859+AH1889)>0),(AH1859+AH1889))))","v":0},{"$f":"IF(AND(AI1844<=0,AI1859+AI1874+AI1889<0),-(AI1859+AI1874+AI1889),IF(AI1844<=0,0,-MIN(((AI1859+AI1889)/AI1844)*((AI1859+AI1889)>0),(AI1859+AI1889))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1905},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1845<=0,X1860+X1875+X1890<0),-(X1860+X1875+X1890),IF(X1845<=0,0,-MIN(((X1860+X1890)/X1845)*((X1860+X1890)>0),(X1860+X1890))))","v":-4.291536966247229E-4},-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.2915369662472285E-4,-4.2915369662472285E-4,{"$f":"IF(AND(AH1845<=0,AH1860+AH1875+AH1890<0),-(AH1860+AH1875+AH1890),IF(AH1845<=0,0,-MIN(((AH1860+AH1890)/AH1845)*((AH1860+AH1890)>0),(AH1860+AH1890))))","v":-4.2915369662472285E-4},{"$f":"IF(AND(AI1845<=0,AI1860+AI1875+AI1890<0),-(AI1860+AI1875+AI1890),IF(AI1845<=0,0,-MIN(((AI1860+AI1890)/AI1845)*((AI1860+AI1890)>0),(AI1860+AI1890))))","v":-4.2915369662472279E-4},-4.2915369662472279E-4,-4.2915369662472274E-4,-4.2915369662472279E-4,-4.2915369662472285E-4]
[{"$f":"ROW()","v":1906},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1907},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1908},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1909},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1910},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1850<=0,X1865+X1880+X1895<0),-(X1865+X1880+X1895),IF(X1850<=0,0,-MIN(((X1865+X1895)/X1850)*((X1865+X1895)>0),(X1865+X1895))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AD1850<=0,AD1865+AD1880+AD1895<0),-(AD1865+AD1880+AD1895),IF(AD1850<=0,0,-MIN(((AD1865+AD1895)/AD1850)*((AD1865+AD1895)>0),(AD1865+AD1895))))","v":0},0,0,0,{"$f":"IF(AND(AH1850<=0,AH1865+AH1880+AH1895<0),-(AH1865+AH1880+AH1895),IF(AH1850<=0,0,-MIN(((AH1865+AH1895)/AH1850)*((AH1865+AH1895)>0),(AH1865+AH1895))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1911},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1898:X1910)","v":-0.63571103583658972},{"$f":"SUM(Y1898:Y1910)","v":-0.63571103583658961},{"$f":"SUM(Z1898:Z1910)","v":-0.63571103583658961},{"$f":"SUM(AA1898:AA1910)","v":-0.63571103583658972},{"$f":"SUM(AB1898:AB1910)","v":-0.63571103583658972},{"$f":"SUM(AC1898:AC1910)","v":-0.63571103583658983},-0.63571103583658983,-0.63571103583658983,-0.63571103583658983,-0.63571103583658983,{"$f":"SUM(AH1898:AH1910)","v":-0.63571103583658983},{"$f":"SUM(AI1898:AI1910)","v":-0.63571103583658983},-0.63571103583658983,-0.63571103583658983,-0.63571103583658983,-0.55579788404451191]
[{"$f":"ROW()","v":1912},"Closing Value"]
[{"$f":"ROW()","v":1913},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1853+W1868+W1883+W1898","v":0.58293042136619544},0.55378390029788571,0.52463737922957598,0.4954908581612662,0.46634433709295642,0.43719781602464663,0.40805129495633685,{"$f":"AD1853+AD1868+AD1883+AD1898","v":0.37890477388802707},0.34975825281971729,0.3206117317514075,0.29146521068309772,{"$f":"AH1853+AH1868+AH1883+AH1898","v":0.26231868961478794},{"$f":"AI1853+AI1868+AI1883+AI1898","v":0.23317216854647815},0.20402564747816837,0.17487912640985862,0.14573260534154886,0.11658608427323909]
[{"$f":"ROW()","v":1914},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1854+W1869+W1884+W1899","v":3.0579326671415683},2.9050360337844898,2.7521394004274113,2.5992427670703329,2.4463461337132544,2.2934495003561759,2.1405528669990974,{"$f":"AD1854+AD1869+AD1884+AD1899","v":1.9876562336420189},1.8347596002849405,1.681862966927862,1.5289663335707835,{"$f":"AH1854+AH1869+AH1884+AH1899","v":1.3760697002137052},{"$f":"AI1854+AI1869+AI1884+AI1899","v":1.223173066856627},1.0702764334995485,0.91737980014247011,0.76448316678539174,0.61158653342831337]
[{"$f":"ROW()","v":1915},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1855+W1870+W1885+W1900","v":1.1986972768811694},1.1187841250890915,1.0388709732970136,0.95895782150493569,0.87904466971285777,0.79913151792077985,0.71921836612870182,{"$f":"AD1855+AD1870+AD1885+AD1900","v":0.63930521433662379},0.55939206254454588,0.4794789107524679,0.39956575896038993,{"$f":"AH1855+AH1870+AH1885+AH1900","v":0.31965260716831195},{"$f":"AI1855+AI1870+AI1885+AI1900","v":0.23973945537623398},0.159826303584156,7.9913151792078002E-2,0,0]
[{"$f":"ROW()","v":1916},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1856+W1871+W1886+W1901","v":7.4665115184499751},7.0931859425274766,6.7198603666049781,6.3465347906824796,5.9732092147599811,5.5998836388374826,5.2265580629149841,{"$f":"AD1856+AD1871+AD1886+AD1901","v":4.8532324869924857},4.4799069110699872,4.1065813351474887,3.7332557592249898,{"$f":"AH1856+AH1871+AH1886+AH1901","v":3.3599301833024908},{"$f":"AI1856+AI1871+AI1886+AI1901","v":2.9866046073799919},2.613279031457493,2.239953455534994,1.8666278796124951,1.4933023036899962]
[{"$f":"ROW()","v":1917},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1857+W1872+W1887+W1902","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH1857+AH1872+AH1887+AH1902","v":0},{"$f":"AI1857+AI1872+AI1887+AI1902","v":0},0,0,0,0]
[{"$f":"ROW()","v":1918},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1858+W1873+W1888+W1903","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH1858+AH1873+AH1888+AH1903","v":0},{"$f":"AI1858+AI1873+AI1888+AI1903","v":0},0,0,0,0]
[{"$f":"ROW()","v":1919},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1859+W1874+W1889+W1904","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH1859+AH1874+AH1889+AH1904","v":0},{"$f":"AI1859+AI1874+AI1889+AI1904","v":0},0,0,0,0]
[{"$f":"ROW()","v":1920},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1860+W1875+W1890+W1905","v":8.5830739324944585E-3},8.1539202358697355E-3,7.7247665392450125E-3,7.2956128426202894E-3,6.8664591459955664E-3,6.4373054493708434E-3,6.0081517527461204E-3,5.5789980561213974E-3,5.1498443594966744E-3,4.7206906628719514E-3,4.2915369662472284E-3,3.8623832696225054E-3,3.4332295729977824E-3,3.0040758763730593E-3,2.5749221797483368E-3,2.1457684831236142E-3,1.7166147864988914E-3]
[{"$f":"ROW()","v":1921},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1861+W1876+W1891+W1906","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1922},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1923},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1924},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1864+W1879+W1894+W1909","v":5.9802596459833856E-4},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,{"$f":"AD1864+AD1879+AD1894+AD1909","v":5.9802596459833856E-4},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,{"$f":"AH1864+AH1879+AH1894+AH1909","v":5.9802596459833856E-4},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4]
[{"$f":"ROW()","v":1925},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1865+W1880+W1895+W1910","v":0},0,0,0,0,0,0,{"$f":"AD1865+AD1880+AD1895+AD1910","v":0},0,0,0,{"$f":"AH1865+AH1880+AH1895+AH1910","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1926},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1913:W1925)","v":12.315252983735999},11.679541947899411,{"$f":"SUM(Y1913:Y1925)","v":11.043830912062822},{"$f":"SUM(Z1913:Z1925)","v":10.408119876226232},{"$f":"SUM(AA1913:AA1925)","v":9.7724088403896427},{"$f":"SUM(AB1913:AB1925)","v":9.1366978045530534},{"$f":"SUM(AC1913:AC1925)","v":8.500986768716464},7.8652757328798755,7.2295646970432852,6.5938536612066967,5.9581426253701064,{"$f":"SUM(AH1913:AH1925)","v":5.3224315895335161},{"$f":"SUM(AI1913:AI1925)","v":4.6867205536969276},4.0510095178603382,3.4152984820237471,2.7795874461871573,2.2237895621426458]
[{"$f":"ROW()","v":1927},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":1928},null,"Pipeline"]
[{"$f":"ROW()","v":1929},null,"Compression"]
[{"$f":"ROW()","v":1930},null,"Metering"]
[{"$f":"ROW()","v":1931},null,"Other Depreciable"]
[{"$f":"ROW()","v":1932},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1933},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1934},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1935},null,"Building"]
[{"$f":"ROW()","v":1936},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1937},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1938},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1939},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1940},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1941},null,"Total"]
[{"$f":"ROW()","v":1942}]
["2015 Capex"]
[{"$f":"ROW()","v":1944},"Life"]
[{"$f":"ROW()","v":1945},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,Y1945-1)","v":19},{"$f":"MAX(0,Z1945-1)","v":18},{"$f":"MAX(0,AA1945-1)","v":17},{"$f":"MAX(0,AB1945-1)","v":16},{"$f":"MAX(0,AC1945-1)","v":15},{"$f":"MAX(0,AD1945-1)","v":14},{"$f":"MAX(0,AE1945-1)","v":13},{"$f":"MAX(0,AF1945-1)","v":12},11,{"$f":"MAX(0,AH1945-1)","v":10},{"$f":"MAX(0,AI1945-1)","v":9},{"$f":"MAX(0,AJ1945-1)","v":8},{"$f":"MAX(0,AK1945-1)","v":7},{"$f":"MAX(0,AL1945-1)","v":6}]
[{"$f":"ROW()","v":1946},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1947},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1948},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1949},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1950},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1951},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1952},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1953},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":1954},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1955},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1956},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1957},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,Y1957-1)","v":4},{"$f":"MAX(0,Z1957-1)","v":3},{"$f":"MAX(0,AA1957-1)","v":2},{"$f":"MAX(0,AB1957-1)","v":1},{"$f":"MAX(0,AC1957-1)","v":0},{"$f":"MAX(0,AD1957-1)","v":0},{"$f":"MAX(0,AE1957-1)","v":0},{"$f":"MAX(0,AF1957-1)","v":0},0,{"$f":"MAX(0,AH1957-1)","v":0},{"$f":"MAX(0,AI1957-1)","v":0},{"$f":"MAX(0,AJ1957-1)","v":0},{"$f":"MAX(0,AK1957-1)","v":0},{"$f":"MAX(0,AL1957-1)","v":0}]
[{"$f":"ROW()","v":1958}]
[{"$f":"ROW()","v":1959},"Opening Value"]
[{"$f":"ROW()","v":1960},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2020","v":0},2.5928162600000002,2.4631754470000002,2.3335346340000003,2.2038938210000003,2.0742530080000003,1.9446121950000004,1.8149713820000004,1.6853305690000004,1.5556897560000005,1.4260489430000005,{"$f":"AH2020","v":1.2964081300000005},1.1667673170000006,1.0371265040000006,0.90748569100000054,0.77784487800000046]
[{"$f":"ROW()","v":1961},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2021","v":0},4.475624279999999,4.2518430659999993,4.0280618519999996,3.8042806379999994,3.5804994239999992,3.3567182099999995,3.1329369959999993,2.9091557819999991,2.6853745679999994,2.4615933539999997,2.2378121399999995,2.0140309259999993,1.7902497119999994,1.5664684979999994,1.3426872839999995]
[{"$f":"ROW()","v":1962},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2022","v":0},3.6613055299999999,3.4172184946666664,3.1731314593333328,2.9290444239999998,2.6849573886666667,2.4408703533333331,2.1967833179999996,1.9526962826666663,1.708609247333333,1.4645222119999997,1.2204351766666663,0.97634814133333303,0.73226110599999972,0.48817407066666652,0.24408703533333326]
[{"$f":"ROW()","v":1963},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2023","v":0},11.621402839992811,11.04033269799317,10.459262555993529,9.8781924139938884,9.2971222719942475,8.7160521299946065,8.1349819879949656,7.5539118459953256,6.9728417039956856,6.3917715619960447,5.8107014199964038,5.2296312779967637,4.6485611359971237,4.0674909939974828,3.4864208519978424]
[{"$f":"ROW()","v":1964},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2024","v":0},{"$f":"X2024","v":0},{"$f":"Y2024","v":0},{"$f":"Z2024","v":0},{"$f":"AA2024","v":0},{"$f":"AB2024","v":0},{"$f":"AC2024","v":0},{"$f":"AD2024","v":0},{"$f":"AE2024","v":0},{"$f":"AF2024","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1965},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1966},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1967},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2027","v":0},{"$f":"X2027","v":0.11309440000718902},{"$f":"Y2027","v":0.10743968000682957},{"$f":"Z2027","v":0.10178496000647012},{"$f":"AA2027","v":9.6130240006110673E-2},{"$f":"AB2027","v":9.0475520005751223E-2},{"$f":"AC2027","v":8.4820800005391772E-2},{"$f":"AD2027","v":7.9166080005032322E-2},{"$f":"AE2027","v":7.3511360004672871E-2},{"$f":"AF2027","v":6.785664000431342E-2},6.220192000395397E-2,5.6547200003594519E-2,5.0892480003235069E-2,4.5237760002875618E-2,3.9583040002516168E-2,3.3928320002156717E-2]
[{"$f":"ROW()","v":1968},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2028","v":0},{"$f":"X2028","v":0},{"$f":"Y2028","v":0},{"$f":"Z2028","v":0},{"$f":"AA2028","v":0},{"$f":"AB2028","v":0},{"$f":"AC2028","v":0},{"$f":"AD2028","v":0},{"$f":"AE2028","v":0},{"$f":"AF2028","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1969},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1970},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1971},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2031","v":0},-2.9711099999993884E-3,-2.9711099999993884E-3,-2.9711099999993884E-3,-2.9711099999993884E-3,-2.9711099999993884E-3,{"$f":"AC2031","v":-2.9711099999993884E-3},{"$f":"AD2031","v":-2.9711099999993884E-3},{"$f":"AE2031","v":-2.9711099999993884E-3},{"$f":"AF2031","v":-2.9711099999993884E-3},-2.9711099999993884E-3,{"$f":"AH2031","v":-2.9711099999993884E-3},{"$f":"AI2031","v":-2.9711099999993884E-3},{"$f":"AJ2031","v":-2.9711099999993884E-3},{"$f":"AK2031","v":-2.9711099999993884E-3},{"$f":"AL2031","v":-2.9711099999993884E-3}]
[{"$f":"ROW()","v":1972},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2032","v":0},{"$f":"X2032","v":0},{"$f":"Y2032","v":0},{"$f":"Z2032","v":0},{"$f":"AA2032","v":0},{"$f":"AB2032","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1973},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1960:X1972)","v":0},{"$f":"SUM(Y1960:Y1972)","v":22.461272199999996},{"$f":"SUM(Z1960:Z1972)","v":21.277038275666666},{"$f":"SUM(AA1960:AA1972)","v":20.092804351333331},{"$f":"SUM(AB1960:AB1972)","v":18.908570426999997},{"$f":"SUM(AC1960:AC1972)","v":17.724336502666663},16.540102578333332,15.355868653999998,14.171634729666666,12.987400805333333,{"$f":"SUM(AH1960:AH1972)","v":11.803166880999999},{"$f":"SUM(AI1960:AI1972)","v":10.618932956666665},9.4346990323333326,8.2504651080000002,7.066231183666666,5.8819972593333318]
[{"$f":"ROW()","v":1974},"Capex"]
[{"$f":"ROW()","v":1975},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$262","v":2.5928162600000002}]
[{"$f":"ROW()","v":1976},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$263","v":4.475624279999999}]
[{"$f":"ROW()","v":1977},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$264","v":3.6613055299999999}]
[{"$f":"ROW()","v":1978},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$265","v":11.621402839992811}]
[{"$f":"ROW()","v":1979},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$266","v":0}]
[{"$f":"ROW()","v":1980},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$267","v":0}]
[{"$f":"ROW()","v":1981},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$268","v":0}]
[{"$f":"ROW()","v":1982},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$269","v":0.11309440000718902}]
[{"$f":"ROW()","v":1983},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$270","v":0}]
[{"$f":"ROW()","v":1984},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":1985},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":1986},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$273","v":-2.9711099999993884E-3}]
[{"$f":"ROW()","v":1987},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$274","v":0}]
[{"$f":"ROW()","v":1988},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1975:X1987)","v":22.461272199999996}]
[{"$f":"ROW()","v":1989},"Redundant or Disposed"]
[{"$f":"ROW()","v":1990},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1914","v":0},{"$f":"-Inputs!Z1914","v":0},{"$f":"-Inputs!AA1914","v":0},{"$f":"-Inputs!AB1914","v":0},{"$f":"-Inputs!AC1914","v":0},{"$f":"-Inputs!AD1914","v":0},{"$f":"-Inputs!AE1914","v":0},{"$f":"-Inputs!AF1914","v":0},{"$f":"-Inputs!AG1914","v":0},{"$f":"-Inputs!AH1914","v":0}]
[{"$f":"ROW()","v":1991},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1915","v":0},{"$f":"-Inputs!Z1915","v":0},{"$f":"-Inputs!AA1915","v":0},{"$f":"-Inputs!AB1915","v":0},{"$f":"-Inputs!AC1915","v":0},{"$f":"-Inputs!AD1915","v":0},{"$f":"-Inputs!AE1915","v":0},{"$f":"-Inputs!AF1915","v":0},{"$f":"-Inputs!AG1915","v":0},{"$f":"-Inputs!AH1915","v":0}]
[{"$f":"ROW()","v":1992},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1916","v":0},{"$f":"-Inputs!Z1916","v":0},{"$f":"-Inputs!AA1916","v":0},{"$f":"-Inputs!AB1916","v":0},{"$f":"-Inputs!AC1916","v":0},{"$f":"-Inputs!AD1916","v":0},{"$f":"-Inputs!AE1916","v":0},{"$f":"-Inputs!AF1916","v":0},{"$f":"-Inputs!AG1916","v":0},{"$f":"-Inputs!AH1916","v":0}]
[{"$f":"ROW()","v":1993},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1917","v":0},{"$f":"-Inputs!Z1917","v":0},{"$f":"-Inputs!AA1917","v":0},{"$f":"-Inputs!AB1917","v":0},{"$f":"-Inputs!AC1917","v":0},{"$f":"-Inputs!AD1917","v":0},{"$f":"-Inputs!AE1917","v":0},{"$f":"-Inputs!AF1917","v":0},{"$f":"-Inputs!AG1917","v":0},{"$f":"-Inputs!AH1917","v":0}]
[{"$f":"ROW()","v":1994},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1918","v":0},{"$f":"-Inputs!Z1918","v":0},{"$f":"-Inputs!AA1918","v":0},{"$f":"-Inputs!AB1918","v":0},{"$f":"-Inputs!AC1918","v":0},{"$f":"-Inputs!AD1918","v":0},{"$f":"-Inputs!AE1918","v":0},{"$f":"-Inputs!AF1918","v":0},{"$f":"-Inputs!AG1918","v":0},{"$f":"-Inputs!AH1918","v":0}]
[{"$f":"ROW()","v":1995},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1919","v":0},{"$f":"-Inputs!Z1919","v":0},{"$f":"-Inputs!AA1919","v":0},{"$f":"-Inputs!AB1919","v":0},{"$f":"-Inputs!AC1919","v":0},{"$f":"-Inputs!AD1919","v":0},{"$f":"-Inputs!AE1919","v":0},{"$f":"-Inputs!AF1919","v":0},{"$f":"-Inputs!AG1919","v":0},{"$f":"-Inputs!AH1919","v":0}]
[{"$f":"ROW()","v":1996},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1920","v":0},{"$f":"-Inputs!Z1920","v":0},{"$f":"-Inputs!AA1920","v":0},{"$f":"-Inputs!AB1920","v":0},{"$f":"-Inputs!AC1920","v":0},{"$f":"-Inputs!AD1920","v":0},{"$f":"-Inputs!AE1920","v":0},{"$f":"-Inputs!AF1920","v":0},{"$f":"-Inputs!AG1920","v":0},{"$f":"-Inputs!AH1920","v":0}]
[{"$f":"ROW()","v":1997},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1921","v":0},{"$f":"-Inputs!Z1921","v":0},{"$f":"-Inputs!AA1921","v":0},{"$f":"-Inputs!AB1921","v":0},{"$f":"-Inputs!AC1921","v":0},{"$f":"-Inputs!AD1921","v":0},{"$f":"-Inputs!AE1921","v":0},{"$f":"-Inputs!AF1921","v":0},{"$f":"-Inputs!AG1921","v":0},{"$f":"-Inputs!AH1921","v":0}]
[{"$f":"ROW()","v":1998},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1922","v":0},{"$f":"-Inputs!Z1922","v":0},{"$f":"-Inputs!AA1922","v":0},{"$f":"-Inputs!AB1922","v":0},{"$f":"-Inputs!AC1922","v":0},{"$f":"-Inputs!AD1922","v":0},{"$f":"-Inputs!AE1922","v":0},{"$f":"-Inputs!AF1922","v":0},{"$f":"-Inputs!AG1922","v":0},{"$f":"-Inputs!AH1922","v":0}]
[{"$f":"ROW()","v":1999},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2000},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2001},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1925","v":0},{"$f":"-Inputs!Z1925","v":0},{"$f":"-Inputs!AA1925","v":0},{"$f":"-Inputs!AB1925","v":0},{"$f":"-Inputs!AC1925","v":0},{"$f":"-Inputs!AD1925","v":0},{"$f":"-Inputs!AE1925","v":0},{"$f":"-Inputs!AF1925","v":0},{"$f":"-Inputs!AG1925","v":0},{"$f":"-Inputs!AH1925","v":0}]
[{"$f":"ROW()","v":2002},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2003},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1990:Y2002)","v":0},{"$f":"SUM(Z1990:Z2002)","v":0},{"$f":"SUM(AA1990:AA2002)","v":0},{"$f":"SUM(AB1990:AB2002)","v":0},{"$f":"SUM(AC1990:AC2002)","v":0},0,0,0,0,{"$f":"SUM(AH1990:AH2002)","v":0},{"$f":"SUM(AI1990:AI2002)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2004},"Depreciation"]
[{"$f":"ROW()","v":2005},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1945<=0,Y1960+Y1975+Y1990<0),-(Y1960+Y1975+Y1990),IF(Y1945<=0,0,-MIN(((Y1960+Y1990)/Y1945)*((Y1960+Y1990)>0),(Y1960+Y1990))))","v":-0.12964081300000002},-0.12964081300000002,-0.12964081300000002,-0.12964081300000002,-0.12964081300000002,{"$f":"IF(AND(AD1945<=0,AD1960+AD1975+AD1990<0),-(AD1960+AD1975+AD1990),IF(AD1945<=0,0,-MIN(((AD1960+AD1990)/AD1945)*((AD1960+AD1990)>0),(AD1960+AD1990))))","v":-0.12964081300000002},-0.12964081300000002,-0.12964081300000002,-0.12964081300000005,{"$f":"IF(AND(AH1945<=0,AH1960+AH1975+AH1990<0),-(AH1960+AH1975+AH1990),IF(AH1945<=0,0,-MIN(((AH1960+AH1990)/AH1945)*((AH1960+AH1990)>0),(AH1960+AH1990))))","v":-0.12964081300000005},{"$f":"IF(AND(AI1945<=0,AI1960+AI1975+AI1990<0),-(AI1960+AI1975+AI1990),IF(AI1945<=0,0,-MIN(((AI1960+AI1990)/AI1945)*((AI1960+AI1990)>0),(AI1960+AI1990))))","v":-0.12964081300000005},-0.12964081300000008,-0.12964081300000008,-0.12964081300000008,-0.12964081300000008]
[{"$f":"ROW()","v":2006},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1946<=0,Y1961+Y1976+Y1991<0),-(Y1961+Y1976+Y1991),IF(Y1946<=0,0,-MIN(((Y1961+Y1991)/Y1946)*((Y1961+Y1991)>0),(Y1961+Y1991))))","v":-0.22378121399999995},-0.22378121399999995,-0.22378121399999998,-0.22378121399999995,-0.22378121399999995,{"$f":"IF(AND(AD1946<=0,AD1961+AD1976+AD1991<0),-(AD1961+AD1976+AD1991),IF(AD1946<=0,0,-MIN(((AD1961+AD1991)/AD1946)*((AD1961+AD1991)>0),(AD1961+AD1991))))","v":-0.22378121399999998},-0.22378121399999995,-0.22378121399999992,-0.22378121399999995,{"$f":"IF(AND(AH1946<=0,AH1961+AH1976+AH1991<0),-(AH1961+AH1976+AH1991),IF(AH1946<=0,0,-MIN(((AH1961+AH1991)/AH1946)*((AH1961+AH1991)>0),(AH1961+AH1991))))","v":-0.22378121399999998},{"$f":"IF(AND(AI1946<=0,AI1961+AI1976+AI1991<0),-(AI1961+AI1976+AI1991),IF(AI1946<=0,0,-MIN(((AI1961+AI1991)/AI1946)*((AI1961+AI1991)>0),(AI1961+AI1991))))","v":-0.22378121399999995},-0.22378121399999992,-0.22378121399999992,-0.22378121399999992,-0.22378121399999992]
[{"$f":"ROW()","v":2007},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1947<=0,Y1962+Y1977+Y1992<0),-(Y1962+Y1977+Y1992),IF(Y1947<=0,0,-MIN(((Y1962+Y1992)/Y1947)*((Y1962+Y1992)>0),(Y1962+Y1992))))","v":-0.24408703533333334},-0.24408703533333331,-0.24408703533333329,-0.24408703533333331,-0.24408703533333334,{"$f":"IF(AND(AD1947<=0,AD1962+AD1977+AD1992<0),-(AD1962+AD1977+AD1992),IF(AD1947<=0,0,-MIN(((AD1962+AD1992)/AD1947)*((AD1962+AD1992)>0),(AD1962+AD1992))))","v":-0.24408703533333331},-0.24408703533333329,-0.24408703533333329,-0.24408703533333329,{"$f":"IF(AND(AH1947<=0,AH1962+AH1977+AH1992<0),-(AH1962+AH1977+AH1992),IF(AH1947<=0,0,-MIN(((AH1962+AH1992)/AH1947)*((AH1962+AH1992)>0),(AH1962+AH1992))))","v":-0.24408703533333329},{"$f":"IF(AND(AI1947<=0,AI1962+AI1977+AI1992<0),-(AI1962+AI1977+AI1992),IF(AI1947<=0,0,-MIN(((AI1962+AI1992)/AI1947)*((AI1962+AI1992)>0),(AI1962+AI1992))))","v":-0.24408703533333326},-0.24408703533333326,-0.24408703533333323,-0.24408703533333326,-0.24408703533333326]
[{"$f":"ROW()","v":2008},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1948<=0,Y1963+Y1978+Y1993<0),-(Y1963+Y1978+Y1993),IF(Y1948<=0,0,-MIN(((Y1963+Y1993)/Y1948)*((Y1963+Y1993)>0),(Y1963+Y1993))))","v":-0.58107014199964058},-0.58107014199964058,-0.58107014199964047,-0.58107014199964047,-0.58107014199964047,{"$f":"IF(AND(AD1948<=0,AD1963+AD1978+AD1993<0),-(AD1963+AD1978+AD1993),IF(AD1948<=0,0,-MIN(((AD1963+AD1993)/AD1948)*((AD1963+AD1993)>0),(AD1963+AD1993))))","v":-0.58107014199964047},-0.58107014199964035,-0.58107014199964047,-0.58107014199964047,{"$f":"IF(AND(AH1948<=0,AH1963+AH1978+AH1993<0),-(AH1963+AH1978+AH1993),IF(AH1948<=0,0,-MIN(((AH1963+AH1993)/AH1948)*((AH1963+AH1993)>0),(AH1963+AH1993))))","v":-0.58107014199964047},{"$f":"IF(AND(AI1948<=0,AI1963+AI1978+AI1993<0),-(AI1963+AI1978+AI1993),IF(AI1948<=0,0,-MIN(((AI1963+AI1993)/AI1948)*((AI1963+AI1993)>0),(AI1963+AI1993))))","v":-0.58107014199964035},-0.58107014199964047,-0.58107014199964047,-0.58107014199964035,-0.58107014199964035]
[{"$f":"ROW()","v":2009},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1949<=0,Y1964+Y1979+Y1994<0),-(Y1964+Y1979+Y1994),IF(Y1949<=0,0,-MIN(((Y1964+Y1994)/Y1949)*((Y1964+Y1994)>0),(Y1964+Y1994))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1949<=0,AH1964+AH1979+AH1994<0),-(AH1964+AH1979+AH1994),IF(AH1949<=0,0,-MIN(((AH1964+AH1994)/AH1949)*((AH1964+AH1994)>0),(AH1964+AH1994))))","v":0},{"$f":"IF(AND(AI1949<=0,AI1964+AI1979+AI1994<0),-(AI1964+AI1979+AI1994),IF(AI1949<=0,0,-MIN(((AI1964+AI1994)/AI1949)*((AI1964+AI1994)>0),(AI1964+AI1994))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2010},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1950<=0,Y1965+Y1980+Y1995<0),-(Y1965+Y1980+Y1995),IF(Y1950<=0,0,-MIN(((Y1965+Y1995)/Y1950)*((Y1965+Y1995)>0),(Y1965+Y1995))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1950<=0,AH1965+AH1980+AH1995<0),-(AH1965+AH1980+AH1995),IF(AH1950<=0,0,-MIN(((AH1965+AH1995)/AH1950)*((AH1965+AH1995)>0),(AH1965+AH1995))))","v":0},{"$f":"IF(AND(AI1950<=0,AI1965+AI1980+AI1995<0),-(AI1965+AI1980+AI1995),IF(AI1950<=0,0,-MIN(((AI1965+AI1995)/AI1950)*((AI1965+AI1995)>0),(AI1965+AI1995))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2011},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1951<=0,Y1966+Y1981+Y1996<0),-(Y1966+Y1981+Y1996),IF(Y1951<=0,0,-MIN(((Y1966+Y1996)/Y1951)*((Y1966+Y1996)>0),(Y1966+Y1996))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH1951<=0,AH1966+AH1981+AH1996<0),-(AH1966+AH1981+AH1996),IF(AH1951<=0,0,-MIN(((AH1966+AH1996)/AH1951)*((AH1966+AH1996)>0),(AH1966+AH1996))))","v":0},{"$f":"IF(AND(AI1951<=0,AI1966+AI1981+AI1996<0),-(AI1966+AI1981+AI1996),IF(AI1951<=0,0,-MIN(((AI1966+AI1996)/AI1951)*((AI1966+AI1996)>0),(AI1966+AI1996))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2012},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1952<=0,Y1967+Y1982+Y1997<0),-(Y1967+Y1982+Y1997),IF(Y1952<=0,0,-MIN(((Y1967+Y1997)/Y1952)*((Y1967+Y1997)>0),(Y1967+Y1997))))","v":-5.6547200003594514E-3},-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,{"$f":"IF(AND(AH1952<=0,AH1967+AH1982+AH1997<0),-(AH1967+AH1982+AH1997),IF(AH1952<=0,0,-MIN(((AH1967+AH1997)/AH1952)*((AH1967+AH1997)>0),(AH1967+AH1997))))","v":-5.6547200003594514E-3},{"$f":"IF(AND(AI1952<=0,AI1967+AI1982+AI1997<0),-(AI1967+AI1982+AI1997),IF(AI1952<=0,0,-MIN(((AI1967+AI1997)/AI1952)*((AI1967+AI1997)>0),(AI1967+AI1997))))","v":-5.6547200003594523E-3},-5.6547200003594523E-3,-5.6547200003594523E-3,-5.6547200003594523E-3,-5.6547200003594532E-3]
[{"$f":"ROW()","v":2013},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2014},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2015},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2016},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2017},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1957<=0,Y1972+Y1987+Y2002<0),-(Y1972+Y1987+Y2002),IF(Y1957<=0,0,-MIN(((Y1972+Y2002)/Y1957)*((Y1972+Y2002)>0),(Y1972+Y2002))))","v":0},0,0,0,0,{"$f":"IF(AND(AD1957<=0,AD1972+AD1987+AD2002<0),-(AD1972+AD1987+AD2002),IF(AD1957<=0,0,-MIN(((AD1972+AD2002)/AD1957)*((AD1972+AD2002)>0),(AD1972+AD2002))))","v":0},0,0,0,{"$f":"IF(AND(AH1957<=0,AH1972+AH1987+AH2002<0),-(AH1972+AH1987+AH2002),IF(AH1957<=0,0,-MIN(((AH1972+AH2002)/AH1957)*((AH1972+AH2002)>0),(AH1972+AH2002))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2018},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2005:Y2017)","v":-1.1842339243333333},{"$f":"SUM(Z2005:Z2017)","v":-1.1842339243333331},{"$f":"SUM(AA2005:AA2017)","v":-1.1842339243333331},{"$f":"SUM(AB2005:AB2017)","v":-1.1842339243333331},{"$f":"SUM(AC2005:AC2017)","v":-1.1842339243333331},{"$f":"SUM(AD2005:AD2017)","v":-1.1842339243333331},{"$f":"SUM(AE2005:AE2017)","v":-1.1842339243333331},-1.1842339243333331,-1.1842339243333331,{"$f":"SUM(AH2005:AH2017)","v":-1.1842339243333331},-1.1842339243333331,-1.1842339243333331,-1.1842339243333331,-1.1842339243333331,-1.1842339243333331]
[{"$f":"ROW()","v":2019},"Closing Value"]
[{"$f":"ROW()","v":2020},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1960+X1975+X1990+X2005","v":2.5928162600000002},2.4631754470000002,2.3335346340000003,2.2038938210000003,2.0742530080000003,1.9446121950000004,{"$f":"AD1960+AD1975+AD1990+AD2005","v":1.8149713820000004},1.6853305690000004,1.5556897560000005,1.4260489430000005,{"$f":"AH1960+AH1975+AH1990+AH2005","v":1.2964081300000005},{"$f":"AI1960+AI1975+AI1990+AI2005","v":1.1667673170000006},1.0371265040000006,0.90748569100000054,0.77784487800000046,0.64820406500000038]
[{"$f":"ROW()","v":2021},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1961+X1976+X1991+X2006","v":4.475624279999999},4.2518430659999993,4.0280618519999996,3.8042806379999994,3.5804994239999992,3.3567182099999995,{"$f":"AD1961+AD1976+AD1991+AD2006","v":3.1329369959999993},2.9091557819999991,2.6853745679999994,2.4615933539999997,{"$f":"AH1961+AH1976+AH1991+AH2006","v":2.2378121399999995},{"$f":"AI1961+AI1976+AI1991+AI2006","v":2.0140309259999993},1.7902497119999994,1.5664684979999994,1.3426872839999995,1.1189060699999995]
[{"$f":"ROW()","v":2022},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1962+X1977+X1992+X2007","v":3.6613055299999999},3.4172184946666664,3.1731314593333328,2.9290444239999998,2.6849573886666667,2.4408703533333331,{"$f":"AD1962+AD1977+AD1992+AD2007","v":2.1967833179999996},1.9526962826666663,1.708609247333333,1.4645222119999997,{"$f":"AH1962+AH1977+AH1992+AH2007","v":1.2204351766666663},{"$f":"AI1962+AI1977+AI1992+AI2007","v":0.97634814133333303},0.73226110599999972,0.48817407066666652,0.24408703533333326,0]
[{"$f":"ROW()","v":2023},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1963+X1978+X1993+X2008","v":11.621402839992811},11.04033269799317,10.459262555993529,9.8781924139938884,9.2971222719942475,8.7160521299946065,{"$f":"AD1963+AD1978+AD1993+AD2008","v":8.1349819879949656},7.5539118459953256,6.9728417039956856,6.3917715619960447,{"$f":"AH1963+AH1978+AH1993+AH2008","v":5.8107014199964038},{"$f":"AI1963+AI1978+AI1993+AI2008","v":5.2296312779967637},4.6485611359971237,4.0674909939974828,3.4864208519978424,2.9053507099982019]
[{"$f":"ROW()","v":2024},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1964+X1979+X1994+X2009","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1964+AH1979+AH1994+AH2009","v":0},{"$f":"AI1964+AI1979+AI1994+AI2009","v":0},0,0,0,0]
[{"$f":"ROW()","v":2025},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1965+X1980+X1995+X2010","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1965+AH1980+AH1995+AH2010","v":0},{"$f":"AI1965+AI1980+AI1995+AI2010","v":0},0,0,0,0]
[{"$f":"ROW()","v":2026},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1966+X1981+X1996+X2011","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1966+AH1981+AH1996+AH2011","v":0},{"$f":"AI1966+AI1981+AI1996+AI2011","v":0},0,0,0,0]
[{"$f":"ROW()","v":2027},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1967+X1982+X1997+X2012","v":0.11309440000718902},0.10743968000682957,0.10178496000647012,9.6130240006110673E-2,9.0475520005751223E-2,8.4820800005391772E-2,7.9166080005032322E-2,7.3511360004672871E-2,6.785664000431342E-2,6.220192000395397E-2,5.6547200003594519E-2,5.0892480003235069E-2,4.5237760002875618E-2,3.9583040002516168E-2,3.3928320002156717E-2,2.8273600001797263E-2]
[{"$f":"ROW()","v":2028},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1968+X1983+X1998+X2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2029},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2030},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2031},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1971+X1986+X2001+X2016","v":-2.9711099999993884E-3},-2.9711099999993884E-3,-2.9711099999993884E-3,-2.9711099999993884E-3,-2.9711099999993884E-3,-2.9711099999993884E-3,{"$f":"AD1971+AD1986+AD2001+AD2016","v":-2.9711099999993884E-3},-2.9711099999993884E-3,-2.9711099999993884E-3,-2.9711099999993884E-3,{"$f":"AH1971+AH1986+AH2001+AH2016","v":-2.9711099999993884E-3},-2.9711099999993884E-3,-2.9711099999993884E-3,-2.9711099999993884E-3,-2.9711099999993884E-3,-2.9711099999993884E-3]
[{"$f":"ROW()","v":2032},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1972+X1987+X2002+X2017","v":0},0,0,0,0,0,{"$f":"AD1972+AD1987+AD2002+AD2017","v":0},0,0,0,{"$f":"AH1972+AH1987+AH2002+AH2017","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2033},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2020:X2032)","v":22.461272199999996},21.277038275666666,{"$f":"SUM(Z2020:Z2032)","v":20.092804351333331},{"$f":"SUM(AA2020:AA2032)","v":18.908570426999997},{"$f":"SUM(AB2020:AB2032)","v":17.724336502666663},{"$f":"SUM(AC2020:AC2032)","v":16.540102578333332},{"$f":"SUM(AD2020:AD2032)","v":15.355868653999998},{"$f":"SUM(AE2020:AE2032)","v":14.171634729666666},12.987400805333333,11.803166880999999,{"$f":"SUM(AH2020:AH2032)","v":10.618932956666665},9.4346990323333326,8.2504651080000002,7.066231183666666,5.8819972593333318,4.6977633349999994]
[{"$f":"ROW()","v":2034},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":2035},null,"Pipeline"]
[{"$f":"ROW()","v":2036},null,"Compression"]
[{"$f":"ROW()","v":2037},null,"Metering"]
[{"$f":"ROW()","v":2038},null,"Other Depreciable"]
[{"$f":"ROW()","v":2039},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2040},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2041},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2042},null,"Building"]
[{"$f":"ROW()","v":2043},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2044},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2045},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2046},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2047},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2048},null,"Total"]
[{"$f":"ROW()","v":2049}]
["2016 Capex"]
[{"$f":"ROW()","v":2051},"Life"]
[{"$f":"ROW()","v":2052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,Z2052-1)","v":19},{"$f":"MAX(0,AA2052-1)","v":18},{"$f":"MAX(0,AB2052-1)","v":17},{"$f":"MAX(0,AC2052-1)","v":16},{"$f":"MAX(0,AD2052-1)","v":15},{"$f":"MAX(0,AE2052-1)","v":14},{"$f":"MAX(0,AF2052-1)","v":13},12,{"$f":"MAX(0,AH2052-1)","v":11},{"$f":"MAX(0,AI2052-1)","v":10},{"$f":"MAX(0,AJ2052-1)","v":9},{"$f":"MAX(0,AK2052-1)","v":8},{"$f":"MAX(0,AL2052-1)","v":7}]
[{"$f":"ROW()","v":2053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":2054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":2056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$2055","v":20},19,18,17,{"$f":"Inputs!$E$61-(AD$6-LEFT($A$2050,4))+1","v":1},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$2055","v":20},19,18,17,{"$f":"Inputs!$E$62-(AD$6-LEFT($A$2050,4))+1","v":11},10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,18,17,{"$f":"Inputs!$E$63-(AD$6-LEFT($A$2050,4))+1","v":6},5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":2059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,18,17,{"$f":"Inputs!$E$64-(AD$6-LEFT($A$2050,4))+1","v":16},15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":2060},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2061},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2062},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2063},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2064},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,Z2064-1)","v":4},{"$f":"MAX(0,AA2064-1)","v":3},{"$f":"MAX(0,AB2064-1)","v":2},{"$f":"MAX(0,AC2064-1)","v":1},{"$f":"MAX(0,AD2064-1)","v":0},{"$f":"MAX(0,AE2064-1)","v":0},{"$f":"MAX(0,AF2064-1)","v":0},0,{"$f":"MAX(0,AH2064-1)","v":0},{"$f":"MAX(0,AI2064-1)","v":0},{"$f":"MAX(0,AJ2064-1)","v":0},{"$f":"MAX(0,AK2064-1)","v":0},{"$f":"MAX(0,AL2064-1)","v":0}]
[{"$f":"ROW()","v":2065}]
[{"$f":"ROW()","v":2066},"Opening Value"]
[{"$f":"ROW()","v":2067},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH2127","v":0},0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2128","v":0},2.4112783485000002,2.2907144310750001,2.1701505136499999,2.0495865962249997,1.9290226787999998,1.8084587613749998,1.6878948439499999,1.5673309265249999,1.4467670091,1.3262030916750001,1.2056391742500001,1.0850752568250002,0.96451133940000011,0.84394742197500006]
[{"$f":"ROW()","v":2069},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2129","v":0},3.3113628224999987,3.0906053009999988,2.8698477794999988,2.6490902579999989,2.4283327364999989,2.207575214999999,1.986817693499999,1.7660601719999991,1.5453026504999992,1.3245451289999992,1.1037876074999993,0.88303008599999944,0.66227256449999961,0.44151504299999977]
[{"$f":"ROW()","v":2070},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2130","v":0},2.2469138593749993,2.1345681664062495,2.0222224734374996,1.9098767804687495,1.7975310874999995,1.6851853945312496,1.5728397015624995,1.4604940085937494,1.3481483156249996,1.2358026226562497,1.1234569296874997,1.0111112367187496,0.89876554374999962,0.78641985078124965]
[{"$f":"ROW()","v":2071},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2131","v":0},{"$f":"Y2131","v":3.3065471699999995},{"$f":"Z2131","v":3.1412198114999996},{"$f":"AA2131","v":2.9758924529999997},{"$f":"AB2131","v":2.8105650944999998},{"$f":"AC2131","v":2.6452377359999999},{"$f":"AD2131","v":0},{"$f":"AE2131","v":0},{"$f":"AF2131","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":2072},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.83603079787499979,0.79422925798124977,0.75242771808749975,0.71062617819374974,0.66882463829999972,0.6080223984545452,0.54722015860909068,0.48641791876363616,0.42561567891818164,0.36481343907272712,0.3040111992272726,0.24320895938181808,0.18240671953636356,0.12160447969090904]
[{"$f":"ROW()","v":2073},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.2280085352499999,4.9666081084874998,4.7052076817249997,4.4438072549624996,4.1824068281999995,3.4853390234999995,2.7882712187999994,2.0912034140999998,1.3941356093999997,0.69706780469999985,0,0,0,0]
[{"$f":"ROW()","v":2074},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2134","v":0},{"$f":"Y2134","v":1.9637000000000002E-2},{"$f":"Z2134","v":1.8655150000000002E-2},{"$f":"AA2134","v":1.7673300000000003E-2},{"$f":"AB2134","v":1.6691450000000004E-2},{"$f":"AC2134","v":1.5709600000000004E-2},{"$f":"AD2134","v":1.4727750000000005E-2},{"$f":"AE2134","v":1.3745900000000005E-2},{"$f":"AF2134","v":1.2764050000000004E-2},1.1782200000000003E-2,1.0800350000000004E-2,9.8185000000000043E-3,8.8366500000000032E-3,7.8548000000000021E-3,6.8729500000000018E-3]
[{"$f":"ROW()","v":2075},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2135","v":0},{"$f":"Y2135","v":0},{"$f":"Z2135","v":0},{"$f":"AA2135","v":0},{"$f":"AB2135","v":0},{"$f":"AC2135","v":0},{"$f":"AD2135","v":0},{"$f":"AE2135","v":0},{"$f":"AF2135","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":2076},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2077},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2078},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2138","v":0},0,0,0,0,{"$f":"AC2138","v":0},{"$f":"AD2138","v":0},{"$f":"AE2138","v":0},{"$f":"AF2138","v":0},0,{"$f":"AH2138","v":0},{"$f":"AI2138","v":0},{"$f":"AJ2138","v":0},{"$f":"AK2138","v":0},{"$f":"AL2138","v":0}]
[{"$f":"ROW()","v":2079},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2139","v":0},{"$f":"Y2139","v":0},{"$f":"Z2139","v":0},{"$f":"AA2139","v":0},{"$f":"AB2139","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2067:Y2079)","v":0},{"$f":"SUM(Z2067:Z2079)","v":17.359778533499995},{"$f":"SUM(AA2067:AA2079)","v":16.43660022645},{"$f":"SUM(AB2067:AB2079)","v":15.513421919399999},{"$f":"SUM(AC2067:AC2079)","v":14.590243612349997},{"$f":"SUM(AD2067:AD2079)","v":13.667065305299998},{"$f":"SUM(AE2067:AE2079)","v":9.8093085428607925},8.5967895164215875,7.3842704899823852,{"$f":"SUM(AH2067:AH2079)","v":6.1717514635431803},4.9592324371039762,3.7467134106647713,3.2312621889255673,2.7158109671863633,2.200359745447158]
[{"$f":"ROW()","v":2081},"Capex"]
[{"$f":"ROW()","v":2082},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$262","v":0}]
[{"$f":"ROW()","v":2083},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$263","v":2.4112783485000002}]
[{"$f":"ROW()","v":2084},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$264","v":3.3113628224999987}]
[{"$f":"ROW()","v":2085},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$265","v":2.2469138593749993}]
[{"$f":"ROW()","v":2086},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$266","v":3.3065471699999995}]
[{"$f":"ROW()","v":2087},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$267","v":0.83603079787499979}]
[{"$f":"ROW()","v":2088},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$268","v":5.2280085352499999}]
[{"$f":"ROW()","v":2089},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$269","v":1.9637000000000002E-2}]
[{"$f":"ROW()","v":2090},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$270","v":0}]
[{"$f":"ROW()","v":2091},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2092},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2093},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$273","v":0}]
[{"$f":"ROW()","v":2094},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$274","v":0}]
[{"$f":"ROW()","v":2095},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2082:Y2094)","v":17.359778533499995}]
[{"$f":"ROW()","v":2096},"Redundant or Disposed"]
[{"$f":"ROW()","v":2097},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1929","v":0},{"$f":"-Inputs!AA1929","v":0},{"$f":"-Inputs!AB1929","v":0},{"$f":"-Inputs!AC1929","v":0},{"$f":"-Inputs!AD1929","v":0},{"$f":"-Inputs!AE1929","v":0},{"$f":"-Inputs!AF1929","v":0},{"$f":"-Inputs!AG1929","v":0},{"$f":"-Inputs!AH1929","v":0}]
[{"$f":"ROW()","v":2098},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1930","v":0},{"$f":"-Inputs!AA1930","v":0},{"$f":"-Inputs!AB1930","v":0},{"$f":"-Inputs!AC1930","v":0},{"$f":"-Inputs!AD1930","v":0},{"$f":"-Inputs!AE1930","v":0},{"$f":"-Inputs!AF1930","v":0},{"$f":"-Inputs!AG1930","v":0},{"$f":"-Inputs!AH1930","v":0}]
[{"$f":"ROW()","v":2099},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1931","v":0},{"$f":"-Inputs!AA1931","v":0},{"$f":"-Inputs!AB1931","v":0},{"$f":"-Inputs!AC1931","v":0},{"$f":"-Inputs!AD1931","v":0},{"$f":"-Inputs!AE1931","v":0},{"$f":"-Inputs!AF1931","v":0},{"$f":"-Inputs!AG1931","v":0},{"$f":"-Inputs!AH1931","v":0}]
[{"$f":"ROW()","v":2100},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1932","v":0},{"$f":"-Inputs!AA1932","v":0},{"$f":"-Inputs!AB1932","v":0},{"$f":"-Inputs!AC1932","v":0},{"$f":"-Inputs!AD1932","v":0},{"$f":"-Inputs!AE1932","v":0},{"$f":"-Inputs!AF1932","v":0},{"$f":"-Inputs!AG1932","v":0},{"$f":"-Inputs!AH1932","v":0}]
[{"$f":"ROW()","v":2101},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1933","v":0},{"$f":"-Inputs!AA1933","v":0},{"$f":"-Inputs!AB1933","v":0},{"$f":"-Inputs!AC1933","v":0},{"$f":"-Inputs!AD1933","v":0},{"$f":"-Inputs!AE1933","v":0},{"$f":"-Inputs!AF1933","v":0},{"$f":"-Inputs!AG1933","v":0},{"$f":"-Inputs!AH1933","v":0}]
[{"$f":"ROW()","v":2102},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1934","v":0},{"$f":"-Inputs!AA1934","v":0},{"$f":"-Inputs!AB1934","v":0},{"$f":"-Inputs!AC1934","v":0},{"$f":"-Inputs!AD1934","v":0},{"$f":"-Inputs!AE1934","v":0},{"$f":"-Inputs!AF1934","v":0},{"$f":"-Inputs!AG1934","v":0},{"$f":"-Inputs!AH1934","v":0}]
[{"$f":"ROW()","v":2103},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1935","v":0},{"$f":"-Inputs!AA1935","v":0},{"$f":"-Inputs!AB1935","v":0},{"$f":"-Inputs!AC1935","v":0},{"$f":"-Inputs!AD1935","v":0},{"$f":"-Inputs!AE1935","v":0},{"$f":"-Inputs!AF1935","v":0},{"$f":"-Inputs!AG1935","v":0},{"$f":"-Inputs!AH1935","v":0}]
[{"$f":"ROW()","v":2104},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1936","v":0},{"$f":"-Inputs!AA1936","v":0},{"$f":"-Inputs!AB1936","v":0},{"$f":"-Inputs!AC1936","v":0},{"$f":"-Inputs!AD1936","v":0},{"$f":"-Inputs!AE1936","v":0},{"$f":"-Inputs!AF1936","v":0},{"$f":"-Inputs!AG1936","v":0},{"$f":"-Inputs!AH1936","v":0}]
[{"$f":"ROW()","v":2105},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1937","v":0},{"$f":"-Inputs!AA1937","v":0},{"$f":"-Inputs!AB1937","v":0},{"$f":"-Inputs!AC1937","v":0},{"$f":"-Inputs!AD1937","v":0},{"$f":"-Inputs!AE1937","v":0},{"$f":"-Inputs!AF1937","v":0},{"$f":"-Inputs!AG1937","v":0},{"$f":"-Inputs!AH1937","v":0}]
[{"$f":"ROW()","v":2106},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2107},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2108},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1940","v":0},{"$f":"-Inputs!AA1940","v":0},{"$f":"-Inputs!AB1940","v":0},{"$f":"-Inputs!AC1940","v":0},{"$f":"-Inputs!AD1940","v":0},{"$f":"-Inputs!AE1940","v":0},{"$f":"-Inputs!AF1940","v":0},{"$f":"-Inputs!AG1940","v":0},{"$f":"-Inputs!AH1940","v":0}]
[{"$f":"ROW()","v":2109},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2110},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z2097:Z2109)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH2097:AH2109)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2111},"Depreciation"]
[{"$f":"ROW()","v":2112},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z2052<=0,Z2067+Z2082+Z2097<0),-(Z2067+Z2082+Z2097),IF(Z2052<=0,0,-MIN(((Z2067+Z2097)/Z2052)*((Z2067+Z2097)>0),(Z2067+Z2097))))","v":0},0,0,0,0,{"$f":"IF(AND(AE2052<=0,AE2067+AE2082+AE2097<0),-(AE2067+AE2082+AE2097),IF(AE2052<=0,0,-MIN(((AE2067+AE2097)/AE2052)*((AE2067+AE2097)>0),(AE2067+AE2097))))","v":0},0,0,{"$f":"IF(AND(AH2052<=0,AH2067+AH2082+AH2097<0),-(AH2067+AH2082+AH2097),IF(AH2052<=0,0,-MIN(((AH2067+AH2097)/AH2052)*((AH2067+AH2097)>0),(AH2067+AH2097))))","v":0},{"$f":"IF(AND(AI2052<=0,AI2067+AI2082+AI2097<0),-(AI2067+AI2082+AI2097),IF(AI2052<=0,0,-MIN(((AI2067+AI2097)/AI2052)*((AI2067+AI2097)>0),(AI2067+AI2097))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2113},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z2053<=0,Z2068+Z2083+Z2098<0),-(Z2068+Z2083+Z2098),IF(Z2053<=0,0,-MIN(((Z2068+Z2098)/Z2053)*((Z2068+Z2098)>0),(Z2068+Z2098))))","v":-0.12056391742500001},-0.120563917425,-0.120563917425,-0.12056391742499999,-0.12056391742499999,{"$f":"IF(AND(AE2053<=0,AE2068+AE2083+AE2098<0),-(AE2068+AE2083+AE2098),IF(AE2053<=0,0,-MIN(((AE2068+AE2098)/AE2053)*((AE2068+AE2098)>0),(AE2068+AE2098))))","v":-0.12056391742499999},-0.12056391742499999,-0.120563917425,{"$f":"IF(AND(AH2053<=0,AH2068+AH2083+AH2098<0),-(AH2068+AH2083+AH2098),IF(AH2053<=0,0,-MIN(((AH2068+AH2098)/AH2053)*((AH2068+AH2098)>0),(AH2068+AH2098))))","v":-0.120563917425},{"$f":"IF(AND(AI2053<=0,AI2068+AI2083+AI2098<0),-(AI2068+AI2083+AI2098),IF(AI2053<=0,0,-MIN(((AI2068+AI2098)/AI2053)*((AI2068+AI2098)>0),(AI2068+AI2098))))","v":-0.120563917425},-0.12056391742500001,-0.12056391742500001,-0.12056391742500001,-0.12056391742500001]
[{"$f":"ROW()","v":2114},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z2054<=0,Z2069+Z2084+Z2099<0),-(Z2069+Z2084+Z2099),IF(Z2054<=0,0,-MIN(((Z2069+Z2099)/Z2054)*((Z2069+Z2099)>0),(Z2069+Z2099))))","v":-0.22075752149999991},-0.22075752149999991,-0.22075752149999991,-0.22075752149999991,-0.22075752149999991,{"$f":"IF(AND(AE2054<=0,AE2069+AE2084+AE2099<0),-(AE2069+AE2084+AE2099),IF(AE2054<=0,0,-MIN(((AE2069+AE2099)/AE2054)*((AE2069+AE2099)>0),(AE2069+AE2099))))","v":-0.22075752149999989},-0.22075752149999989,-0.22075752149999989,{"$f":"IF(AND(AH2054<=0,AH2069+AH2084+AH2099<0),-(AH2069+AH2084+AH2099),IF(AH2054<=0,0,-MIN(((AH2069+AH2099)/AH2054)*((AH2069+AH2099)>0),(AH2069+AH2099))))","v":-0.22075752149999989},{"$f":"IF(AND(AI2054<=0,AI2069+AI2084+AI2099<0),-(AI2069+AI2084+AI2099),IF(AI2054<=0,0,-MIN(((AI2069+AI2099)/AI2054)*((AI2069+AI2099)>0),(AI2069+AI2099))))","v":-0.22075752149999986},-0.22075752149999986,-0.22075752149999986,-0.22075752149999986,-0.22075752149999989]
[{"$f":"ROW()","v":2115},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z2055<=0,Z2070+Z2085+Z2100<0),-(Z2070+Z2085+Z2100),IF(Z2055<=0,0,-MIN(((Z2070+Z2100)/Z2055)*((Z2070+Z2100)>0),(Z2070+Z2100))))","v":-0.11234569296874997},-0.11234569296874997,-0.11234569296874998,-0.11234569296874997,-0.11234569296874997,{"$f":"IF(AND(AE2055<=0,AE2070+AE2085+AE2100<0),-(AE2070+AE2085+AE2100),IF(AE2055<=0,0,-MIN(((AE2070+AE2100)/AE2055)*((AE2070+AE2100)>0),(AE2070+AE2100))))","v":-0.11234569296874998},-0.11234569296874997,-0.11234569296874995,{"$f":"IF(AND(AH2055<=0,AH2070+AH2085+AH2100<0),-(AH2070+AH2085+AH2100),IF(AH2055<=0,0,-MIN(((AH2070+AH2100)/AH2055)*((AH2070+AH2100)>0),(AH2070+AH2100))))","v":-0.11234569296874997},{"$f":"IF(AND(AI2055<=0,AI2070+AI2085+AI2100<0),-(AI2070+AI2085+AI2100),IF(AI2055<=0,0,-MIN(((AI2070+AI2100)/AI2055)*((AI2070+AI2100)>0),(AI2070+AI2100))))","v":-0.11234569296874998},-0.11234569296874997,-0.11234569296874995,-0.11234569296874995,-0.11234569296874995]
[{"$f":"ROW()","v":2116},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z2056<=0,Z2071+Z2086+Z2101<0),-(Z2071+Z2086+Z2101),IF(Z2056<=0,0,-MIN(((Z2071+Z2101)/Z2056)*((Z2071+Z2101)>0),(Z2071+Z2101))))","v":-0.16532735849999997},-0.16532735849999999,-0.16532735849999999,-0.16532735849999999,-2.6452377359999999,0,0,0,{"$f":"IF(AND(AH2056<=0,AH2071+AH2086+AH2101<0),-(AH2071+AH2086+AH2101),IF(AH2056<=0,0,-MIN(((AH2071+AH2101)/AH2056)*((AH2071+AH2101)>0),(AH2071+AH2101))))","v":0},{"$f":"IF(AND(AI2056<=0,AI2071+AI2086+AI2101<0),-(AI2071+AI2086+AI2101),IF(AI2056<=0,0,-MIN(((AI2071+AI2101)/AI2056)*((AI2071+AI2101)>0),(AI2071+AI2101))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2117},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z2057<=0,Z2072+Z2087+Z2102<0),-(Z2072+Z2087+Z2102),IF(Z2057<=0,0,-MIN(((Z2072+Z2102)/Z2057)*((Z2072+Z2102)>0),(Z2072+Z2102))))","v":-4.1801539893749989E-2},-4.1801539893749989E-2,-4.1801539893749989E-2,-4.1801539893749982E-2,-6.080223984545452E-2,-6.080223984545452E-2,-6.080223984545452E-2,-6.080223984545452E-2,{"$f":"IF(AND(AH2057<=0,AH2072+AH2087+AH2102<0),-(AH2072+AH2087+AH2102),IF(AH2057<=0,0,-MIN(((AH2072+AH2102)/AH2057)*((AH2072+AH2102)>0),(AH2072+AH2102))))","v":-6.080223984545452E-2},{"$f":"IF(AND(AI2057<=0,AI2072+AI2087+AI2102<0),-(AI2072+AI2087+AI2102),IF(AI2057<=0,0,-MIN(((AI2072+AI2102)/AI2057)*((AI2072+AI2102)>0),(AI2072+AI2102))))","v":-6.080223984545452E-2},-6.080223984545452E-2,-6.080223984545452E-2,-6.080223984545452E-2,-6.080223984545452E-2]
[{"$f":"ROW()","v":2118},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z2058<=0,Z2073+Z2088+Z2103<0),-(Z2073+Z2088+Z2103),IF(Z2058<=0,0,-MIN(((Z2073+Z2103)/Z2058)*((Z2073+Z2103)>0),(Z2073+Z2103))))","v":-0.26140042676249997},-0.26140042676249997,-0.26140042676249997,-0.26140042676249997,-0.69706780469999996,-0.69706780469999985,-0.69706780469999985,-0.69706780469999996,{"$f":"IF(AND(AH2058<=0,AH2073+AH2088+AH2103<0),-(AH2073+AH2088+AH2103),IF(AH2058<=0,0,-MIN(((AH2073+AH2103)/AH2058)*((AH2073+AH2103)>0),(AH2073+AH2103))))","v":-0.69706780469999985},{"$f":"IF(AND(AI2058<=0,AI2073+AI2088+AI2103<0),-(AI2073+AI2088+AI2103),IF(AI2058<=0,0,-MIN(((AI2073+AI2103)/AI2058)*((AI2073+AI2103)>0),(AI2073+AI2103))))","v":-0.69706780469999985},0,0,0,0]
[{"$f":"ROW()","v":2119},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z2059<=0,Z2074+Z2089+Z2104<0),-(Z2074+Z2089+Z2104),IF(Z2059<=0,0,-MIN(((Z2074+Z2104)/Z2059)*((Z2074+Z2104)>0),(Z2074+Z2104))))","v":-9.8185000000000004E-4},-9.8185000000000004E-4,-9.8185000000000026E-4,-9.8185000000000026E-4,-9.8185000000000026E-4,-9.8185000000000026E-4,-9.8185000000000047E-4,-9.8185000000000026E-4,{"$f":"IF(AND(AH2059<=0,AH2074+AH2089+AH2104<0),-(AH2074+AH2089+AH2104),IF(AH2059<=0,0,-MIN(((AH2074+AH2104)/AH2059)*((AH2074+AH2104)>0),(AH2074+AH2104))))","v":-9.8185000000000026E-4},{"$f":"IF(AND(AI2059<=0,AI2074+AI2089+AI2104<0),-(AI2074+AI2089+AI2104),IF(AI2059<=0,0,-MIN(((AI2074+AI2104)/AI2059)*((AI2074+AI2104)>0),(AI2074+AI2104))))","v":-9.8185000000000026E-4},-9.8185000000000047E-4,-9.8185000000000026E-4,-9.8185000000000026E-4,-9.8185000000000026E-4]
[{"$f":"ROW()","v":2120},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2121},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2122},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2123},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2124},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z2064<=0,Z2079+Z2094+Z2109<0),-(Z2079+Z2094+Z2109),IF(Z2064<=0,0,-MIN(((Z2079+Z2109)/Z2064)*((Z2079+Z2109)>0),(Z2079+Z2109))))","v":0},0,0,0,0,{"$f":"IF(AND(AE2064<=0,AE2079+AE2094+AE2109<0),-(AE2079+AE2094+AE2109),IF(AE2064<=0,0,-MIN(((AE2079+AE2109)/AE2064)*((AE2079+AE2109)>0),(AE2079+AE2109))))","v":0},0,0,{"$f":"IF(AND(AH2064<=0,AH2079+AH2094+AH2109<0),-(AH2079+AH2094+AH2109),IF(AH2064<=0,0,-MIN(((AH2079+AH2109)/AH2064)*((AH2079+AH2109)>0),(AH2079+AH2109))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2125},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z2112:Z2124)","v":-0.92317830704999981},{"$f":"SUM(AA2112:AA2124)","v":-0.92317830704999981},{"$f":"SUM(AB2112:AB2124)","v":-0.92317830704999981},{"$f":"SUM(AC2112:AC2124)","v":-0.92317830704999981},{"$f":"SUM(AD2112:AD2124)","v":-3.8577567624392044},-1.2125190264392043,{"$f":"SUM(AF2112:AF2124)","v":-1.2125190264392043},-1.2125190264392045,{"$f":"SUM(AH2112:AH2124)","v":-1.2125190264392043},-1.2125190264392043,-0.51545122173920432,-0.51545122173920432,-0.51545122173920432,-0.51545122173920432]
[{"$f":"ROW()","v":2126},"Closing Value"]
[{"$f":"ROW()","v":2127},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2067+Y2082+Y2097+Y2112","v":0},0,0,0,0,0,{"$f":"AE2067+AE2082+AE2097+AE2112","v":0},0,0,{"$f":"AH2067+AH2082+AH2097+AH2112","v":0},{"$f":"AI2067+AI2082+AI2097+AI2112","v":0},0,0,0,0]
[{"$f":"ROW()","v":2128},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2068+Y2083+Y2098+Y2113","v":2.4112783485000002},2.2907144310750001,2.1701505136499999,2.0495865962249997,1.9290226787999998,1.8084587613749998,{"$f":"AE2068+AE2083+AE2098+AE2113","v":1.6878948439499999},1.5673309265249999,1.4467670091,{"$f":"AH2068+AH2083+AH2098+AH2113","v":1.3262030916750001},{"$f":"AI2068+AI2083+AI2098+AI2113","v":1.2056391742500001},1.0850752568250002,0.96451133940000011,0.84394742197500006,0.72338350455]
[{"$f":"ROW()","v":2129},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2069+Y2084+Y2099+Y2114","v":3.3113628224999987},3.0906053009999988,2.8698477794999988,2.6490902579999989,2.4283327364999989,2.207575214999999,{"$f":"AE2069+AE2084+AE2099+AE2114","v":1.986817693499999},1.7660601719999991,1.5453026504999992,{"$f":"AH2069+AH2084+AH2099+AH2114","v":1.3245451289999992},{"$f":"AI2069+AI2084+AI2099+AI2114","v":1.1037876074999993},0.88303008599999944,0.66227256449999961,0.44151504299999977,0.22075752149999989]
[{"$f":"ROW()","v":2130},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2070+Y2085+Y2100+Y2115","v":2.2469138593749993},2.1345681664062495,2.0222224734374996,1.9098767804687495,1.7975310874999995,1.6851853945312496,{"$f":"AE2070+AE2085+AE2100+AE2115","v":1.5728397015624995},1.4604940085937494,1.3481483156249996,{"$f":"AH2070+AH2085+AH2100+AH2115","v":1.2358026226562497},{"$f":"AI2070+AI2085+AI2100+AI2115","v":1.1234569296874997},1.0111112367187496,0.89876554374999962,0.78641985078124965,0.67407415781249969]
[{"$f":"ROW()","v":2131},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2071+Y2086+Y2101+Y2116","v":3.3065471699999995},3.1412198114999996,2.9758924529999997,2.8105650944999998,2.6452377359999999,0,0,0,0,{"$f":"AH2071+AH2086+AH2101+AH2116","v":0},{"$f":"AI2071+AI2086+AI2101+AI2116","v":0},0,0,0,0]
[{"$f":"ROW()","v":2132},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2072+Y2087+Y2102+Y2117","v":0.83603079787499979},0.79422925798124977,0.75242771808749975,0.71062617819374974,0.66882463829999972,0.6080223984545452,0.54722015860909068,0.48641791876363616,0.42561567891818164,{"$f":"AH2072+AH2087+AH2102+AH2117","v":0.36481343907272712},{"$f":"AI2072+AI2087+AI2102+AI2117","v":0.3040111992272726},0.24320895938181808,0.18240671953636356,0.12160447969090904,6.080223984545452E-2]
[{"$f":"ROW()","v":2133},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2073+Y2088+Y2103+Y2118","v":5.2280085352499999},4.9666081084874998,4.7052076817249997,4.4438072549624996,4.1824068281999995,3.4853390234999995,2.7882712187999994,2.0912034140999998,1.3941356093999997,{"$f":"AH2073+AH2088+AH2103+AH2118","v":0.69706780469999985},{"$f":"AI2073+AI2088+AI2103+AI2118","v":0},0,0,0,0]
[{"$f":"ROW()","v":2134},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2074+Y2089+Y2104+Y2119","v":1.9637000000000002E-2},1.8655150000000002E-2,1.7673300000000003E-2,1.6691450000000004E-2,1.5709600000000004E-2,1.4727750000000005E-2,1.3745900000000005E-2,1.2764050000000004E-2,1.1782200000000003E-2,1.0800350000000004E-2,9.8185000000000043E-3,8.8366500000000032E-3,7.8548000000000021E-3,6.8729500000000018E-3,5.8911000000000015E-3]
[{"$f":"ROW()","v":2135},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2075+Y2090+Y2105+Y2120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2136},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2137},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2138},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2078+Y2093+Y2108+Y2123","v":0},0,0,0,0,0,{"$f":"AE2078+AE2093+AE2108+AE2123","v":0},0,0,{"$f":"AH2078+AH2093+AH2108+AH2123","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2139},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2079+Y2094+Y2109+Y2124","v":0},0,0,0,0,0,{"$f":"AE2079+AE2094+AE2109+AE2124","v":0},0,0,{"$f":"AH2079+AH2094+AH2109+AH2124","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2140},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2127:Y2139)","v":17.359778533499995},16.43660022645,{"$f":"SUM(AA2127:AA2139)","v":15.513421919399999},{"$f":"SUM(AB2127:AB2139)","v":14.590243612349997},{"$f":"SUM(AC2127:AC2139)","v":13.667065305299998},9.8093085428607925,{"$f":"SUM(AE2127:AE2139)","v":8.5967895164215875},{"$f":"SUM(AF2127:AF2139)","v":7.3842704899823852},6.1717514635431803,{"$f":"SUM(AH2127:AH2139)","v":4.9592324371039762},3.7467134106647713,3.2312621889255673,2.7158109671863633,2.200359745447158,1.684908523707954]
[{"$f":"ROW()","v":2141},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":2142},null,"Pipeline"]
[{"$f":"ROW()","v":2143},null,"Compression"]
[{"$f":"ROW()","v":2144},null,"Metering"]
[{"$f":"ROW()","v":2145},null,"Other Depreciable"]
[{"$f":"ROW()","v":2146},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2147},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2148},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2149},null,"Building"]
[{"$f":"ROW()","v":2150},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2151},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2152},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2153},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2154},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2155},null,"Total"]
[{"$f":"ROW()","v":2156}]
["2017 Capex"]
[{"$f":"ROW()","v":2158},"Life"]
[{"$f":"ROW()","v":2159},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,AA2159-1)","v":19},{"$f":"MAX(0,AB2159-1)","v":18},{"$f":"MAX(0,AC2159-1)","v":17},{"$f":"MAX(0,AD2159-1)","v":16},{"$f":"MAX(0,AE2159-1)","v":15},{"$f":"MAX(0,AF2159-1)","v":14},{"$f":"MAX(0,AG2159-1)","v":13},{"$f":"MAX(0,AH2159-1)","v":12},{"$f":"MAX(0,AI2159-1)","v":11},{"$f":"MAX(0,AJ2159-1)","v":10},{"$f":"MAX(0,AK2159-1)","v":9},{"$f":"MAX(0,AL2159-1)","v":8}]
[{"$f":"ROW()","v":2160},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":2161},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":2162},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":2163},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$2162","v":20},19,18,{"$f":"Inputs!$E$61-(AD$6-LEFT($A$2157,4))+1","v":2},1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2164},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$2162","v":20},19,18,{"$f":"Inputs!$E$62-(AD$6-LEFT($A$2157,4))+1","v":12},11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":2165},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,18,{"$f":"Inputs!$E$63-(AD$6-LEFT($A$2157,4))+1","v":7},6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":2166},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,18,{"$f":"Inputs!$E$64-(AD$6-LEFT($A$2157,4))+1","v":17},16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":2167},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2168},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2169},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2170},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2171},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,AA2171-1)","v":4},{"$f":"MAX(0,AB2171-1)","v":3},{"$f":"MAX(0,AC2171-1)","v":2},{"$f":"MAX(0,AD2171-1)","v":1},{"$f":"MAX(0,AE2171-1)","v":0},{"$f":"MAX(0,AF2171-1)","v":0},{"$f":"MAX(0,AG2171-1)","v":0},{"$f":"MAX(0,AH2171-1)","v":0},{"$f":"MAX(0,AI2171-1)","v":0},{"$f":"MAX(0,AJ2171-1)","v":0},{"$f":"MAX(0,AK2171-1)","v":0},{"$f":"MAX(0,AL2171-1)","v":0}]
[{"$f":"ROW()","v":2172}]
[{"$f":"ROW()","v":2173},"Opening Value"]
[{"$f":"ROW()","v":2174},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2234","v":0},0,0,0,0,0,0,0,0,{"$f":"AH2234","v":0},0,0,0,0]
[{"$f":"ROW()","v":2175},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2235","v":0},4.6173590831249998,4.3864911289687498,4.1556231748124999,3.9247552206562499,3.6938872665,3.46301931234375,3.2321513581875001,3.0012834040312502,2.7704154498750002,2.5395474957187503,2.3086795415625003,2.0778115874062504,1.8469436332500004]
[{"$f":"ROW()","v":2176},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2236","v":0},3.5379170583749806,3.3020559211499818,3.066194783924983,2.8303336466999842,2.5944725094749854,2.3586113722499866,2.1227502350249878,1.8868890977999893,1.6510279605749907,1.4151668233499921,1.1793056861249935,0.94344454889999485,0.70758341167499617]
[{"$f":"ROW()","v":2177},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2237","v":0},4.8109472403749987,4.5703998783562483,4.3298525163374988,4.0893051543187493,3.8487577922999994,3.6082104302812494,3.3676630682624995,3.1271157062437496,2.8865683442249996,2.6460209822062497,2.4054736201874998,2.1649262581687498,1.9243788961499999]
[{"$f":"ROW()","v":2178},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2238","v":0},{"$f":"Z2238","v":2.4601927094999931},{"$f":"AA2238","v":2.3371830740249937},{"$f":"AB2238","v":2.2141734385499938},{"$f":"AC2238","v":2.0911638030749939},{"$f":"AD2238","v":1.045581901537497},{"$f":"AE2238","v":0},{"$f":"AF2238","v":0},{"$f":"AG2238","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2179},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5208248048749997,1.4447835646312497,1.3687423243874997,1.2927010841437496,1.1849759937984372,1.0772509034531248,0.96952581310781227,0.86180072276249975,0.75407563241718734,0.64635054207187481,0.53862545172656229,0.43090036138124982,0.32317527103593735]
[{"$f":"ROW()","v":2180},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.2283088619999987,5.9168934188999991,5.6054779757999995,5.2940625326999999,4.5377678851714283,3.781473237642857,3.0251785901142858,2.2688839425857141,1.5125892950571429,0.75629464752857145,0,0,0]
[{"$f":"ROW()","v":2181},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2241","v":0},{"$f":"Z2241","v":0},{"$f":"AA2241","v":0},{"$f":"AB2241","v":0},{"$f":"AC2241","v":0},{"$f":"AD2241","v":0},{"$f":"AE2241","v":0},{"$f":"AF2241","v":0},{"$f":"AG2241","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2182},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2242","v":0},{"$f":"Z2242","v":0},{"$f":"AA2242","v":0},{"$f":"AB2242","v":0},{"$f":"AC2242","v":0},{"$f":"AD2242","v":0},{"$f":"AE2242","v":0},{"$f":"AF2242","v":0},{"$f":"AG2242","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2183},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2184},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2185},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2245","v":0},0,0,0,{"$f":"AC2245","v":0},{"$f":"AD2245","v":0},{"$f":"AE2245","v":0},{"$f":"AF2245","v":0},{"$f":"AG2245","v":0},{"$f":"AH2245","v":0},{"$f":"AI2245","v":0},{"$f":"AJ2245","v":0},{"$f":"AK2245","v":0},{"$f":"AL2245","v":0}]
[{"$f":"ROW()","v":2186},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2246","v":0},{"$f":"Z2246","v":0},{"$f":"AA2246","v":0},{"$f":"AB2246","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2187},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z2174:Z2186)","v":0},{"$f":"SUM(AA2174:AA2186)","v":23.175549758249971},{"$f":"SUM(AB2174:AB2186)","v":21.957806986031223},{"$f":"SUM(AC2174:AC2186)","v":20.740064213812474},19.522321441593725,16.905443348782349,14.288565255970967,{"$f":"SUM(AG2174:AG2186)","v":12.717269064697085},11.145972873423201,9.5746766821493203,8.003380490875438,6.4320842996015566,5.6170827558562451,4.8020812121109344]
[{"$f":"ROW()","v":2188},"Capex"]
[{"$f":"ROW()","v":2189},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$262","v":0}]
[{"$f":"ROW()","v":2190},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$263","v":4.6173590831249998}]
[{"$f":"ROW()","v":2191},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$264","v":3.5379170583749806}]
[{"$f":"ROW()","v":2192},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$265","v":4.8109472403749987}]
[{"$f":"ROW()","v":2193},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$266","v":2.4601927094999931}]
[{"$f":"ROW()","v":2194},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$267","v":1.5208248048749997}]
[{"$f":"ROW()","v":2195},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$268","v":6.2283088619999987}]
[{"$f":"ROW()","v":2196},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$269","v":0}]
[{"$f":"ROW()","v":2197},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$270","v":0}]
[{"$f":"ROW()","v":2198},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2199},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2200},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$273","v":0}]
[{"$f":"ROW()","v":2201},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$274","v":0}]
[{"$f":"ROW()","v":2202},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z2189:Z2201)","v":23.175549758249971}]
[{"$f":"ROW()","v":2203},"Redundant or Disposed"]
[{"$f":"ROW()","v":2204},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1944","v":0},{"$f":"-Inputs!AB1944","v":0},{"$f":"-Inputs!AC1944","v":0},{"$f":"-Inputs!AD1944","v":0},{"$f":"-Inputs!AE1944","v":0},{"$f":"-Inputs!AF1944","v":0},{"$f":"-Inputs!AG1944","v":0},{"$f":"-Inputs!AH1944","v":0}]
[{"$f":"ROW()","v":2205},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1945","v":0},{"$f":"-Inputs!AB1945","v":0},{"$f":"-Inputs!AC1945","v":0},{"$f":"-Inputs!AD1945","v":0},{"$f":"-Inputs!AE1945","v":0},{"$f":"-Inputs!AF1945","v":0},{"$f":"-Inputs!AG1945","v":0},{"$f":"-Inputs!AH1945","v":0}]
[{"$f":"ROW()","v":2206},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1946","v":0},{"$f":"-Inputs!AB1946","v":0},{"$f":"-Inputs!AC1946","v":0},{"$f":"-Inputs!AD1946","v":0},{"$f":"-Inputs!AE1946","v":0},{"$f":"-Inputs!AF1946","v":0},{"$f":"-Inputs!AG1946","v":0},{"$f":"-Inputs!AH1946","v":0}]
[{"$f":"ROW()","v":2207},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1947","v":0},{"$f":"-Inputs!AB1947","v":0},{"$f":"-Inputs!AC1947","v":0},{"$f":"-Inputs!AD1947","v":0},{"$f":"-Inputs!AE1947","v":0},{"$f":"-Inputs!AF1947","v":0},{"$f":"-Inputs!AG1947","v":0},{"$f":"-Inputs!AH1947","v":0}]
[{"$f":"ROW()","v":2208},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1948","v":0},{"$f":"-Inputs!AB1948","v":0},{"$f":"-Inputs!AC1948","v":0},{"$f":"-Inputs!AD1948","v":0},{"$f":"-Inputs!AE1948","v":0},{"$f":"-Inputs!AF1948","v":0},{"$f":"-Inputs!AG1948","v":0},{"$f":"-Inputs!AH1948","v":0}]
[{"$f":"ROW()","v":2209},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1949","v":0},{"$f":"-Inputs!AB1949","v":0},{"$f":"-Inputs!AC1949","v":0},{"$f":"-Inputs!AD1949","v":0},{"$f":"-Inputs!AE1949","v":0},{"$f":"-Inputs!AF1949","v":0},{"$f":"-Inputs!AG1949","v":0},{"$f":"-Inputs!AH1949","v":0}]
[{"$f":"ROW()","v":2210},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1950","v":0},{"$f":"-Inputs!AB1950","v":0},{"$f":"-Inputs!AC1950","v":0},{"$f":"-Inputs!AD1950","v":0},{"$f":"-Inputs!AE1950","v":0},{"$f":"-Inputs!AF1950","v":0},{"$f":"-Inputs!AG1950","v":0},{"$f":"-Inputs!AH1950","v":0}]
[{"$f":"ROW()","v":2211},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1951","v":0},{"$f":"-Inputs!AB1951","v":0},{"$f":"-Inputs!AC1951","v":0},{"$f":"-Inputs!AD1951","v":0},{"$f":"-Inputs!AE1951","v":0},{"$f":"-Inputs!AF1951","v":0},{"$f":"-Inputs!AG1951","v":0},{"$f":"-Inputs!AH1951","v":0}]
[{"$f":"ROW()","v":2212},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1952","v":0},{"$f":"-Inputs!AB1952","v":0},{"$f":"-Inputs!AC1952","v":0},{"$f":"-Inputs!AD1952","v":0},{"$f":"-Inputs!AE1952","v":0},{"$f":"-Inputs!AF1952","v":0},{"$f":"-Inputs!AG1952","v":0},{"$f":"-Inputs!AH1952","v":0}]
[{"$f":"ROW()","v":2213},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2214},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2215},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1955","v":0},{"$f":"-Inputs!AB1955","v":0},{"$f":"-Inputs!AC1955","v":0},{"$f":"-Inputs!AD1955","v":0},{"$f":"-Inputs!AE1955","v":0},{"$f":"-Inputs!AF1955","v":0},{"$f":"-Inputs!AG1955","v":0},{"$f":"-Inputs!AH1955","v":0}]
[{"$f":"ROW()","v":2216},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2217},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2204:AI2216)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2218},"Depreciation"]
[{"$f":"ROW()","v":2219},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA2159<=0,AA2174+AA2189+AA2204<0),-(AA2174+AA2189+AA2204),IF(AA2159<=0,0,-MIN(((AA2174+AA2204)/AA2159)*((AA2174+AA2204)>0),(AA2174+AA2204))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AG2159<=0,AG2174+AG2189+AG2204<0),-(AG2174+AG2189+AG2204),IF(AG2159<=0,0,-MIN(((AG2174+AG2204)/AG2159)*((AG2174+AG2204)>0),(AG2174+AG2204))))","v":0},0,{"$f":"IF(AND(AI2159<=0,AI2174+AI2189+AI2204<0),-(AI2174+AI2189+AI2204),IF(AI2159<=0,0,-MIN(((AI2174+AI2204)/AI2159)*((AI2174+AI2204)>0),(AI2174+AI2204))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2220},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA2160<=0,AA2175+AA2190+AA2205<0),-(AA2175+AA2190+AA2205),IF(AA2160<=0,0,-MIN(((AA2175+AA2205)/AA2160)*((AA2175+AA2205)>0),(AA2175+AA2205))))","v":-0.23086795415625},-0.23086795415625,-0.23086795415625,-0.23086795415625,-0.23086795415625,-0.23086795415625,{"$f":"IF(AND(AG2160<=0,AG2175+AG2190+AG2205<0),-(AG2175+AG2190+AG2205),IF(AG2160<=0,0,-MIN(((AG2175+AG2205)/AG2160)*((AG2175+AG2205)>0),(AG2175+AG2205))))","v":-0.23086795415625},-0.23086795415625,{"$f":"IF(AND(AI2160<=0,AI2175+AI2190+AI2205<0),-(AI2175+AI2190+AI2205),IF(AI2160<=0,0,-MIN(((AI2175+AI2205)/AI2160)*((AI2175+AI2205)>0),(AI2175+AI2205))))","v":-0.23086795415625003},-0.23086795415625003,-0.23086795415625003,-0.23086795415625005,-0.23086795415625005]
[{"$f":"ROW()","v":2221},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA2161<=0,AA2176+AA2191+AA2206<0),-(AA2176+AA2191+AA2206),IF(AA2161<=0,0,-MIN(((AA2176+AA2206)/AA2161)*((AA2176+AA2206)>0),(AA2176+AA2206))))","v":-0.23586113722499871},-0.23586113722499871,-0.23586113722499868,-0.23586113722499868,-0.23586113722499868,-0.23586113722499866,{"$f":"IF(AND(AG2161<=0,AG2176+AG2191+AG2206<0),-(AG2176+AG2191+AG2206),IF(AG2161<=0,0,-MIN(((AG2176+AG2206)/AG2161)*((AG2176+AG2206)>0),(AG2176+AG2206))))","v":-0.23586113722499866},-0.23586113722499866,{"$f":"IF(AND(AI2161<=0,AI2176+AI2191+AI2206<0),-(AI2176+AI2191+AI2206),IF(AI2161<=0,0,-MIN(((AI2176+AI2206)/AI2161)*((AI2176+AI2206)>0),(AI2176+AI2206))))","v":-0.23586113722499866},-0.23586113722499868,-0.23586113722499871,-0.23586113722499871,-0.23586113722499871]
[{"$f":"ROW()","v":2222},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA2162<=0,AA2177+AA2192+AA2207<0),-(AA2177+AA2192+AA2207),IF(AA2162<=0,0,-MIN(((AA2177+AA2207)/AA2162)*((AA2177+AA2207)>0),(AA2177+AA2207))))","v":-0.24054736201874993},-0.24054736201874991,-0.24054736201874993,-0.24054736201874996,-0.24054736201874996,-0.24054736201874996,{"$f":"IF(AND(AG2162<=0,AG2177+AG2192+AG2207<0),-(AG2177+AG2192+AG2207),IF(AG2162<=0,0,-MIN(((AG2177+AG2207)/AG2162)*((AG2177+AG2207)>0),(AG2177+AG2207))))","v":-0.24054736201874996},-0.24054736201874996,{"$f":"IF(AND(AI2162<=0,AI2177+AI2192+AI2207<0),-(AI2177+AI2192+AI2207),IF(AI2162<=0,0,-MIN(((AI2177+AI2207)/AI2162)*((AI2177+AI2207)>0),(AI2177+AI2207))))","v":-0.24054736201874996},-0.24054736201874996,-0.24054736201874999,-0.24054736201874999,-0.24054736201874999]
[{"$f":"ROW()","v":2223},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA2163<=0,AA2178+AA2193+AA2208<0),-(AA2178+AA2193+AA2208),IF(AA2163<=0,0,-MIN(((AA2178+AA2208)/AA2163)*((AA2178+AA2208)>0),(AA2178+AA2208))))","v":-0.12300963547499966},-0.12300963547499967,-0.12300963547499966,-1.045581901537497,-1.045581901537497,0,0,{"$f":"IF(AND(AH2163<=0,AH2178+AH2193+AH2208<0),-(AH2178+AH2193+AH2208),IF(AH2163<=0,0,-MIN(((AH2178+AH2208)/AH2163)*((AH2178+AH2208)>0),(AH2178+AH2208))))","v":0},{"$f":"IF(AND(AI2163<=0,AI2178+AI2193+AI2208<0),-(AI2178+AI2193+AI2208),IF(AI2163<=0,0,-MIN(((AI2178+AI2208)/AI2163)*((AI2178+AI2208)>0),(AI2178+AI2208))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2224},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA2164<=0,AA2179+AA2194+AA2209<0),-(AA2179+AA2194+AA2209),IF(AA2164<=0,0,-MIN(((AA2179+AA2209)/AA2164)*((AA2179+AA2209)>0),(AA2179+AA2209))))","v":-7.6041240243749988E-2},-7.6041240243749988E-2,-7.6041240243749975E-2,-0.10772509034531247,-0.10772509034531247,-0.10772509034531248,-0.10772509034531247,{"$f":"IF(AND(AH2164<=0,AH2179+AH2194+AH2209<0),-(AH2179+AH2194+AH2209),IF(AH2164<=0,0,-MIN(((AH2179+AH2209)/AH2164)*((AH2179+AH2209)>0),(AH2179+AH2209))))","v":-0.10772509034531247},{"$f":"IF(AND(AI2164<=0,AI2179+AI2194+AI2209<0),-(AI2179+AI2194+AI2209),IF(AI2164<=0,0,-MIN(((AI2179+AI2209)/AI2164)*((AI2179+AI2209)>0),(AI2179+AI2209))))","v":-0.10772509034531248},-0.10772509034531247,-0.10772509034531245,-0.10772509034531245,-0.10772509034531245]
[{"$f":"ROW()","v":2225},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA2165<=0,AA2180+AA2195+AA2210<0),-(AA2180+AA2195+AA2210),IF(AA2165<=0,0,-MIN(((AA2180+AA2210)/AA2165)*((AA2180+AA2210)>0),(AA2180+AA2210))))","v":-0.31141544309999991},-0.31141544309999997,-0.31141544309999997,-0.75629464752857145,-0.75629464752857134,-0.75629464752857145,-0.75629464752857145,{"$f":"IF(AND(AH2165<=0,AH2180+AH2195+AH2210<0),-(AH2180+AH2195+AH2210),IF(AH2165<=0,0,-MIN(((AH2180+AH2210)/AH2165)*((AH2180+AH2210)>0),(AH2180+AH2210))))","v":-0.75629464752857134},{"$f":"IF(AND(AI2165<=0,AI2180+AI2195+AI2210<0),-(AI2180+AI2195+AI2210),IF(AI2165<=0,0,-MIN(((AI2180+AI2210)/AI2165)*((AI2180+AI2210)>0),(AI2180+AI2210))))","v":-0.75629464752857145},-0.75629464752857145,0,0,0]
[{"$f":"ROW()","v":2226},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(AND(AH2166<=0,AH2181+AH2196+AH2211<0),-(AH2181+AH2196+AH2211),IF(AH2166<=0,0,-MIN(((AH2181+AH2211)/AH2166)*((AH2181+AH2211)>0),(AH2181+AH2211))))","v":0},{"$f":"IF(AND(AI2166<=0,AI2181+AI2196+AI2211<0),-(AI2181+AI2196+AI2211),IF(AI2166<=0,0,-MIN(((AI2181+AI2211)/AI2166)*((AI2181+AI2211)>0),(AI2181+AI2211))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2227},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2228},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2229},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2230},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2231},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA2171<=0,AA2186+AA2201+AA2216<0),-(AA2186+AA2201+AA2216),IF(AA2171<=0,0,-MIN(((AA2186+AA2216)/AA2171)*((AA2186+AA2216)>0),(AA2186+AA2216))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AG2171<=0,AG2186+AG2201+AG2216<0),-(AG2186+AG2201+AG2216),IF(AG2171<=0,0,-MIN(((AG2186+AG2216)/AG2171)*((AG2186+AG2216)>0),(AG2186+AG2216))))","v":0},{"$f":"IF(AND(AH2171<=0,AH2186+AH2201+AH2216<0),-(AH2186+AH2201+AH2216),IF(AH2171<=0,0,-MIN(((AH2186+AH2216)/AH2171)*((AH2186+AH2216)>0),(AH2186+AH2216))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2232},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA2219:AA2231)","v":-1.2177427722187484},{"$f":"SUM(AB2219:AB2231)","v":-1.2177427722187484},{"$f":"SUM(AC2219:AC2231)","v":-1.2177427722187484},-2.6168780928113797,-2.6168780928113793,-1.5712961912738825,{"$f":"SUM(AG2219:AG2231)","v":-1.5712961912738825},{"$f":"SUM(AH2219:AH2231)","v":-1.5712961912738823},-1.5712961912738828,-1.5712961912738825,-0.81500154374531109,-0.81500154374531109,-0.81500154374531109]
[{"$f":"ROW()","v":2233},"Closing Value"]
[{"$f":"ROW()","v":2234},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2174+Z2189+Z2204+Z2219","v":0},0,0,0,0,0,0,{"$f":"AG2174+AG2189+AG2204+AG2219","v":0},{"$f":"AH2174+AH2189+AH2204+AH2219","v":0},{"$f":"AI2174+AI2189+AI2204+AI2219","v":0},0,0,0,0]
[{"$f":"ROW()","v":2235},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2175+Z2190+Z2205+Z2220","v":4.6173590831249998},4.3864911289687498,4.1556231748124999,3.9247552206562499,3.6938872665,3.46301931234375,3.2321513581875001,{"$f":"AG2175+AG2190+AG2205+AG2220","v":3.0012834040312502},{"$f":"AH2175+AH2190+AH2205+AH2220","v":2.7704154498750002},{"$f":"AI2175+AI2190+AI2205+AI2220","v":2.5395474957187503},2.3086795415625003,2.0778115874062504,1.8469436332500004,1.6160756790937505]
[{"$f":"ROW()","v":2236},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2176+Z2191+Z2206+Z2221","v":3.5379170583749806},3.3020559211499818,3.066194783924983,2.8303336466999842,2.5944725094749854,2.3586113722499866,2.1227502350249878,{"$f":"AG2176+AG2191+AG2206+AG2221","v":1.8868890977999893},{"$f":"AH2176+AH2191+AH2206+AH2221","v":1.6510279605749907},{"$f":"AI2176+AI2191+AI2206+AI2221","v":1.4151668233499921},1.1793056861249935,0.94344454889999485,0.70758341167499617,0.47172227444999748]
[{"$f":"ROW()","v":2237},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2177+Z2192+Z2207+Z2222","v":4.8109472403749987},4.5703998783562483,4.3298525163374988,4.0893051543187493,3.8487577922999994,3.6082104302812494,3.3676630682624995,{"$f":"AG2177+AG2192+AG2207+AG2222","v":3.1271157062437496},{"$f":"AH2177+AH2192+AH2207+AH2222","v":2.8865683442249996},{"$f":"AI2177+AI2192+AI2207+AI2222","v":2.6460209822062497},2.4054736201874998,2.1649262581687498,1.9243788961499999,1.68383153413125]
[{"$f":"ROW()","v":2238},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2178+Z2193+Z2208+Z2223","v":2.4601927094999931},2.3371830740249937,2.2141734385499938,2.0911638030749939,1.045581901537497,0,0,0,{"$f":"AH2178+AH2193+AH2208+AH2223","v":0},{"$f":"AI2178+AI2193+AI2208+AI2223","v":0},0,0,0,0]
[{"$f":"ROW()","v":2239},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2179+Z2194+Z2209+Z2224","v":1.5208248048749997},1.4447835646312497,1.3687423243874997,1.2927010841437496,1.1849759937984372,1.0772509034531248,0.96952581310781227,0.86180072276249975,{"$f":"AH2179+AH2194+AH2209+AH2224","v":0.75407563241718734},{"$f":"AI2179+AI2194+AI2209+AI2224","v":0.64635054207187481},0.53862545172656229,0.43090036138124982,0.32317527103593735,0.21545018069062488]
[{"$f":"ROW()","v":2240},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2180+Z2195+Z2210+Z2225","v":6.2283088619999987},5.9168934188999991,5.6054779757999995,5.2940625326999999,4.5377678851714283,3.781473237642857,3.0251785901142858,2.2688839425857141,{"$f":"AH2180+AH2195+AH2210+AH2225","v":1.5125892950571429},{"$f":"AI2180+AI2195+AI2210+AI2225","v":0.75629464752857145},0,0,0,0]
[{"$f":"ROW()","v":2241},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2181+Z2196+Z2211+Z2226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2242},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2182+Z2197+Z2212+Z2227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2243},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2244},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2245},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2185+Z2200+Z2215+Z2230","v":0},0,0,0,0,0,0,{"$f":"AG2185+AG2200+AG2215+AG2230","v":0},{"$f":"AH2185+AH2200+AH2215+AH2230","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2246},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2186+Z2201+Z2216+Z2231","v":0},0,0,0,0,0,0,{"$f":"AG2186+AG2201+AG2216+AG2231","v":0},{"$f":"AH2186+AH2201+AH2216+AH2231","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2247},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z2234:Z2246)","v":23.175549758249971},21.957806986031223,{"$f":"SUM(AB2234:AB2246)","v":20.740064213812474},{"$f":"SUM(AC2234:AC2246)","v":19.522321441593725},16.905443348782349,14.288565255970967,12.717269064697085,{"$f":"SUM(AG2234:AG2246)","v":11.145972873423201},{"$f":"SUM(AH2234:AH2246)","v":9.5746766821493203},8.003380490875438,6.4320842996015566,5.6170827558562451,4.8020812121109344,3.9870796683656229]
[{"$f":"ROW()","v":2248},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":2249},null,"Pipeline"]
[{"$f":"ROW()","v":2250},null,"Compression"]
[{"$f":"ROW()","v":2251},null,"Metering"]
[{"$f":"ROW()","v":2252},null,"Other Depreciable"]
[{"$f":"ROW()","v":2253},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2254},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2255},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2256},null,"Building"]
[{"$f":"ROW()","v":2257},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2258},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2259},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2260},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2261},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2262},null,"Total"]
[{"$f":"ROW()","v":2263}]
["2018 Capex"]
[{"$f":"ROW()","v":2265},"Life"]
[{"$f":"ROW()","v":2266},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,AB2266-1)","v":19},{"$f":"MAX(0,AC2266-1)","v":18},{"$f":"MAX(0,AD2266-1)","v":17},{"$f":"MAX(0,AE2266-1)","v":16},{"$f":"MAX(0,AF2266-1)","v":15},{"$f":"MAX(0,AG2266-1)","v":14},{"$f":"MAX(0,AH2266-1)","v":13},{"$f":"MAX(0,AI2266-1)","v":12},{"$f":"MAX(0,AJ2266-1)","v":11},{"$f":"MAX(0,AK2266-1)","v":10},{"$f":"MAX(0,AL2266-1)","v":9}]
[{"$f":"ROW()","v":2267},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":2268},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":2269},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":2270},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$2269","v":20},19,{"$f":"Inputs!$E$61-(AD$6-LEFT($A$2264,4))+1","v":3},2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2271},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$2269","v":20},19,{"$f":"Inputs!$E$62-(AD$6-LEFT($A$2264,4))+1","v":13},12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":2272},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,{"$f":"Inputs!$E$63-(AD$6-LEFT($A$2264,4))+1","v":8},7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":2273},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,{"$f":"Inputs!$E$64-(AD$6-LEFT($A$2264,4))+1","v":18},17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":2274},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2275},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2276},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2277},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2278},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,AB2278-1)","v":4},{"$f":"MAX(0,AC2278-1)","v":3},{"$f":"MAX(0,AD2278-1)","v":2},{"$f":"MAX(0,AE2278-1)","v":1},{"$f":"MAX(0,AF2278-1)","v":0},{"$f":"MAX(0,AG2278-1)","v":0},{"$f":"MAX(0,AH2278-1)","v":0},{"$f":"MAX(0,AI2278-1)","v":0},{"$f":"MAX(0,AJ2278-1)","v":0},{"$f":"MAX(0,AK2278-1)","v":0},{"$f":"MAX(0,AL2278-1)","v":0}]
[{"$f":"ROW()","v":2279}]
[{"$f":"ROW()","v":2280},"Opening Value"]
[{"$f":"ROW()","v":2281},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2341","v":0},8.5233363749999971E-2,8.0971695562499973E-2,7.6710027374999976E-2,7.2448359187499978E-2,6.818669099999998E-2,6.3925022812499982E-2,5.9663354624999984E-2,{"$f":"AH2341","v":5.5401686437499986E-2},5.1140018249999988E-2,4.687835006249999E-2,4.2616681874999993E-2,3.8355013687499995E-2]
[{"$f":"ROW()","v":2282},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8467189787499994,2.7043830298124996,2.5620470808749998,2.4197111319375,2.2773751830000002,2.1350392340625,1.9927032851249999,1.8503673361874999,1.7080313872499999,1.5656954383124999,1.4233594893749999,1.2810235404374999]
[{"$f":"ROW()","v":2283},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.7984312904999973,6.3452025377999979,5.8919737850999976,5.4387450323999982,4.9855162796999988,4.5322875269999985,4.0790587742999982,3.6258300215999983,3.1726012688999985,2.7193725161999986,2.2661437634999988,1.8129150107999989]
[{"$f":"ROW()","v":2284},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7451145642499994,1.6578588360374995,1.5706031078249996,1.4833473796124996,1.3960916513999997,1.3088359231874998,1.2215801949749998,1.1343244667624999,1.0470687385499999,0.95981301033749999,0.87255728212500006,0.78530155391250001]
[{"$f":"ROW()","v":2285},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2345","v":0},{"$f":"AA2345","v":2.9663454082499987},{"$f":"AB2345","v":2.8180281378374987},{"$f":"AC2345","v":2.6697108674249987},{"$f":"AD2345","v":1.7798072449499993},{"$f":"AE2345","v":0.88990362247499966},{"$f":"AF2345","v":0},{"$f":"AG2345","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2286},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.8440790652499981,4.6018751119874981,4.3596711587249981,4.024311838823075,3.6889525189211518,3.3535931990192287,3.018233879117306,2.6828745592153833,2.3475152393134602,2.0121559194115375,1.6767965995096146,1.3414372796076917]
[{"$f":"ROW()","v":2287},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8784513868749997,2.7345288175312499,2.5906062481875001,2.2667804671640628,1.9429546861406253,1.6191289051171878,1.2953031240937503,0.97147734307031275,0.64765156204687524,0.32382578102343762,0,0]
[{"$f":"ROW()","v":2288},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2348","v":0},{"$f":"AA2348","v":0},{"$f":"AB2348","v":0},{"$f":"AC2348","v":0},{"$f":"AD2348","v":0},{"$f":"AE2348","v":0},{"$f":"AF2348","v":0},{"$f":"AG2348","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2289},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2349","v":0},{"$f":"AA2349","v":0},{"$f":"AB2349","v":0},{"$f":"AC2349","v":0},{"$f":"AD2349","v":0},{"$f":"AE2349","v":0},{"$f":"AF2349","v":0},{"$f":"AG2349","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2290},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2291},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2292},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2352","v":0},0,0,{"$f":"AC2352","v":0},{"$f":"AD2352","v":0},{"$f":"AE2352","v":0},{"$f":"AF2352","v":0},{"$f":"AG2352","v":0},{"$f":"AH2352","v":0},{"$f":"AI2352","v":0},{"$f":"AJ2352","v":0},{"$f":"AK2352","v":0},{"$f":"AL2352","v":0}]
[{"$f":"ROW()","v":2293},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2353","v":0},{"$f":"AA2353","v":0},{"$f":"AB2353","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2294},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA2281:AA2293)","v":0},{"$f":"SUM(AB2281:AB2293)","v":22.16437405762499},{"$f":"SUM(AC2281:AC2293)","v":20.942848166568744},19.721322275512492,17.485151454074632,15.248980632636776,13.012809811198915,{"$f":"SUM(AH2281:AH2293)","v":11.666542612236055},10.320275413273194,8.9740082143103344,7.627741015347473,6.2814738163846133,5.259032398445191]
[{"$f":"ROW()","v":2295},"Capex"]
[{"$f":"ROW()","v":2296},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$262","v":8.5233363749999971E-2}]
[{"$f":"ROW()","v":2297},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$263","v":2.8467189787499994}]
[{"$f":"ROW()","v":2298},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$264","v":6.7984312904999973}]
[{"$f":"ROW()","v":2299},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$265","v":1.7451145642499994}]
[{"$f":"ROW()","v":2300},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$266","v":2.9663454082499987}]
[{"$f":"ROW()","v":2301},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$267","v":4.8440790652499981}]
[{"$f":"ROW()","v":2302},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$268","v":2.8784513868749997}]
[{"$f":"ROW()","v":2303},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$269","v":0}]
[{"$f":"ROW()","v":2304},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$270","v":0}]
[{"$f":"ROW()","v":2305},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2306},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2307},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$273","v":0}]
[{"$f":"ROW()","v":2308},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$274","v":0}]
[{"$f":"ROW()","v":2309},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA2296:AA2308)","v":22.16437405762499}]
[{"$f":"ROW()","v":2310},"Redundant or Disposed"]
[{"$f":"ROW()","v":2311},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1959","v":0},{"$f":"-Inputs!AC1959","v":0},{"$f":"-Inputs!AD1959","v":0},{"$f":"-Inputs!AE1959","v":0},{"$f":"-Inputs!AF1959","v":0},{"$f":"-Inputs!AG1959","v":0},{"$f":"-Inputs!AH1959","v":0}]
[{"$f":"ROW()","v":2312},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1960","v":0},{"$f":"-Inputs!AC1960","v":0},{"$f":"-Inputs!AD1960","v":0},{"$f":"-Inputs!AE1960","v":0},{"$f":"-Inputs!AF1960","v":0},{"$f":"-Inputs!AG1960","v":0},{"$f":"-Inputs!AH1960","v":0}]
[{"$f":"ROW()","v":2313},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1961","v":0},{"$f":"-Inputs!AC1961","v":0},{"$f":"-Inputs!AD1961","v":0},{"$f":"-Inputs!AE1961","v":0},{"$f":"-Inputs!AF1961","v":0},{"$f":"-Inputs!AG1961","v":0},{"$f":"-Inputs!AH1961","v":0}]
[{"$f":"ROW()","v":2314},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1962","v":0},{"$f":"-Inputs!AC1962","v":0},{"$f":"-Inputs!AD1962","v":0},{"$f":"-Inputs!AE1962","v":0},{"$f":"-Inputs!AF1962","v":0},{"$f":"-Inputs!AG1962","v":0},{"$f":"-Inputs!AH1962","v":0}]
[{"$f":"ROW()","v":2315},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1963","v":0},{"$f":"-Inputs!AC1963","v":0},{"$f":"-Inputs!AD1963","v":0},{"$f":"-Inputs!AE1963","v":0},{"$f":"-Inputs!AF1963","v":0},{"$f":"-Inputs!AG1963","v":0},{"$f":"-Inputs!AH1963","v":0}]
[{"$f":"ROW()","v":2316},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1964","v":0},{"$f":"-Inputs!AC1964","v":0},{"$f":"-Inputs!AD1964","v":0},{"$f":"-Inputs!AE1964","v":0},{"$f":"-Inputs!AF1964","v":0},{"$f":"-Inputs!AG1964","v":0},{"$f":"-Inputs!AH1964","v":0}]
[{"$f":"ROW()","v":2317},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1965","v":0},{"$f":"-Inputs!AC1965","v":0},{"$f":"-Inputs!AD1965","v":0},{"$f":"-Inputs!AE1965","v":0},{"$f":"-Inputs!AF1965","v":0},{"$f":"-Inputs!AG1965","v":0},{"$f":"-Inputs!AH1965","v":0}]
[{"$f":"ROW()","v":2318},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1966","v":0},{"$f":"-Inputs!AC1966","v":0},{"$f":"-Inputs!AD1966","v":0},{"$f":"-Inputs!AE1966","v":0},{"$f":"-Inputs!AF1966","v":0},{"$f":"-Inputs!AG1966","v":0},{"$f":"-Inputs!AH1966","v":0}]
[{"$f":"ROW()","v":2319},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1967","v":0},{"$f":"-Inputs!AC1967","v":0},{"$f":"-Inputs!AD1967","v":0},{"$f":"-Inputs!AE1967","v":0},{"$f":"-Inputs!AF1967","v":0},{"$f":"-Inputs!AG1967","v":0},{"$f":"-Inputs!AH1967","v":0}]
[{"$f":"ROW()","v":2320},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2321},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2322},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1970","v":0},{"$f":"-Inputs!AC1970","v":0},{"$f":"-Inputs!AD1970","v":0},{"$f":"-Inputs!AE1970","v":0},{"$f":"-Inputs!AF1970","v":0},{"$f":"-Inputs!AG1970","v":0},{"$f":"-Inputs!AH1970","v":0}]
[{"$f":"ROW()","v":2323},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2324},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB2311:AB2323)","v":0},0,0,0,0,0,{"$f":"SUM(AH2311:AH2323)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2325},"Depreciation"]
[{"$f":"ROW()","v":2326},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB2266<=0,AB2281+AB2296+AB2311<0),-(AB2281+AB2296+AB2311),IF(AB2266<=0,0,-MIN(((AB2281+AB2311)/AB2266)*((AB2281+AB2311)>0),(AB2281+AB2311))))","v":-4.2616681874999987E-3},-4.2616681874999987E-3,-4.2616681874999987E-3,-4.2616681874999987E-3,-4.2616681874999987E-3,-4.2616681874999987E-3,{"$f":"IF(AND(AH2266<=0,AH2281+AH2296+AH2311<0),-(AH2281+AH2296+AH2311),IF(AH2266<=0,0,-MIN(((AH2281+AH2311)/AH2266)*((AH2281+AH2311)>0),(AH2281+AH2311))))","v":-4.2616681874999987E-3},{"$f":"IF(AND(AI2266<=0,AI2281+AI2296+AI2311<0),-(AI2281+AI2296+AI2311),IF(AI2266<=0,0,-MIN(((AI2281+AI2311)/AI2266)*((AI2281+AI2311)>0),(AI2281+AI2311))))","v":-4.2616681874999987E-3},-4.2616681874999987E-3,-4.2616681874999987E-3,-4.2616681874999996E-3,-4.2616681874999996E-3]
[{"$f":"ROW()","v":2327},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB2267<=0,AB2282+AB2297+AB2312<0),-(AB2282+AB2297+AB2312),IF(AB2267<=0,0,-MIN(((AB2282+AB2312)/AB2267)*((AB2282+AB2312)>0),(AB2282+AB2312))))","v":-0.14233594893749996},-0.14233594893749998,-0.14233594893749998,-0.14233594893750001,-0.14233594893750001,-0.14233594893749998,{"$f":"IF(AND(AH2267<=0,AH2282+AH2297+AH2312<0),-(AH2282+AH2297+AH2312),IF(AH2267<=0,0,-MIN(((AH2282+AH2312)/AH2267)*((AH2282+AH2312)>0),(AH2282+AH2312))))","v":-0.14233594893749998},{"$f":"IF(AND(AI2267<=0,AI2282+AI2297+AI2312<0),-(AI2282+AI2297+AI2312),IF(AI2267<=0,0,-MIN(((AI2282+AI2312)/AI2267)*((AI2282+AI2312)>0),(AI2282+AI2312))))","v":-0.14233594893749998},-0.14233594893749998,-0.14233594893749998,-0.14233594893749998,-0.14233594893749998]
[{"$f":"ROW()","v":2328},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB2268<=0,AB2283+AB2298+AB2313<0),-(AB2283+AB2298+AB2313),IF(AB2268<=0,0,-MIN(((AB2283+AB2313)/AB2268)*((AB2283+AB2313)>0),(AB2283+AB2313))))","v":-0.45322875269999979},-0.45322875269999985,-0.45322875269999979,-0.45322875269999985,-0.4532287526999999,-0.45322875269999985,{"$f":"IF(AND(AH2268<=0,AH2283+AH2298+AH2313<0),-(AH2283+AH2298+AH2313),IF(AH2268<=0,0,-MIN(((AH2283+AH2313)/AH2268)*((AH2283+AH2313)>0),(AH2283+AH2313))))","v":-0.45322875269999979},{"$f":"IF(AND(AI2268<=0,AI2283+AI2298+AI2313<0),-(AI2283+AI2298+AI2313),IF(AI2268<=0,0,-MIN(((AI2283+AI2313)/AI2268)*((AI2283+AI2313)>0),(AI2283+AI2313))))","v":-0.45322875269999979},-0.45322875269999979,-0.45322875269999979,-0.45322875269999974,-0.45322875269999974]
[{"$f":"ROW()","v":2329},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB2269<=0,AB2284+AB2299+AB2314<0),-(AB2284+AB2299+AB2314),IF(AB2269<=0,0,-MIN(((AB2284+AB2314)/AB2269)*((AB2284+AB2314)>0),(AB2284+AB2314))))","v":-8.7255728212499967E-2},-8.7255728212499981E-2,-8.7255728212499981E-2,-8.7255728212499981E-2,-8.7255728212499981E-2,-8.7255728212499981E-2,{"$f":"IF(AND(AH2269<=0,AH2284+AH2299+AH2314<0),-(AH2284+AH2299+AH2314),IF(AH2269<=0,0,-MIN(((AH2284+AH2314)/AH2269)*((AH2284+AH2314)>0),(AH2284+AH2314))))","v":-8.7255728212499981E-2},{"$f":"IF(AND(AI2269<=0,AI2284+AI2299+AI2314<0),-(AI2284+AI2299+AI2314),IF(AI2269<=0,0,-MIN(((AI2284+AI2314)/AI2269)*((AI2284+AI2314)>0),(AI2284+AI2314))))","v":-8.7255728212499994E-2},-8.7255728212499994E-2,-8.7255728212499994E-2,-8.7255728212500008E-2,-8.7255728212499994E-2]
[{"$f":"ROW()","v":2330},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB2270<=0,AB2285+AB2300+AB2315<0),-(AB2285+AB2300+AB2315),IF(AB2270<=0,0,-MIN(((AB2285+AB2315)/AB2270)*((AB2285+AB2315)>0),(AB2285+AB2315))))","v":-0.14831727041249992},-0.14831727041249992,-0.88990362247499954,-0.88990362247499966,-0.88990362247499966,0,{"$f":"IF(AND(AH2270<=0,AH2285+AH2300+AH2315<0),-(AH2285+AH2300+AH2315),IF(AH2270<=0,0,-MIN(((AH2285+AH2315)/AH2270)*((AH2285+AH2315)>0),(AH2285+AH2315))))","v":0},{"$f":"IF(AND(AI2270<=0,AI2285+AI2300+AI2315<0),-(AI2285+AI2300+AI2315),IF(AI2270<=0,0,-MIN(((AI2285+AI2315)/AI2270)*((AI2285+AI2315)>0),(AI2285+AI2315))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2331},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB2271<=0,AB2286+AB2301+AB2316<0),-(AB2286+AB2301+AB2316),IF(AB2271<=0,0,-MIN(((AB2286+AB2316)/AB2271)*((AB2286+AB2316)>0),(AB2286+AB2316))))","v":-0.24220395326249991},-0.24220395326249991,-0.33535931990192291,-0.33535931990192291,-0.33535931990192291,-0.33535931990192286,{"$f":"IF(AND(AH2271<=0,AH2286+AH2301+AH2316<0),-(AH2286+AH2301+AH2316),IF(AH2271<=0,0,-MIN(((AH2286+AH2316)/AH2271)*((AH2286+AH2316)>0),(AH2286+AH2316))))","v":-0.33535931990192291},{"$f":"IF(AND(AI2271<=0,AI2286+AI2301+AI2316<0),-(AI2286+AI2301+AI2316),IF(AI2271<=0,0,-MIN(((AI2286+AI2316)/AI2271)*((AI2286+AI2316)>0),(AI2286+AI2316))))","v":-0.33535931990192291},-0.33535931990192286,-0.33535931990192291,-0.33535931990192291,-0.33535931990192291]
[{"$f":"ROW()","v":2332},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB2272<=0,AB2287+AB2302+AB2317<0),-(AB2287+AB2302+AB2317),IF(AB2272<=0,0,-MIN(((AB2287+AB2317)/AB2272)*((AB2287+AB2317)>0),(AB2287+AB2317))))","v":-0.14392256934374997},-0.14392256934375,-0.32382578102343751,-0.32382578102343756,-0.32382578102343756,-0.32382578102343756,{"$f":"IF(AND(AH2272<=0,AH2287+AH2302+AH2317<0),-(AH2287+AH2302+AH2317),IF(AH2272<=0,0,-MIN(((AH2287+AH2317)/AH2272)*((AH2287+AH2317)>0),(AH2287+AH2317))))","v":-0.32382578102343756},{"$f":"IF(AND(AI2272<=0,AI2287+AI2302+AI2317<0),-(AI2287+AI2302+AI2317),IF(AI2272<=0,0,-MIN(((AI2287+AI2317)/AI2272)*((AI2287+AI2317)>0),(AI2287+AI2317))))","v":-0.32382578102343756},-0.32382578102343762,-0.32382578102343762,0,0]
[{"$f":"ROW()","v":2333},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AND(AH2273<=0,AH2288+AH2303+AH2318<0),-(AH2288+AH2303+AH2318),IF(AH2273<=0,0,-MIN(((AH2288+AH2318)/AH2273)*((AH2288+AH2318)>0),(AH2288+AH2318))))","v":0},{"$f":"IF(AND(AI2273<=0,AI2288+AI2303+AI2318<0),-(AI2288+AI2303+AI2318),IF(AI2273<=0,0,-MIN(((AI2288+AI2318)/AI2273)*((AI2288+AI2318)>0),(AI2288+AI2318))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2334},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2335},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2336},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2337},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2338},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB2278<=0,AB2293+AB2308+AB2323<0),-(AB2293+AB2308+AB2323),IF(AB2278<=0,0,-MIN(((AB2293+AB2323)/AB2278)*((AB2293+AB2323)>0),(AB2293+AB2323))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AH2278<=0,AH2293+AH2308+AH2323<0),-(AH2293+AH2308+AH2323),IF(AH2278<=0,0,-MIN(((AH2293+AH2323)/AH2278)*((AH2293+AH2323)>0),(AH2293+AH2323))))","v":0},{"$f":"IF(AND(AI2278<=0,AI2293+AI2308+AI2323<0),-(AI2293+AI2308+AI2323),IF(AI2278<=0,0,-MIN(((AI2293+AI2323)/AI2278)*((AI2293+AI2323)>0),(AI2293+AI2323))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2339},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB2326:AB2338)","v":-1.2215258910562496},{"$f":"SUM(AC2326:AC2338)","v":-1.2215258910562496},-2.2361708214378595,-2.2361708214378599,-2.2361708214378599,-1.3462671989628601,{"$f":"SUM(AH2326:AH2338)","v":-1.3462671989628603},{"$f":"SUM(AI2326:AI2338)","v":-1.3462671989628603},-1.3462671989628605,-1.3462671989628605,-1.0224414179394228,-1.0224414179394226]
[{"$f":"ROW()","v":2340},"Closing Value"]
[{"$f":"ROW()","v":2341},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2281+AA2296+AA2311+AA2326","v":8.5233363749999971E-2},8.0971695562499973E-2,7.6710027374999976E-2,7.2448359187499978E-2,6.818669099999998E-2,6.3925022812499982E-2,5.9663354624999984E-2,{"$f":"AH2281+AH2296+AH2311+AH2326","v":5.5401686437499986E-2},{"$f":"AI2281+AI2296+AI2311+AI2326","v":5.1140018249999988E-2},4.687835006249999E-2,4.2616681874999993E-2,3.8355013687499995E-2,3.4093345499999997E-2]
[{"$f":"ROW()","v":2342},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2282+AA2297+AA2312+AA2327","v":2.8467189787499994},2.7043830298124996,2.5620470808749998,2.4197111319375,2.2773751830000002,2.1350392340625,1.9927032851249999,{"$f":"AH2282+AH2297+AH2312+AH2327","v":1.8503673361874999},{"$f":"AI2282+AI2297+AI2312+AI2327","v":1.7080313872499999},1.5656954383124999,1.4233594893749999,1.2810235404374999,1.1386875914999999]
[{"$f":"ROW()","v":2343},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2283+AA2298+AA2313+AA2328","v":6.7984312904999973},6.3452025377999979,5.8919737850999976,5.4387450323999982,4.9855162796999988,4.5322875269999985,4.0790587742999982,{"$f":"AH2283+AH2298+AH2313+AH2328","v":3.6258300215999983},{"$f":"AI2283+AI2298+AI2313+AI2328","v":3.1726012688999985},2.7193725161999986,2.2661437634999988,1.8129150107999989,1.3596862580999991]
[{"$f":"ROW()","v":2344},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2284+AA2299+AA2314+AA2329","v":1.7451145642499994},1.6578588360374995,1.5706031078249996,1.4833473796124996,1.3960916513999997,1.3088359231874998,1.2215801949749998,{"$f":"AH2284+AH2299+AH2314+AH2329","v":1.1343244667624999},{"$f":"AI2284+AI2299+AI2314+AI2329","v":1.0470687385499999},0.95981301033749999,0.87255728212500006,0.78530155391250001,0.69804582569999996]
[{"$f":"ROW()","v":2345},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2285+AA2300+AA2315+AA2330","v":2.9663454082499987},2.8180281378374987,2.6697108674249987,1.7798072449499993,0.88990362247499966,0,0,{"$f":"AH2285+AH2300+AH2315+AH2330","v":0},{"$f":"AI2285+AI2300+AI2315+AI2330","v":0},0,0,0,0]
[{"$f":"ROW()","v":2346},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2286+AA2301+AA2316+AA2331","v":4.8440790652499981},4.6018751119874981,4.3596711587249981,4.024311838823075,3.6889525189211518,3.3535931990192287,3.018233879117306,{"$f":"AH2286+AH2301+AH2316+AH2331","v":2.6828745592153833},{"$f":"AI2286+AI2301+AI2316+AI2331","v":2.3475152393134602},2.0121559194115375,1.6767965995096146,1.3414372796076917,1.0060779597057687]
[{"$f":"ROW()","v":2347},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2287+AA2302+AA2317+AA2332","v":2.8784513868749997},2.7345288175312499,2.5906062481875001,2.2667804671640628,1.9429546861406253,1.6191289051171878,1.2953031240937503,{"$f":"AH2287+AH2302+AH2317+AH2332","v":0.97147734307031275},{"$f":"AI2287+AI2302+AI2317+AI2332","v":0.64765156204687524},0.32382578102343762,0,0,0]
[{"$f":"ROW()","v":2348},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AH2288+AH2303+AH2318+AH2333","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2349},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2350},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2351},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2352},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2292+AA2307+AA2322+AA2337","v":0},0,0,0,0,0,0,{"$f":"AH2292+AH2307+AH2322+AH2337","v":0},{"$f":"AI2292+AI2307+AI2322+AI2337","v":0},0,0,0,0]
[{"$f":"ROW()","v":2353},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2293+AA2308+AA2323+AA2338","v":0},0,0,0,0,0,0,{"$f":"AH2293+AH2308+AH2323+AH2338","v":0},{"$f":"AI2293+AI2308+AI2323+AI2338","v":0},0,0,0,0]
[{"$f":"ROW()","v":2354},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA2341:AA2353)","v":22.16437405762499},20.942848166568744,{"$f":"SUM(AC2341:AC2353)","v":19.721322275512492},17.485151454074632,15.248980632636776,13.012809811198915,11.666542612236055,{"$f":"SUM(AH2341:AH2353)","v":10.320275413273194},8.9740082143103344,7.627741015347473,6.2814738163846133,5.259032398445191,4.2365909805057678]
[{"$f":"ROW()","v":2355},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":2356},null,"Pipeline"]
[{"$f":"ROW()","v":2357},null,"Compression"]
[{"$f":"ROW()","v":2358},null,"Metering"]
[{"$f":"ROW()","v":2359},null,"Other Depreciable"]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2363},null,"Building"]
[{"$f":"ROW()","v":2364},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2365},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2366},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2367},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2368},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2369},null,"Total"]
[{"$f":"ROW()","v":2370}]
["2019 Capex"]
[{"$f":"ROW()","v":2372},"Life"]
[{"$f":"ROW()","v":2373},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,AC2373-1)","v":19},{"$f":"MAX(0,AD2373-1)","v":18},{"$f":"MAX(0,AE2373-1)","v":17},{"$f":"MAX(0,AF2373-1)","v":16},{"$f":"MAX(0,AG2373-1)","v":15},{"$f":"MAX(0,AH2373-1)","v":14},{"$f":"MAX(0,AI2373-1)","v":13},{"$f":"MAX(0,AJ2373-1)","v":12},{"$f":"MAX(0,AK2373-1)","v":11},{"$f":"MAX(0,AL2373-1)","v":10}]
[{"$f":"ROW()","v":2374},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":2375},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":2376},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":2377},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$2376","v":20},{"$f":"Inputs!$E$61-(AD$6-LEFT($A$2371,4))+1","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":2378},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$2376","v":20},{"$f":"Inputs!$E$62-(AD$6-LEFT($A$2371,4))+1","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":2379},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Inputs!$E$63-(AD$6-LEFT($A$2371,4))+1","v":9},8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":2380},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Inputs!$E$64-(AD$6-LEFT($A$2371,4))+1","v":19},18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":2381},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2382},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2383},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2384},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2385},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,AC2385-1)","v":4},{"$f":"MAX(0,AD2385-1)","v":3},{"$f":"MAX(0,AE2385-1)","v":2},{"$f":"MAX(0,AF2385-1)","v":1},{"$f":"MAX(0,AG2385-1)","v":0},{"$f":"MAX(0,AH2385-1)","v":0},{"$f":"MAX(0,AI2385-1)","v":0},{"$f":"MAX(0,AJ2385-1)","v":0},{"$f":"MAX(0,AK2385-1)","v":0},{"$f":"MAX(0,AL2385-1)","v":0}]
[{"$f":"ROW()","v":2386}]
[{"$f":"ROW()","v":2387},"Opening Value"]
[{"$f":"ROW()","v":2388},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2448","v":0},8.8811437499999955E-3,8.4370865624999961E-3,7.9930293749999968E-3,7.5489721874999966E-3,7.1049149999999964E-3,6.660857812499997E-3,{"$f":"AH2448","v":6.2168006249999968E-3},5.7727434374999966E-3,5.3286862499999973E-3,4.8846290624999979E-3,4.4405718749999977E-3]
[{"$f":"ROW()","v":2389},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9137673878749997,1.8180790184812496,1.7223906490874996,1.6267022796937496,1.5310139102999996,1.4353255409062495,1.3396371715124995,1.2439488021187495,1.1482604327249994,1.0525720633312494,0.9568836939374995]
[{"$f":"ROW()","v":2390},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.4032617856250775,5.0430443332500721,4.6828268808750666,4.3226094285000611,3.9623919761250561,3.6021745237500511,3.2419570713750461,2.8817396190000411,2.521522166625036,2.161304714250031,1.8010872618750258]
[{"$f":"ROW()","v":2391},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6764061411249993,2.5425858340687495,2.4087655270124997,2.2749452199562499,2.1411249129000001,2.0073046058437503,1.8734842987875002,1.7396639917312502,1.6058436846750002,1.4720233776187501,1.3382030705625001]
[{"$f":"ROW()","v":2392},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2452","v":0},{"$f":"AB2452","v":2.5211855778749994},{"$f":"AC2452","v":2.3951262989812494},{"$f":"AD2452","v":1.7963447242359369},{"$f":"AE2452","v":1.1975631494906245},{"$f":"AF2452","v":0.59878157474531224},{"$f":"AG2452","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2393},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.3666363983749985,6.9983045784562483,6.4984256799950879,5.9985467815339275,5.4986678830727671,4.9987889846116067,4.4989100861504463,3.9990311876892854,3.4991522892281246,2.9992733907669638,2.4993944923058029]
[{"$f":"ROW()","v":2394},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.528920405624997,6.2024743853437467,5.5133105647499967,4.8241467441562467,4.1349829235624975,3.4458191029687479,2.7566552823749984,2.0674914617812488,1.3783276411874992,0.68916382059374959,0]
[{"$f":"ROW()","v":2395},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2455","v":0},{"$f":"AB2455","v":0},{"$f":"AC2455","v":0},{"$f":"AD2455","v":0},{"$f":"AE2455","v":0},{"$f":"AF2455","v":0},{"$f":"AG2455","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2396},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2456","v":0},{"$f":"AB2456","v":0},{"$f":"AC2456","v":0},{"$f":"AD2456","v":0},{"$f":"AE2456","v":0},{"$f":"AF2456","v":0},{"$f":"AG2456","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2397},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2398},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2399},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2459","v":0},0,{"$f":"AC2459","v":0},{"$f":"AD2459","v":0},{"$f":"AE2459","v":0},{"$f":"AF2459","v":0},{"$f":"AG2459","v":0},{"$f":"AH2459","v":0},{"$f":"AI2459","v":0},{"$f":"AJ2459","v":0},{"$f":"AK2459","v":0},{"$f":"AL2459","v":0}]
[{"$f":"ROW()","v":2400},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2460","v":0},{"$f":"AB2460","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2401},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB2388:AB2400)","v":0},{"$f":"SUM(AC2388:AC2400)","v":26.41905884025007},{"$f":"SUM(AD2388:AD2400)","v":25.008051535143814},22.630057055331086,20.252062575518359,17.874068095705631,15.496073615892907,13.716860710825491,11.937647805758074,10.158434900690661,8.3792219956232454,6.6000090905558286]
[{"$f":"ROW()","v":2402},"Capex"]
[{"$f":"ROW()","v":2403},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$262","v":8.8811437499999955E-3}]
[{"$f":"ROW()","v":2404},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$263","v":1.9137673878749997}]
[{"$f":"ROW()","v":2405},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$264","v":5.4032617856250775}]
[{"$f":"ROW()","v":2406},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$265","v":2.6764061411249993}]
[{"$f":"ROW()","v":2407},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$266","v":2.5211855778749994}]
[{"$f":"ROW()","v":2408},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$267","v":7.3666363983749985}]
[{"$f":"ROW()","v":2409},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$268","v":6.528920405624997}]
[{"$f":"ROW()","v":2410},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$269","v":0}]
[{"$f":"ROW()","v":2411},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$270","v":0}]
[{"$f":"ROW()","v":2412},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2413},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2414},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$273","v":0}]
[{"$f":"ROW()","v":2415},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$274","v":0}]
[{"$f":"ROW()","v":2416},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB2403:AB2415)","v":26.41905884025007}]
[{"$f":"ROW()","v":2417},"Redundant or Disposed"]
[{"$f":"ROW()","v":2418},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1974","v":0},{"$f":"-Inputs!AD1974","v":0},{"$f":"-Inputs!AE1974","v":0},{"$f":"-Inputs!AF1974","v":0},{"$f":"-Inputs!AG1974","v":0},{"$f":"-Inputs!AH1974","v":0}]
[{"$f":"ROW()","v":2419},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1975","v":0},{"$f":"-Inputs!AD1975","v":0},{"$f":"-Inputs!AE1975","v":0},{"$f":"-Inputs!AF1975","v":0},{"$f":"-Inputs!AG1975","v":0},{"$f":"-Inputs!AH1975","v":0}]
[{"$f":"ROW()","v":2420},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1976","v":0},{"$f":"-Inputs!AD1976","v":0},{"$f":"-Inputs!AE1976","v":0},{"$f":"-Inputs!AF1976","v":0},{"$f":"-Inputs!AG1976","v":0},{"$f":"-Inputs!AH1976","v":0}]
[{"$f":"ROW()","v":2421},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1977","v":0},{"$f":"-Inputs!AD1977","v":0},{"$f":"-Inputs!AE1977","v":0},{"$f":"-Inputs!AF1977","v":0},{"$f":"-Inputs!AG1977","v":0},{"$f":"-Inputs!AH1977","v":0}]
[{"$f":"ROW()","v":2422},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1978","v":0},{"$f":"-Inputs!AD1978","v":0},{"$f":"-Inputs!AE1978","v":0},{"$f":"-Inputs!AF1978","v":0},{"$f":"-Inputs!AG1978","v":0},{"$f":"-Inputs!AH1978","v":0}]
[{"$f":"ROW()","v":2423},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1979","v":0},{"$f":"-Inputs!AD1979","v":0},{"$f":"-Inputs!AE1979","v":0},{"$f":"-Inputs!AF1979","v":0},{"$f":"-Inputs!AG1979","v":0},{"$f":"-Inputs!AH1979","v":0}]
[{"$f":"ROW()","v":2424},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1980","v":0},{"$f":"-Inputs!AD1980","v":0},{"$f":"-Inputs!AE1980","v":0},{"$f":"-Inputs!AF1980","v":0},{"$f":"-Inputs!AG1980","v":0},{"$f":"-Inputs!AH1980","v":0}]
[{"$f":"ROW()","v":2425},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1981","v":0},{"$f":"-Inputs!AD1981","v":0},{"$f":"-Inputs!AE1981","v":0},{"$f":"-Inputs!AF1981","v":0},{"$f":"-Inputs!AG1981","v":0},{"$f":"-Inputs!AH1981","v":0}]
[{"$f":"ROW()","v":2426},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1982","v":0},{"$f":"-Inputs!AD1982","v":0},{"$f":"-Inputs!AE1982","v":0},{"$f":"-Inputs!AF1982","v":0},{"$f":"-Inputs!AG1982","v":0},{"$f":"-Inputs!AH1982","v":0}]
[{"$f":"ROW()","v":2427},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2428},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2429},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1985","v":0},{"$f":"-Inputs!AD1985","v":0},{"$f":"-Inputs!AE1985","v":0},{"$f":"-Inputs!AF1985","v":0},{"$f":"-Inputs!AG1985","v":0},{"$f":"-Inputs!AH1985","v":0}]
[{"$f":"ROW()","v":2430},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2431},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2418:AC2430)","v":0},0,0,0,0,{"$f":"SUM(AH2418:AH2430)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2432},"Depreciation"]
[{"$f":"ROW()","v":2433},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC2373<=0,AC2388+AC2403+AC2418<0),-(AC2388+AC2403+AC2418),IF(AC2373<=0,0,-MIN(((AC2388+AC2418)/AC2373)*((AC2388+AC2418)>0),(AC2388+AC2418))))","v":-4.4405718749999977E-4},-4.4405718749999977E-4,-4.4405718749999983E-4,-4.4405718749999977E-4,-4.4405718749999977E-4,{"$f":"IF(AND(AH2373<=0,AH2388+AH2403+AH2418<0),-(AH2388+AH2403+AH2418),IF(AH2373<=0,0,-MIN(((AH2388+AH2418)/AH2373)*((AH2388+AH2418)>0),(AH2388+AH2418))))","v":-4.4405718749999983E-4},{"$f":"IF(AND(AI2373<=0,AI2388+AI2403+AI2418<0),-(AI2388+AI2403+AI2418),IF(AI2373<=0,0,-MIN(((AI2388+AI2418)/AI2373)*((AI2388+AI2418)>0),(AI2388+AI2418))))","v":-4.4405718749999977E-4},-4.4405718749999972E-4,-4.4405718749999977E-4,-4.4405718749999983E-4,-4.4405718749999977E-4]
[{"$f":"ROW()","v":2434},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC2374<=0,AC2389+AC2404+AC2419<0),-(AC2389+AC2404+AC2419),IF(AC2374<=0,0,-MIN(((AC2389+AC2419)/AC2374)*((AC2389+AC2419)>0),(AC2389+AC2419))))","v":-9.5688369393749986E-2},-9.5688369393749986E-2,-9.5688369393749972E-2,-9.5688369393749972E-2,-9.5688369393749972E-2,{"$f":"IF(AND(AH2374<=0,AH2389+AH2404+AH2419<0),-(AH2389+AH2404+AH2419),IF(AH2374<=0,0,-MIN(((AH2389+AH2419)/AH2374)*((AH2389+AH2419)>0),(AH2389+AH2419))))","v":-9.5688369393749972E-2},{"$f":"IF(AND(AI2374<=0,AI2389+AI2404+AI2419<0),-(AI2389+AI2404+AI2419),IF(AI2374<=0,0,-MIN(((AI2389+AI2419)/AI2374)*((AI2389+AI2419)>0),(AI2389+AI2419))))","v":-9.5688369393749959E-2},-9.5688369393749959E-2,-9.5688369393749959E-2,-9.5688369393749945E-2,-9.5688369393749945E-2]
[{"$f":"ROW()","v":2435},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC2375<=0,AC2390+AC2405+AC2420<0),-(AC2390+AC2405+AC2420),IF(AC2375<=0,0,-MIN(((AC2390+AC2420)/AC2375)*((AC2390+AC2420)>0),(AC2390+AC2420))))","v":-0.36021745237500519},-0.36021745237500513,-0.36021745237500513,-0.36021745237500508,-0.36021745237500508,{"$f":"IF(AND(AH2375<=0,AH2390+AH2405+AH2420<0),-(AH2390+AH2405+AH2420),IF(AH2375<=0,0,-MIN(((AH2390+AH2420)/AH2375)*((AH2390+AH2420)>0),(AH2390+AH2420))))","v":-0.36021745237500513},{"$f":"IF(AND(AI2375<=0,AI2390+AI2405+AI2420<0),-(AI2390+AI2405+AI2420),IF(AI2375<=0,0,-MIN(((AI2390+AI2420)/AI2375)*((AI2390+AI2420)>0),(AI2390+AI2420))))","v":-0.36021745237500513},-0.36021745237500513,-0.36021745237500513,-0.36021745237500519,-0.36021745237500513]
[{"$f":"ROW()","v":2436},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC2376<=0,AC2391+AC2406+AC2421<0),-(AC2391+AC2406+AC2421),IF(AC2376<=0,0,-MIN(((AC2391+AC2421)/AC2376)*((AC2391+AC2421)>0),(AC2391+AC2421))))","v":-0.13382030705624998},-0.13382030705624998,-0.13382030705624998,-0.13382030705625,-0.13382030705625,{"$f":"IF(AND(AH2376<=0,AH2391+AH2406+AH2421<0),-(AH2391+AH2406+AH2421),IF(AH2376<=0,0,-MIN(((AH2391+AH2421)/AH2376)*((AH2391+AH2421)>0),(AH2391+AH2421))))","v":-0.13382030705625},{"$f":"IF(AND(AI2376<=0,AI2391+AI2406+AI2421<0),-(AI2391+AI2406+AI2421),IF(AI2376<=0,0,-MIN(((AI2391+AI2421)/AI2376)*((AI2391+AI2421)>0),(AI2391+AI2421))))","v":-0.13382030705625},-0.13382030705625,-0.13382030705625,-0.13382030705625,-0.13382030705625]
[{"$f":"ROW()","v":2437},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC2377<=0,AC2392+AC2407+AC2422<0),-(AC2392+AC2407+AC2422),IF(AC2377<=0,0,-MIN(((AC2392+AC2422)/AC2377)*((AC2392+AC2422)>0),(AC2392+AC2422))))","v":-0.12605927889374996},-0.59878157474531235,-0.59878157474531235,-0.59878157474531224,-0.59878157474531224,{"$f":"IF(AND(AH2377<=0,AH2392+AH2407+AH2422<0),-(AH2392+AH2407+AH2422),IF(AH2377<=0,0,-MIN(((AH2392+AH2422)/AH2377)*((AH2392+AH2422)>0),(AH2392+AH2422))))","v":0},{"$f":"IF(AND(AI2377<=0,AI2392+AI2407+AI2422<0),-(AI2392+AI2407+AI2422),IF(AI2377<=0,0,-MIN(((AI2392+AI2422)/AI2377)*((AI2392+AI2422)>0),(AI2392+AI2422))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2438},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC2378<=0,AC2393+AC2408+AC2423<0),-(AC2393+AC2408+AC2423),IF(AC2378<=0,0,-MIN(((AC2393+AC2423)/AC2378)*((AC2393+AC2423)>0),(AC2393+AC2423))))","v":-0.36833181991874991},-0.49987889846116057,-0.49987889846116063,-0.49987889846116063,-0.49987889846116063,{"$f":"IF(AND(AH2378<=0,AH2393+AH2408+AH2423<0),-(AH2393+AH2408+AH2423),IF(AH2378<=0,0,-MIN(((AH2393+AH2423)/AH2378)*((AH2393+AH2423)>0),(AH2393+AH2423))))","v":-0.49987889846116068},{"$f":"IF(AND(AI2378<=0,AI2393+AI2408+AI2423<0),-(AI2393+AI2408+AI2423),IF(AI2378<=0,0,-MIN(((AI2393+AI2423)/AI2378)*((AI2393+AI2423)>0),(AI2393+AI2423))))","v":-0.49987889846116068},-0.49987889846116068,-0.49987889846116068,-0.49987889846116063,-0.49987889846116057]
[{"$f":"ROW()","v":2439},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC2379<=0,AC2394+AC2409+AC2424<0),-(AC2394+AC2409+AC2424),IF(AC2379<=0,0,-MIN(((AC2394+AC2424)/AC2379)*((AC2394+AC2424)>0),(AC2394+AC2424))))","v":-0.32644602028124986},-0.68916382059374959,-0.68916382059374959,-0.68916382059374948,-0.68916382059374959,{"$f":"IF(AND(AH2379<=0,AH2394+AH2409+AH2424<0),-(AH2394+AH2409+AH2424),IF(AH2379<=0,0,-MIN(((AH2394+AH2424)/AH2379)*((AH2394+AH2424)>0),(AH2394+AH2424))))","v":-0.68916382059374959},{"$f":"IF(AND(AI2379<=0,AI2394+AI2409+AI2424<0),-(AI2394+AI2409+AI2424),IF(AI2379<=0,0,-MIN(((AI2394+AI2424)/AI2379)*((AI2394+AI2424)>0),(AI2394+AI2424))))","v":-0.68916382059374959},-0.68916382059374959,-0.68916382059374959,-0.68916382059374959,0]
[{"$f":"ROW()","v":2440},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"IF(AND(AH2380<=0,AH2395+AH2410+AH2425<0),-(AH2395+AH2410+AH2425),IF(AH2380<=0,0,-MIN(((AH2395+AH2425)/AH2380)*((AH2395+AH2425)>0),(AH2395+AH2425))))","v":0},{"$f":"IF(AND(AI2380<=0,AI2395+AI2410+AI2425<0),-(AI2395+AI2410+AI2425),IF(AI2380<=0,0,-MIN(((AI2395+AI2425)/AI2380)*((AI2395+AI2425)>0),(AI2395+AI2425))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2441},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2442},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2443},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2444},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2445},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC2385<=0,AC2400+AC2415+AC2430<0),-(AC2400+AC2415+AC2430),IF(AC2385<=0,0,-MIN(((AC2400+AC2430)/AC2385)*((AC2400+AC2430)>0),(AC2400+AC2430))))","v":0},0,0,0,0,{"$f":"IF(AND(AH2385<=0,AH2400+AH2415+AH2430<0),-(AH2400+AH2415+AH2430),IF(AH2385<=0,0,-MIN(((AH2400+AH2430)/AH2385)*((AH2400+AH2430)>0),(AH2400+AH2430))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2446},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2433:AC2445)","v":-1.4110073051062548},-2.3779944798127275,-2.3779944798127275,-2.3779944798127275,-2.3779944798127275,{"$f":"SUM(AH2433:AH2445)","v":-1.7792129050674155},-1.7792129050674155,-1.7792129050674155,-1.7792129050674155,-1.7792129050674155,-1.0900490844736657]
[{"$f":"ROW()","v":2447},"Closing Value"]
[{"$f":"ROW()","v":2448},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2388+AB2403+AB2418+AB2433","v":8.8811437499999955E-3},8.4370865624999961E-3,{"$f":"AD2388+AD2403+AD2418+AD2433","v":7.9930293749999968E-3},7.5489721874999966E-3,7.1049149999999964E-3,6.660857812499997E-3,{"$f":"AH2388+AH2403+AH2418+AH2433","v":6.2168006249999968E-3},5.7727434374999966E-3,5.3286862499999973E-3,4.8846290624999979E-3,4.4405718749999977E-3,3.9965146874999975E-3]
[{"$f":"ROW()","v":2449},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2389+AB2404+AB2419+AB2434","v":1.9137673878749997},1.8180790184812496,{"$f":"AD2389+AD2404+AD2419+AD2434","v":1.7223906490874996},1.6267022796937496,1.5310139102999996,1.4353255409062495,{"$f":"AH2389+AH2404+AH2419+AH2434","v":1.3396371715124995},1.2439488021187495,1.1482604327249994,1.0525720633312494,0.9568836939374995,0.86119532454374959]
[{"$f":"ROW()","v":2450},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2390+AB2405+AB2420+AB2435","v":5.4032617856250775},5.0430443332500721,{"$f":"AD2390+AD2405+AD2420+AD2435","v":4.6828268808750666},4.3226094285000611,3.9623919761250561,3.6021745237500511,{"$f":"AH2390+AH2405+AH2420+AH2435","v":3.2419570713750461},2.8817396190000411,2.521522166625036,2.161304714250031,1.8010872618750258,1.4408698095000205]
[{"$f":"ROW()","v":2451},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2391+AB2406+AB2421+AB2436","v":2.6764061411249993},2.5425858340687495,{"$f":"AD2391+AD2406+AD2421+AD2436","v":2.4087655270124997},2.2749452199562499,2.1411249129000001,2.0073046058437503,{"$f":"AH2391+AH2406+AH2421+AH2436","v":1.8734842987875002},1.7396639917312502,1.6058436846750002,1.4720233776187501,1.3382030705625001,1.2043827635062501]
[{"$f":"ROW()","v":2452},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2392+AB2407+AB2422+AB2437","v":2.5211855778749994},2.3951262989812494,1.7963447242359369,1.1975631494906245,0.59878157474531224,0,{"$f":"AH2392+AH2407+AH2422+AH2437","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2453},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2393+AB2408+AB2423+AB2438","v":7.3666363983749985},6.9983045784562483,6.4984256799950879,5.9985467815339275,5.4986678830727671,4.9987889846116067,{"$f":"AH2393+AH2408+AH2423+AH2438","v":4.4989100861504463},3.9990311876892854,3.4991522892281246,2.9992733907669638,2.4993944923058029,1.9995155938446423]
[{"$f":"ROW()","v":2454},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2394+AB2409+AB2424+AB2439","v":6.528920405624997},6.2024743853437467,5.5133105647499967,4.8241467441562467,4.1349829235624975,3.4458191029687479,{"$f":"AH2394+AH2409+AH2424+AH2439","v":2.7566552823749984},{"$f":"AI2394+AI2409+AI2424+AI2439","v":2.0674914617812488},1.3783276411874992,0.68916382059374959,0,0]
[{"$f":"ROW()","v":2455},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AH2395+AH2410+AH2425+AH2440","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2456},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AH2396+AH2411+AH2426+AH2441","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2457},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2458},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2459},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2399+AB2414+AB2429+AB2444","v":0},0,{"$f":"AD2399+AD2414+AD2429+AD2444","v":0},0,0,0,{"$f":"AH2399+AH2414+AH2429+AH2444","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2460},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2400+AB2415+AB2430+AB2445","v":0},0,{"$f":"AD2400+AD2415+AD2430+AD2445","v":0},0,0,0,{"$f":"AH2400+AH2415+AH2430+AH2445","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2461},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB2448:AB2460)","v":26.41905884025007},25.008051535143814,{"$f":"SUM(AD2448:AD2460)","v":22.630057055331086},20.252062575518359,17.874068095705631,15.496073615892907,13.716860710825491,11.937647805758074,10.158434900690661,8.3792219956232454,6.6000090905558286,5.5099600060821627]
[{"$f":"ROW()","v":2462},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":2463},null,"Pipeline"]
[{"$f":"ROW()","v":2464},null,"Compression"]
[{"$f":"ROW()","v":2465},null,"Metering"]
[{"$f":"ROW()","v":2466},null,"Other Depreciable"]
[{"$f":"ROW()","v":2467},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2468},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2469},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2470},null,"Building"]
[{"$f":"ROW()","v":2471},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2472},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2473},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2476},null,"Total"]
[{"$f":"ROW()","v":2477}]
["2020 Capex"]
[{"$f":"ROW()","v":2479},"Life"]
[{"$f":"ROW()","v":2480},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},{"$f":"MAX(0,AD2480-1)","v":19},{"$f":"MAX(0,AE2480-1)","v":18},{"$f":"MAX(0,AF2480-1)","v":17},{"$f":"MAX(0,AG2480-1)","v":16},{"$f":"MAX(0,AH2480-1)","v":15},{"$f":"MAX(0,AI2480-1)","v":14},{"$f":"MAX(0,AJ2480-1)","v":13},{"$f":"MAX(0,AK2480-1)","v":12},{"$f":"MAX(0,AL2480-1)","v":11}]
[{"$f":"ROW()","v":2481},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":2482},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":15},14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":2483},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":2484},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":5},4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2485},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":2486},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2487},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$64","v":20},{"$f":"MAX(0,AD2487-1)","v":19},{"$f":"MAX(0,AE2487-1)","v":18},{"$f":"MAX(0,AF2487-1)","v":17},16,15,14,13,12,11]
[{"$f":"ROW()","v":2488},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2489},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2490},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2491},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2492},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69","v":5},{"$f":"MAX(0,AD2492-1)","v":4},{"$f":"MAX(0,AE2492-1)","v":3},{"$f":"MAX(0,AF2492-1)","v":2},{"$f":"MAX(0,AG2492-1)","v":1},{"$f":"MAX(0,AH2492-1)","v":0},{"$f":"MAX(0,AI2492-1)","v":0},{"$f":"MAX(0,AJ2492-1)","v":0},{"$f":"MAX(0,AK2492-1)","v":0},{"$f":"MAX(0,AL2492-1)","v":0}]
[{"$f":"ROW()","v":2493}]
[{"$f":"ROW()","v":2494},"Opening Value"]
[{"$f":"ROW()","v":2495},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2570","v":0},8.7959769999999993E-2,8.3561781499999987E-2,7.9163792999999982E-2,7.4765804499999977E-2,7.0367815999999972E-2,{"$f":"AH2570","v":6.5969827499999967E-2},6.1571838999999969E-2,5.717385049999997E-2,5.2775861999999972E-2,4.8377873499999974E-2]
[{"$f":"ROW()","v":2496},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0724719599999997,1.9688483619999997,1.8652247639999997,1.7616011659999997,1.6579775679999997,1.5543539699999998,1.4507303719999998,1.3471067739999998,1.2434831759999998,1.1398595779999998]
[{"$f":"ROW()","v":2497},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.2567093700000012,7.7062620786666676,7.155814787333334,6.6053674960000004,6.0549202046666668,5.5044729133333332,4.9540256219999996,4.403578330666666,3.8531310393333329,3.3026837479999998]
[{"$f":"ROW()","v":2498},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.0108991900000026,3.8103542305000024,3.6098092710000023,3.4092643115000021,3.2087193520000019,3.0081743925000017,2.8076294330000016,2.6070844735000014,2.4065395140000012,2.205994554500001]
[{"$f":"ROW()","v":2499},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2574","v":0},{"$f":"AC2574","v":4.4002969500000004},{"$f":"AD2574","v":3.5202375600000004},{"$f":"AE2574","v":2.6401781700000004},{"$f":"AF2574","v":1.7601187800000004},{"$f":"AG2574","v":0.88005939000000022},0,0,0,0,0]
[{"$f":"ROW()","v":2500},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.8696298499999995,3.6116545266666664,3.3536792033333329,3.0957038799999994,2.8377285566666659,2.5797532333333324,2.3217779099999993,2.0638025866666663,1.805827263333333,1.5478519399999997]
[{"$f":"ROW()","v":2501},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8165931999999998,6.1349338800000002,5.4532745600000005,4.7716152400000009,4.0899559200000004,3.4082966000000003,2.7266372800000003,2.0449779600000002,1.3633186400000001,0.68165932000000007]
[{"$f":"ROW()","v":2502},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2577","v":0},{"$f":"AC2577","v":0},{"$f":"AD2577","v":0},{"$f":"AE2577","v":0},{"$f":"AF2577","v":0},{"$f":"AG2577","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2503},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2578","v":0},{"$f":"AC2578","v":0},{"$f":"AD2578","v":0},{"$f":"AE2578","v":0},{"$f":"AF2578","v":0},{"$f":"AG2578","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2504},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2505},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2506},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2581","v":0},{"$f":"AC2581","v":0},{"$f":"AD2581","v":0},{"$f":"AE2581","v":0},{"$f":"AF2581","v":0},{"$f":"AG2581","v":0},{"$f":"AH2581","v":0},{"$f":"AI2581","v":0},{"$f":"AJ2581","v":0},{"$f":"AK2581","v":0},{"$f":"AL2581","v":0}]
[{"$f":"ROW()","v":2507},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2508},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2495:AC2507)","v":0},{"$f":"SUM(AD2495:AD2507)","v":29.514560290000002},26.835852419333335,24.157144548666672,21.478436678000001,18.799728807333334,{"$f":"SUM(AI2495:AI2507)","v":16.121020936666667},14.322372456,12.523723975333334,10.725075494666669,8.9264270139999997]
[{"$f":"ROW()","v":2509},"Capex"]
[{"$f":"ROW()","v":2510},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$262","v":8.7959769999999993E-2}]
[{"$f":"ROW()","v":2511},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$263","v":2.0724719599999997}]
[{"$f":"ROW()","v":2512},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$264","v":8.2567093700000012}]
[{"$f":"ROW()","v":2513},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$265","v":4.0108991900000026}]
[{"$f":"ROW()","v":2514},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$266","v":4.4002969500000004}]
[{"$f":"ROW()","v":2515},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$267","v":3.8696298499999995}]
[{"$f":"ROW()","v":2516},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$268","v":6.8165931999999998}]
[{"$f":"ROW()","v":2517},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$269","v":0}]
[{"$f":"ROW()","v":2518},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$270","v":0}]
[{"$f":"ROW()","v":2519},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2520},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2521},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$273","v":0}]
[{"$f":"ROW()","v":2522},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$274","v":0}]
[{"$f":"ROW()","v":2523},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2510:AC2522)","v":29.514560290000002}]
[{"$f":"ROW()","v":2524},"Redundant or Disposed"]
[{"$f":"ROW()","v":2525},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1989","v":0},{"$f":"-Inputs!AE1989","v":0},{"$f":"-Inputs!AF1989","v":0},{"$f":"-Inputs!AG1989","v":0},{"$f":"-Inputs!AH1989","v":0}]
[{"$f":"ROW()","v":2526},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1990","v":0},{"$f":"-Inputs!AE1990","v":0},{"$f":"-Inputs!AF1990","v":0},{"$f":"-Inputs!AG1990","v":0},{"$f":"-Inputs!AH1990","v":0}]
[{"$f":"ROW()","v":2527},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1991","v":0},{"$f":"-Inputs!AE1991","v":0},{"$f":"-Inputs!AF1991","v":0},{"$f":"-Inputs!AG1991","v":0},{"$f":"-Inputs!AH1991","v":0}]
[{"$f":"ROW()","v":2528},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1992","v":0},{"$f":"-Inputs!AE1992","v":0},{"$f":"-Inputs!AF1992","v":0},{"$f":"-Inputs!AG1992","v":0},{"$f":"-Inputs!AH1992","v":0}]
[{"$f":"ROW()","v":2529},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1993","v":0},{"$f":"-Inputs!AE1993","v":0},{"$f":"-Inputs!AF1993","v":0},{"$f":"-Inputs!AG1993","v":0},{"$f":"-Inputs!AH1993","v":0}]
[{"$f":"ROW()","v":2530},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1994","v":0},{"$f":"-Inputs!AE1994","v":0},{"$f":"-Inputs!AF1994","v":0},{"$f":"-Inputs!AG1994","v":0},{"$f":"-Inputs!AH1994","v":0}]
[{"$f":"ROW()","v":2531},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1995","v":0},{"$f":"-Inputs!AE1995","v":0},{"$f":"-Inputs!AF1995","v":0},{"$f":"-Inputs!AG1995","v":0},{"$f":"-Inputs!AH1995","v":0}]
[{"$f":"ROW()","v":2532},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1996","v":0},{"$f":"-Inputs!AE1996","v":0},{"$f":"-Inputs!AF1996","v":0},{"$f":"-Inputs!AG1996","v":0},{"$f":"-Inputs!AH1996","v":0}]
[{"$f":"ROW()","v":2533},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1997","v":0},{"$f":"-Inputs!AE1997","v":0},{"$f":"-Inputs!AF1997","v":0},{"$f":"-Inputs!AG1997","v":0},{"$f":"-Inputs!AH1997","v":0}]
[{"$f":"ROW()","v":2534},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2535},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2536},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD2000","v":0},{"$f":"-Inputs!AE2000","v":0},{"$f":"-Inputs!AF2000","v":0},{"$f":"-Inputs!AG2000","v":0},{"$f":"-Inputs!AH2000","v":0}]
[{"$f":"ROW()","v":2537},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2538},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2525:AD2537)","v":0},0,0,0,0,{"$f":"SUM(AI2525:AI2537)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2539},"Depreciation"]
[{"$f":"ROW()","v":2540},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2480<=0,AD2495+AD2510+AD2525<0),-(AD2495+AD2510+AD2525),IF(AD2480<=0,0,-MIN(((AD2495+AD2525)/AD2480)*((AD2495+AD2525)>0),(AD2495+AD2525))))","v":-4.3979885E-3},-4.3979884999999991E-3,-4.3979884999999991E-3,-4.3979884999999982E-3,-4.3979884999999982E-3,{"$f":"IF(AND(AI2480<=0,AI2495+AI2510+AI2525<0),-(AI2495+AI2510+AI2525),IF(AI2480<=0,0,-MIN(((AI2495+AI2525)/AI2480)*((AI2495+AI2525)>0),(AI2495+AI2525))))","v":-4.3979884999999974E-3},-4.3979884999999974E-3,-4.3979884999999974E-3,-4.3979884999999974E-3,-4.3979884999999974E-3]
[{"$f":"ROW()","v":2541},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2481<=0,AD2496+AD2511+AD2526<0),-(AD2496+AD2511+AD2526),IF(AD2481<=0,0,-MIN(((AD2496+AD2526)/AD2481)*((AD2496+AD2526)>0),(AD2496+AD2526))))","v":-0.10362359799999998},-0.10362359799999998,-0.10362359799999998,-0.10362359799999998,-0.10362359799999998,{"$f":"IF(AND(AI2481<=0,AI2496+AI2511+AI2526<0),-(AI2496+AI2511+AI2526),IF(AI2481<=0,0,-MIN(((AI2496+AI2526)/AI2481)*((AI2496+AI2526)>0),(AI2496+AI2526))))","v":-0.10362359799999998},-0.10362359799999998,-0.10362359799999998,-0.10362359799999998,-0.10362359799999998]
[{"$f":"ROW()","v":2542},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2482<=0,AD2497+AD2512+AD2527<0),-(AD2497+AD2512+AD2527),IF(AD2482<=0,0,-MIN(((AD2497+AD2527)/AD2482)*((AD2497+AD2527)>0),(AD2497+AD2527))))","v":-0.55044729133333337},-0.55044729133333337,-0.55044729133333337,-0.55044729133333337,-0.55044729133333337,{"$f":"IF(AND(AI2482<=0,AI2497+AI2512+AI2527<0),-(AI2497+AI2512+AI2527),IF(AI2482<=0,0,-MIN(((AI2497+AI2527)/AI2482)*((AI2497+AI2527)>0),(AI2497+AI2527))))","v":-0.55044729133333337},-0.55044729133333326,-0.55044729133333326,-0.55044729133333326,-0.55044729133333326]
[{"$f":"ROW()","v":2543},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2483<=0,AD2498+AD2513+AD2528<0),-(AD2498+AD2513+AD2528),IF(AD2483<=0,0,-MIN(((AD2498+AD2528)/AD2483)*((AD2498+AD2528)>0),(AD2498+AD2528))))","v":-0.20054495950000012},-0.20054495950000012,-0.20054495950000012,-0.20054495950000012,-0.20054495950000012,{"$f":"IF(AND(AI2483<=0,AI2498+AI2513+AI2528<0),-(AI2498+AI2513+AI2528),IF(AI2483<=0,0,-MIN(((AI2498+AI2528)/AI2483)*((AI2498+AI2528)>0),(AI2498+AI2528))))","v":-0.20054495950000012},-0.20054495950000012,-0.20054495950000012,-0.20054495950000009,-0.20054495950000009]
[{"$f":"ROW()","v":2544},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2484<=0,AD2499+AD2514+AD2529<0),-(AD2499+AD2514+AD2529),IF(AD2484<=0,0,-MIN(((AD2499+AD2529)/AD2484)*((AD2499+AD2529)>0),(AD2499+AD2529))))","v":-0.88005939000000011},-0.88005939000000011,-0.88005939000000011,-0.88005939000000022,-0.88005939000000022,{"$f":"IF(AND(AI2484<=0,AI2499+AI2514+AI2529<0),-(AI2499+AI2514+AI2529),IF(AI2484<=0,0,-MIN(((AI2499+AI2529)/AI2484)*((AI2499+AI2529)>0),(AI2499+AI2529))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2545},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2485<=0,AD2500+AD2515+AD2530<0),-(AD2500+AD2515+AD2530),IF(AD2485<=0,0,-MIN(((AD2500+AD2530)/AD2485)*((AD2500+AD2530)>0),(AD2500+AD2530))))","v":-0.25797532333333328},-0.25797532333333334,-0.25797532333333328,-0.25797532333333328,-0.25797532333333328,{"$f":"IF(AND(AI2485<=0,AI2500+AI2515+AI2530<0),-(AI2500+AI2515+AI2530),IF(AI2485<=0,0,-MIN(((AI2500+AI2530)/AI2485)*((AI2500+AI2530)>0),(AI2500+AI2530))))","v":-0.25797532333333323},-0.25797532333333328,-0.25797532333333328,-0.25797532333333328,-0.25797532333333328]
[{"$f":"ROW()","v":2546},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2486<=0,AD2501+AD2516+AD2531<0),-(AD2501+AD2516+AD2531),IF(AD2486<=0,0,-MIN(((AD2501+AD2531)/AD2486)*((AD2501+AD2531)>0),(AD2501+AD2531))))","v":-0.68165931999999996},-0.68165932000000007,-0.68165932000000007,-0.68165932000000018,-0.68165932000000007,{"$f":"IF(AND(AI2486<=0,AI2501+AI2516+AI2531<0),-(AI2501+AI2516+AI2531),IF(AI2486<=0,0,-MIN(((AI2501+AI2531)/AI2486)*((AI2501+AI2531)>0),(AI2501+AI2531))))","v":-0.68165932000000007},-0.68165932000000007,-0.68165932000000007,-0.68165932000000007,-0.68165932000000007]
[{"$f":"ROW()","v":2547},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"IF(AND(AI2487<=0,AI2502+AI2517+AI2532<0),-(AI2502+AI2517+AI2532),IF(AI2487<=0,0,-MIN(((AI2502+AI2532)/AI2487)*((AI2502+AI2532)>0),(AI2502+AI2532))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2548},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2549},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2550},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2551},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2552},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2492<=0,AD2507+AD2522+AD2537<0),-(AD2507+AD2522+AD2537),IF(AD2492<=0,0,-MIN(((AD2507+AD2537)/AD2492)*((AD2507+AD2537)>0),(AD2507+AD2537))))","v":0},0,0,0,0,{"$f":"IF(AND(AI2492<=0,AI2507+AI2522+AI2537<0),-(AI2507+AI2522+AI2537),IF(AI2492<=0,0,-MIN(((AI2507+AI2537)/AI2492)*((AI2507+AI2537)>0),(AI2507+AI2537))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2553},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2540:AD2552)","v":-2.6787078706666669},-2.6787078706666669,-2.6787078706666669,-2.6787078706666674,-2.6787078706666669,{"$f":"SUM(AI2540:AI2552)","v":-1.7986484806666667},-1.7986484806666667,-1.7986484806666667,-1.7986484806666665,-1.7986484806666665]
[{"$f":"ROW()","v":2554},"Asset roll forward adjustment"]
[{"$f":"ROW()","v":2555},null,"Pipeline"]
[{"$f":"ROW()","v":2556},null,"Compression"]
[{"$f":"ROW()","v":2557},null,"Metering"]
[{"$f":"ROW()","v":2558},null,"Other Depreciable"]
[{"$f":"ROW()","v":2559},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2560},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2561},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2562},null,"Building"]
[{"$f":"ROW()","v":2563},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2564},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2565},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2566},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2567},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2568},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2555:AC2567)","v":0},0,0,0,0,0,{"$f":"SUM(AI2555:AI2567)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2569},"Closing Value"]
[{"$f":"ROW()","v":2570},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2495+AC2510+AC2525+AC2540","v":8.7959769999999993E-2},8.3561781499999987E-2,7.9163792999999982E-2,7.4765804499999977E-2,7.0367815999999972E-2,6.5969827499999967E-2,{"$f":"AI2495+AI2510+AI2525+AI2540","v":6.1571838999999969E-2},5.717385049999997E-2,5.2775861999999972E-2,4.8377873499999974E-2,4.3979884999999976E-2]
[{"$f":"ROW()","v":2571},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2496+AC2511+AC2526+AC2541","v":2.0724719599999997},1.9688483619999997,1.8652247639999997,1.7616011659999997,1.6579775679999997,1.5543539699999998,{"$f":"AI2496+AI2511+AI2526+AI2541","v":1.4507303719999998},1.3471067739999998,1.2434831759999998,1.1398595779999998,1.0362359799999998]
[{"$f":"ROW()","v":2572},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2497+AC2512+AC2527+AC2542","v":8.2567093700000012},7.7062620786666676,7.155814787333334,6.6053674960000004,6.0549202046666668,5.5044729133333332,{"$f":"AI2497+AI2512+AI2527+AI2542","v":4.9540256219999996},4.403578330666666,3.8531310393333329,3.3026837479999998,2.7522364566666666]
[{"$f":"ROW()","v":2573},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2498+AC2513+AC2528+AC2543","v":4.0108991900000026},3.8103542305000024,3.6098092710000023,3.4092643115000021,3.2087193520000019,3.0081743925000017,{"$f":"AI2498+AI2513+AI2528+AI2543","v":2.8076294330000016},2.6070844735000014,2.4065395140000012,2.205994554500001,2.0054495950000009]
[{"$f":"ROW()","v":2574},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2499+AC2514+AC2529+AC2544","v":4.4002969500000004},3.5202375600000004,2.6401781700000004,1.7601187800000004,0.88005939000000022,0,{"$f":"AI2499+AI2514+AI2529+AI2544","v":0},0,0,0,0]
[{"$f":"ROW()","v":2575},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2500+AC2515+AC2530+AC2545","v":3.8696298499999995},3.6116545266666664,3.3536792033333329,3.0957038799999994,2.8377285566666659,2.5797532333333324,{"$f":"AI2500+AI2515+AI2530+AI2545","v":2.3217779099999993},2.0638025866666663,1.805827263333333,1.5478519399999997,1.2898766166666664]
[{"$f":"ROW()","v":2576},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2501+AC2516+AC2531+AC2546","v":6.8165931999999998},6.1349338800000002,5.4532745600000005,4.7716152400000009,4.0899559200000004,3.4082966000000003,{"$f":"AI2501+AI2516+AI2531+AI2546","v":2.7266372800000003},2.0449779600000002,1.3633186400000001,0.68165932000000007,0]
[{"$f":"ROW()","v":2577},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AI2502+AI2517+AI2532+AI2547","v":0},0,0,0,0]
[{"$f":"ROW()","v":2578},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2579},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2580},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2581},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2506+AC2521+AC2536+AC2551","v":0},0,0,0,0,0,{"$f":"AI2506+AI2521+AI2536+AI2551","v":0},0,0,0,0]
[{"$f":"ROW()","v":2582},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2507+AC2522+AC2537+AC2552","v":0},0,0,0,0,0,{"$f":"AI2507+AI2522+AI2537+AI2552","v":0},0,0,0,0]
[{"$f":"ROW()","v":2583},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2570:AC2582)","v":29.514560290000002},26.835852419333335,24.157144548666672,21.478436678000001,18.799728807333334,16.121020936666667,{"$f":"SUM(AI2570:AI2582)","v":14.322372456},12.523723975333334,10.725075494666669,8.9264270139999997,7.1277785333333341]
[{"$f":"ROW()","v":2584},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":2585},null,"Pipeline"]
[{"$f":"ROW()","v":2586},null,"Compression"]
[{"$f":"ROW()","v":2587},null,"Metering"]
[{"$f":"ROW()","v":2588},null,"Other Depreciable"]
[{"$f":"ROW()","v":2589},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2590},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2591},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2592},null,"Building"]
[{"$f":"ROW()","v":2593},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2594},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2595},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2596},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2597},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2598},null,"Total"]
[{"$f":"ROW()","v":2599}]
["2021 Capex"]
[{"$f":"ROW()","v":2601},"Life"]
[{"$f":"ROW()","v":2602},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":10},{"$f":"AE2602","v":10},10,10,{"$f":"AH2602","v":10},{"$f":"AI2602","v":10},{"$f":"AJ2602","v":10},{"$f":"AK2602","v":10},{"$f":"AL2602","v":10}]
[{"$f":"ROW()","v":2603},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":10},{"$f":"AE2603","v":10},10,10,10,10,10,10,10]
[{"$f":"ROW()","v":2604},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":7.5},{"$f":"AE2604","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2605},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76/2","v":5},{"$f":"AE2605","v":5},5,5,5,5,5,5,5]
[{"$f":"ROW()","v":2606},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$77/2","v":2.5},{"$f":"AE2606","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[{"$f":"ROW()","v":2607},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":7.5},{"$f":"AE2607","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2608},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$79/2","v":5},{"$f":"AE2608","v":5},5,5,5,5,5,5,5]
[{"$f":"ROW()","v":2609},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$80","v":40},{"$f":"IF(AE2609<=0,0,AE2609-1)","v":39},38,37,{"$f":"IF(AH2609<=0,0,AH2609-1)","v":36},{"$f":"IF(AI2609<=0,0,AI2609-1)","v":35},{"$f":"IF(AJ2609<=0,0,AJ2609-1)","v":34},{"$f":"IF(AK2609<=0,0,AK2609-1)","v":33},{"$f":"IF(AL2609<=0,0,AL2609-1)","v":32}]
[{"$f":"ROW()","v":2610},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2611},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2612},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2613},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2614},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$85/2","v":2.5},{"$f":"AE2614","v":2.5},2.5,2.5,{"$f":"AH2614","v":2.5},{"$f":"AI2614","v":2.5},{"$f":"AJ2614","v":2.5},{"$f":"AK2614","v":2.5},{"$f":"AL2614","v":2.5}]
[{"$f":"ROW()","v":2615}]
[{"$f":"ROW()","v":2616},"Opening Value"]
[{"$f":"ROW()","v":2617},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2677","v":0},0,0,0,0,{"$f":"AH2677","v":0},0,0,0,0]
[{"$f":"ROW()","v":2618},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7634872913180613,2.4871385621862552,2.2384247059676294,2.0145822353708667,1.8131240118337799,1.6318116106504019,1.4686304495853617,1.3217674046268255,1.1895906641641429]
[{"$f":"ROW()","v":2619},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.0844526903942615,3.5398589983416935,3.067877798562801,2.6588274254210944,2.3043171020316153,1.9970748217607333,1.7307981788593021,1.5000250883447284,1.300021743232098]
[{"$f":"ROW()","v":2620},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4889551591993828,1.9911641273595062,1.592931301887605,1.2743450415100841,1.0194760332080672,0.81558082656645381,0.65246466125316305,0.52197172900253042,0.41757738320202431]
[{"$f":"ROW()","v":2621},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2681","v":0},{"$f":"AD2681","v":15.06395600637938},{"$f":"AE2681","v":9.0383736038276279},{"$f":"AF2681","v":5.4230241622965769},{"$f":"AG2681","v":3.2538144973779461},1.9522886984267678,1.1713732190560606,0.70282393143363642,0.42169435886018186,0.25301661531610908]
[{"$f":"ROW()","v":2622},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.1518243681504741,3.5982477857304107,3.1184814142996893,2.7026838923930638,2.3423260400739885,2.0300159013974568,1.7593471145444626,1.5247674992718676,1.3214651660356185]
[{"$f":"ROW()","v":2623},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.0461640731343724,6.4369312585074976,5.1495450068059982,4.1196360054447982,3.2957088043558387,2.6365670434846709,2.1092536347877369,1.6874029078301895,1.3499223262641515]
[{"$f":"ROW()","v":2624},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2684","v":0},{"$f":"AD2684","v":0.49887589754621225},{"$f":"AE2684","v":0.48640400010755697},{"$f":"AF2684","v":0.47393210266890168},{"$f":"AG2684","v":0.46146020523024639},0.4489883077915911,0.43651641035293581,0.42404451291428052,0.41157261547562524,0.39910071803696995]
[{"$f":"ROW()","v":2625},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2685","v":0},{"$f":"AD2685","v":0},{"$f":"AE2685","v":0},{"$f":"AF2685","v":0},{"$f":"AG2685","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2626},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2627},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2628},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2688","v":0},{"$f":"AD2688","v":0},{"$f":"AE2688","v":0},{"$f":"AF2688","v":0},{"$f":"AG2688","v":0},{"$f":"AH2688","v":0},{"$f":"AI2688","v":0},{"$f":"AJ2688","v":0},{"$f":"AK2688","v":0},{"$f":"AL2688","v":0}]
[{"$f":"ROW()","v":2629},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0551283054805665,1.2330769832883399,0.739846189973004,0.44390771398380241,0.26634462839028145,0.15980677703416887,9.5884066220501329E-2,5.7530439732300799E-2,3.4518263839380475E-2]
[{"$f":"ROW()","v":2630},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2617:AD2629)","v":0},{"$f":"SUM(AE2617:AE2629)","v":39.152843791602713},28.81119531934889,21.804062682462206,16.929257016731899,{"$f":"SUM(AI2617:AI2629)","v":13.44257362611193},10.878746610302882,8.9432465495984452,7.4467320431442499,6.2652128800904956]
[{"$f":"ROW()","v":2631},"Capex"]
[{"$f":"ROW()","v":2632},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$262","v":0}]
[{"$f":"ROW()","v":2633},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$263","v":2.7634872913180613}]
[{"$f":"ROW()","v":2634},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$264","v":4.0844526903942615}]
[{"$f":"ROW()","v":2635},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$265","v":2.4889551591993828}]
[{"$f":"ROW()","v":2636},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$266","v":15.06395600637938}]
[{"$f":"ROW()","v":2637},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$267","v":4.1518243681504741}]
[{"$f":"ROW()","v":2638},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$268","v":8.0461640731343724}]
[{"$f":"ROW()","v":2639},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$269","v":0.49887589754621225}]
[{"$f":"ROW()","v":2640},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$270","v":0}]
[{"$f":"ROW()","v":2641},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2642},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2643},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$273","v":0}]
[{"$f":"ROW()","v":2644},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$274","v":2.0551283054805665}]
[{"$f":"ROW()","v":2645},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2632:AD2644)","v":39.152843791602713}]
[{"$f":"ROW()","v":2646},"Redundant or Disposed"]
[{"$f":"ROW()","v":2647},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE2004","v":0},{"$f":"-Inputs!AF2004","v":0},{"$f":"-Inputs!AG2004","v":0},{"$f":"-Inputs!AH2004","v":0}]
[{"$f":"ROW()","v":2648},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE2005","v":0},{"$f":"-Inputs!AF2005","v":0},{"$f":"-Inputs!AG2005","v":0},{"$f":"-Inputs!AH2005","v":0}]
[{"$f":"ROW()","v":2649},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE2006","v":0},{"$f":"-Inputs!AF2006","v":0},{"$f":"-Inputs!AG2006","v":0},{"$f":"-Inputs!AH2006","v":0}]
[{"$f":"ROW()","v":2650},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE2007","v":0},{"$f":"-Inputs!AF2007","v":0},{"$f":"-Inputs!AG2007","v":0},{"$f":"-Inputs!AH2007","v":0}]
[{"$f":"ROW()","v":2651},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE2008","v":0},{"$f":"-Inputs!AF2008","v":0},{"$f":"-Inputs!AG2008","v":0},{"$f":"-Inputs!AH2008","v":0}]
[{"$f":"ROW()","v":2652},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE2009","v":0},{"$f":"-Inputs!AF2009","v":0},{"$f":"-Inputs!AG2009","v":0},{"$f":"-Inputs!AH2009","v":0}]
[{"$f":"ROW()","v":2653},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE2010","v":0},{"$f":"-Inputs!AF2010","v":0},{"$f":"-Inputs!AG2010","v":0},{"$f":"-Inputs!AH2010","v":0}]
[{"$f":"ROW()","v":2654},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE2011","v":0},{"$f":"-Inputs!AF2011","v":0},{"$f":"-Inputs!AG2011","v":0},{"$f":"-Inputs!AH2011","v":0}]
[{"$f":"ROW()","v":2655},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE2012","v":0},{"$f":"-Inputs!AF2012","v":0},{"$f":"-Inputs!AG2012","v":0},{"$f":"-Inputs!AH2012","v":0}]
[{"$f":"ROW()","v":2656},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2657},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2658},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE2015","v":0},{"$f":"-Inputs!AF2015","v":0},{"$f":"-Inputs!AG2015","v":0},{"$f":"-Inputs!AH2015","v":0}]
[{"$f":"ROW()","v":2659},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2660},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2647:AE2659)","v":0},0,0,0,{"$f":"SUM(AI2647:AI2659)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2661},"Depreciation"]
[{"$f":"ROW()","v":2662},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2602<=0,AE2617+AE2632+AE2647<0),-(AE2617+AE2632+AE2647),IF(AE2602<=0,0,-MIN(((AE2617+AE2647)/AE2602)*((AE2617+AE2647)>0),(AE2617+AE2647))))","v":0},0,0,0,{"$f":"IF(AND(AI2602<=0,AI2617+AI2632+AI2647<0),-(AI2617+AI2632+AI2647),IF(AI2602<=0,0,-MIN(((AI2617+AI2647)/AI2602)*((AI2617+AI2647)>0),(AI2617+AI2647))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2663},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2603<=0,AE2618+AE2633+AE2648<0),-(AE2618+AE2633+AE2648),IF(AE2603<=0,0,-MIN(((AE2618+AE2648)/AE2603)*((AE2618+AE2648)>0),(AE2618+AE2648))))","v":-0.27634872913180614},-0.24871385621862552,-0.22384247059676293,-0.20145822353708667,{"$f":"IF(AND(AI2603<=0,AI2618+AI2633+AI2648<0),-(AI2618+AI2633+AI2648),IF(AI2603<=0,0,-MIN(((AI2618+AI2648)/AI2603)*((AI2618+AI2648)>0),(AI2618+AI2648))))","v":-0.18131240118337799},-0.16318116106504019,-0.14686304495853617,-0.13217674046268255,-0.11895906641641429]
[{"$f":"ROW()","v":2664},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2604<=0,AE2619+AE2634+AE2649<0),-(AE2619+AE2634+AE2649),IF(AE2604<=0,0,-MIN(((AE2619+AE2649)/AE2604)*((AE2619+AE2649)>0),(AE2619+AE2649))))","v":-0.54459369205256825},-0.47198119977889247,-0.40905037314170678,-0.35451032338947924,{"$f":"IF(AND(AI2604<=0,AI2619+AI2634+AI2649<0),-(AI2619+AI2634+AI2649),IF(AI2604<=0,0,-MIN(((AI2619+AI2649)/AI2604)*((AI2619+AI2649)>0),(AI2619+AI2649))))","v":-0.30724228027088202},-0.2662766429014311,-0.23077309051457362,-0.20000334511263046,-0.1733362324309464]
[{"$f":"ROW()","v":2665},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2605<=0,AE2620+AE2635+AE2650<0),-(AE2620+AE2635+AE2650),IF(AE2605<=0,0,-MIN(((AE2620+AE2650)/AE2605)*((AE2620+AE2650)>0),(AE2620+AE2650))))","v":-0.49779103183987655},-0.39823282547190125,-0.31858626037752102,-0.25486900830201681,{"$f":"IF(AND(AI2605<=0,AI2620+AI2635+AI2650<0),-(AI2620+AI2635+AI2650),IF(AI2605<=0,0,-MIN(((AI2620+AI2650)/AI2605)*((AI2620+AI2650)>0),(AI2620+AI2650))))","v":-0.20389520664161345},-0.16311616531329076,-0.1304929322506326,-0.10439434580050608,-8.3515476640404859E-2]
[{"$f":"ROW()","v":2666},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2606<=0,AE2621+AE2636+AE2651<0),-(AE2621+AE2636+AE2651),IF(AE2606<=0,0,-MIN(((AE2621+AE2651)/AE2606)*((AE2621+AE2651)>0),(AE2621+AE2651))))","v":-6.0255824025517519},-3.615349441531051,-2.1692096649186308,-1.3015257989511784,{"$f":"IF(AND(AI2606<=0,AI2621+AI2636+AI2651<0),-(AI2621+AI2636+AI2651),IF(AI2606<=0,0,-MIN(((AI2621+AI2651)/AI2606)*((AI2621+AI2651)>0),(AI2621+AI2651))))","v":-0.78091547937070716},-0.46854928762242426,-0.28112957257345456,-0.16867774354407275,-0.10120664612644363]
[{"$f":"ROW()","v":2667},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2607<=0,AE2622+AE2637+AE2652<0),-(AE2622+AE2637+AE2652),IF(AE2607<=0,0,-MIN(((AE2622+AE2652)/AE2607)*((AE2622+AE2652)>0),(AE2622+AE2652))))","v":-0.55357658242006325},-0.47976637143072143,-0.41579752190662522,-0.36035785231907519,{"$f":"IF(AND(AI2607<=0,AI2622+AI2637+AI2652<0),-(AI2622+AI2637+AI2652),IF(AI2607<=0,0,-MIN(((AI2622+AI2652)/AI2607)*((AI2622+AI2652)>0),(AI2622+AI2652))))","v":-0.31231013867653179},-0.27066878685299423,-0.23457961527259502,-0.20330233323624902,-0.17619535547141579]
[{"$f":"ROW()","v":2668},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2608<=0,AE2623+AE2638+AE2653<0),-(AE2623+AE2638+AE2653),IF(AE2608<=0,0,-MIN(((AE2623+AE2653)/AE2608)*((AE2623+AE2653)>0),(AE2623+AE2653))))","v":-1.6092328146268744},-1.2873862517014996,-1.0299090013611996,-0.82392720108895967,{"$f":"IF(AND(AI2608<=0,AI2623+AI2638+AI2653<0),-(AI2623+AI2638+AI2653),IF(AI2608<=0,0,-MIN(((AI2623+AI2653)/AI2608)*((AI2623+AI2653)>0),(AI2623+AI2653))))","v":-0.65914176087116771},-0.52731340869693422,-0.42185072695754738,-0.33748058156603788,-0.26998446525283032]
[{"$f":"ROW()","v":2669},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2471897438655306E-2,-1.2471897438655307E-2,-1.2471897438655307E-2,-1.2471897438655307E-2,{"$f":"IF(AND(AI2609<=0,AI2624+AI2639+AI2654<0),-(AI2624+AI2639+AI2654),IF(AI2609<=0,0,-MIN(((AI2624+AI2654)/AI2609)*((AI2624+AI2654)>0),(AI2624+AI2654))))","v":-1.2471897438655309E-2},-1.2471897438655309E-2,-1.2471897438655309E-2,-1.2471897438655311E-2,-1.2471897438655311E-2]
[{"$f":"ROW()","v":2670},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2671},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2672},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2673},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2674},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2614<=0,AE2629+AE2644+AE2659<0),-(AE2629+AE2644+AE2659),IF(AE2614<=0,0,-MIN(((AE2629+AE2659)/AE2614)*((AE2629+AE2659)>0),(AE2629+AE2659))))","v":-0.82205132219222654},-0.49323079331533598,-0.29593847598920159,-0.17756308559352096,{"$f":"IF(AND(AI2614<=0,AI2629+AI2644+AI2659<0),-(AI2629+AI2644+AI2659),IF(AI2614<=0,0,-MIN(((AI2629+AI2659)/AI2614)*((AI2629+AI2659)>0),(AI2629+AI2659))))","v":-0.10653785135611257},-6.3922710813667544E-2,-3.835362648820053E-2,-2.301217589292032E-2,-1.380730553575219E-2]
[{"$f":"ROW()","v":2675},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2662:AE2674)","v":-10.341648472253821},-7.0071326368866824,-4.874805665730304,-3.4866833906199726,{"$f":"SUM(AI2662:AI2674)","v":-2.5638270158090481},-1.9355000607044375,-1.4965145064541951,-1.1815191630537543,-0.94947644531286279]
[{"$f":"ROW()","v":2676},"Closing Value"]
[{"$f":"ROW()","v":2677},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2617+AD2632+AD2647+AD2662","v":0},0,0,0,0,{"$f":"AI2617+AI2632+AI2647+AI2662","v":0},0,0,0,0]
[{"$f":"ROW()","v":2678},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7634872913180613,2.4871385621862552,2.2384247059676294,2.0145822353708667,1.8131240118337799,{"$f":"AI2618+AI2633+AI2648+AI2663","v":1.6318116106504019},1.4686304495853617,1.3217674046268255,1.1895906641641429,1.0706315977477288]
[{"$f":"ROW()","v":2679},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0844526903942615,3.5398589983416935,3.067877798562801,2.6588274254210944,2.3043171020316153,{"$f":"AI2619+AI2634+AI2649+AI2664","v":1.9970748217607333},1.7307981788593021,1.5000250883447284,1.300021743232098,1.1266855108011515]
[{"$f":"ROW()","v":2680},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4889551591993828,1.9911641273595062,1.592931301887605,1.2743450415100841,1.0194760332080672,{"$f":"AI2620+AI2635+AI2650+AI2665","v":0.81558082656645381},0.65246466125316305,0.52197172900253042,0.41757738320202431,0.33406190656161944]
[{"$f":"ROW()","v":2681},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2621+AD2636+AD2651+AD2666","v":15.06395600637938},9.0383736038276279,5.4230241622965769,3.2538144973779461,1.9522886984267678,{"$f":"AI2621+AI2636+AI2651+AI2666","v":1.1713732190560606},0.70282393143363642,0.42169435886018186,0.25301661531610908,0.15180996918966544]
[{"$f":"ROW()","v":2682},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2622+AD2637+AD2652+AD2667","v":4.1518243681504741},3.5982477857304107,3.1184814142996893,2.7026838923930638,2.3423260400739885,{"$f":"AI2622+AI2637+AI2652+AI2667","v":2.0300159013974568},1.7593471145444626,1.5247674992718676,1.3214651660356185,1.1452698105642027]
[{"$f":"ROW()","v":2683},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2623+AD2638+AD2653+AD2668","v":8.0461640731343724},6.4369312585074976,5.1495450068059982,4.1196360054447982,3.2957088043558387,{"$f":"AI2623+AI2638+AI2653+AI2668","v":2.6365670434846709},2.1092536347877369,1.6874029078301895,1.3499223262641515,1.0799378610113213]
[{"$f":"ROW()","v":2684},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49887589754621225,0.48640400010755697,0.47393210266890168,0.46146020523024639,0.4489883077915911,{"$f":"AI2624+AI2639+AI2654+AI2669","v":0.43651641035293581},0.42404451291428052,0.41157261547562524,0.39910071803696995,0.38662882059831466]
[{"$f":"ROW()","v":2685},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2686},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2687},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2628+AD2643+AD2658+AD2673","v":0},0,0,0,0,{"$f":"AI2628+AI2643+AI2658+AI2673","v":0},0,0,0,0]
[{"$f":"ROW()","v":2689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0551283054805665,1.2330769832883399,0.739846189973004,0.44390771398380241,0.26634462839028145,{"$f":"AI2629+AI2644+AI2659+AI2674","v":0.15980677703416887},9.5884066220501329E-2,5.7530439732300799E-2,3.4518263839380475E-2,2.0710958303628284E-2]
[{"$f":"ROW()","v":2690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2677:AD2689)","v":39.152843791602713},28.81119531934889,21.804062682462206,16.929257016731899,13.44257362611193,{"$f":"SUM(AI2677:AI2689)","v":10.878746610302882},8.9432465495984452,7.4467320431442499,6.2652128800904956,5.3157364347776319]
[{"$f":"ROW()","v":2691},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":2692},null,"Pipeline"]
[{"$f":"ROW()","v":2693},null,"Compression"]
[{"$f":"ROW()","v":2694},null,"Metering"]
[{"$f":"ROW()","v":2695},null,"Other Depreciable"]
[{"$f":"ROW()","v":2696},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2697},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2698},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2699},null,"Building"]
[{"$f":"ROW()","v":2700},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2701},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2702},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2703},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2704},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2705},null,"Total"]
[{"$f":"ROW()","v":2706}]
["2022 Capex"]
[{"$f":"ROW()","v":2708},"Life"]
[{"$f":"ROW()","v":2709},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":10},{"$f":"AF2709","v":10},10,{"$f":"AH2709","v":10},{"$f":"AI2709","v":10},{"$f":"AJ2709","v":10},{"$f":"AK2709","v":10},{"$f":"AL2709","v":10}]
[{"$f":"ROW()","v":2710},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":10},10,10,10,10,10,10,10]
[{"$f":"ROW()","v":2711},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2712},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76/2","v":5},5,5,5,5,5,5,5]
[{"$f":"ROW()","v":2713},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$77/2","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[{"$f":"ROW()","v":2714},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2715},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$79/2","v":5},5,5,5,5,5,5,5]
[{"$f":"ROW()","v":2716},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$80","v":40},{"$f":"IF(AF2716<=0,0,AF2716-1)","v":39},38,{"$f":"IF(AH2716<=0,0,AH2716-1)","v":37},{"$f":"IF(AI2716<=0,0,AI2716-1)","v":36},{"$f":"IF(AJ2716<=0,0,AJ2716-1)","v":35},{"$f":"IF(AK2716<=0,0,AK2716-1)","v":34},{"$f":"IF(AL2716<=0,0,AL2716-1)","v":33}]
[{"$f":"ROW()","v":2717},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2718},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2719},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2720},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2721},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$85/2","v":2.5},2.5,2.5,{"$f":"AH2721","v":2.5},{"$f":"AI2721","v":2.5},{"$f":"AJ2721","v":2.5},{"$f":"AK2721","v":2.5},{"$f":"AL2721","v":2.5}]
[{"$f":"ROW()","v":2722}]
[{"$f":"ROW()","v":2723},"Opening Value"]
[{"$f":"ROW()","v":2724},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2784","v":0},2.3098810959577185,2.0788929863619465,1.8710036877257519,{"$f":"AH2784","v":1.6839033189531767},1.515512987057859,1.3639616883520731,1.2275655195168658,1.1048089675651791]
[{"$f":"ROW()","v":2725},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.8898085926877619,3.5008277334189857,3.1507449600770872,2.8356704640693784,2.5521034176624404,2.2968930758961963,2.0672037683065767,1.8604833914759191]
[{"$f":"ROW()","v":2726},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7134641168903721,2.351668901304989,2.038113047797657,1.7663646414246361,1.5308493559013514,1.326736108447838,1.1498379606547928,0.99652623256748707]
[{"$f":"ROW()","v":2727},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5200572532414931,2.0160458025931947,1.6128366420745557,1.2902693136596446,1.0322154509277157,0.82577236074217253,0.66061788859373805,0.52849431087499044]
[{"$f":"ROW()","v":2728},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2788","v":0},{"$f":"AE2788","v":6.7012718602177808},{"$f":"AF2788","v":4.0207631161306683},{"$f":"AG2788","v":2.4124578696784011},1.4474747218070407,0.86848483308422442,0.52109089985053458,0.31265453991032077,0.18759272394619247]
[{"$f":"ROW()","v":2729},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7473409819517363,4.9810288510248384,4.316891670888193,3.7413061147697673,3.2424652994671317,2.8101365928715141,2.4354517138219789,2.110724818645715]
[{"$f":"ROW()","v":2730},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.504377056244682,12.403501644995746,9.9228013159965975,7.9382410527972782,6.3505928422378224,5.0804742737902577,4.064379419032206,3.2515035352257646]
[{"$f":"ROW()","v":2731},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2791","v":0},{"$f":"AE2791","v":1.0864197517277903},{"$f":"AF2791","v":1.0592592579345954},{"$f":"AG2791","v":1.0320987641414006},1.0049382703482057,0.97777777655501097,0.95061728276181623,0.92345678896862149,0.89629629517542675]
[{"$f":"ROW()","v":2732},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2792","v":0},{"$f":"AE2792","v":0},{"$f":"AF2792","v":0},{"$f":"AG2792","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2733},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2734},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2735},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2795","v":0},{"$f":"AE2795","v":0},{"$f":"AF2795","v":0},{"$f":"AG2795","v":0},{"$f":"AH2795","v":0},{"$f":"AI2795","v":0},{"$f":"AJ2795","v":0},{"$f":"AK2795","v":0},{"$f":"AL2795","v":0}]
[{"$f":"ROW()","v":2736},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6727727780717125,1.0036636668430274,0.60219820010581648,0.36131892006348987,0.21679135203809391,0.13007481122285636,7.804488673371382E-2,4.6826932040228295E-2]
[{"$f":"ROW()","v":2737},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2724:AE2736)","v":0},{"$f":"SUM(AF2724:AF2736)","v":42.145393486991047},33.415651960607988,26.959146158485463,{"$f":"SUM(AI2724:AI2736)","v":22.069486817892617},18.28679331493165,15.305757093935259,12.919212485538814,10.983257207516901]
[{"$f":"ROW()","v":2738},"Capex"]
[{"$f":"ROW()","v":2739},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$262","v":2.3098810959577185}]
[{"$f":"ROW()","v":2740},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$263","v":3.8898085926877619}]
[{"$f":"ROW()","v":2741},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$264","v":2.7134641168903721}]
[{"$f":"ROW()","v":2742},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$265","v":2.5200572532414931}]
[{"$f":"ROW()","v":2743},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$266","v":6.7012718602177808}]
[{"$f":"ROW()","v":2744},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$267","v":5.7473409819517363}]
[{"$f":"ROW()","v":2745},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$268","v":15.504377056244682}]
[{"$f":"ROW()","v":2746},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$269","v":1.0864197517277903}]
[{"$f":"ROW()","v":2747},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$270","v":0}]
[{"$f":"ROW()","v":2748},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2749},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2750},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$273","v":0}]
[{"$f":"ROW()","v":2751},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$274","v":1.6727727780717125}]
[{"$f":"ROW()","v":2752},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2739:AE2751)","v":42.145393486991047}]
[{"$f":"ROW()","v":2753},"Redundant or Disposed"]
[{"$f":"ROW()","v":2754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2019","v":0},{"$f":"-Inputs!AG2019","v":0},{"$f":"-Inputs!AH2019","v":0}]
[{"$f":"ROW()","v":2755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2020","v":0},{"$f":"-Inputs!AG2020","v":0},{"$f":"-Inputs!AH2020","v":0}]
[{"$f":"ROW()","v":2756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2021","v":0},{"$f":"-Inputs!AG2021","v":0},{"$f":"-Inputs!AH2021","v":0}]
[{"$f":"ROW()","v":2757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2022","v":0},{"$f":"-Inputs!AG2022","v":0},{"$f":"-Inputs!AH2022","v":0}]
[{"$f":"ROW()","v":2758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2023","v":0},{"$f":"-Inputs!AG2023","v":0},{"$f":"-Inputs!AH2023","v":0}]
[{"$f":"ROW()","v":2759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2024","v":0},{"$f":"-Inputs!AG2024","v":0},{"$f":"-Inputs!AH2024","v":0}]
[{"$f":"ROW()","v":2760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2025","v":0},{"$f":"-Inputs!AG2025","v":0},{"$f":"-Inputs!AH2025","v":0}]
[{"$f":"ROW()","v":2761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2026","v":0},{"$f":"-Inputs!AG2026","v":0},{"$f":"-Inputs!AH2026","v":0}]
[{"$f":"ROW()","v":2762},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2027","v":0},{"$f":"-Inputs!AG2027","v":0},{"$f":"-Inputs!AH2027","v":0}]
[{"$f":"ROW()","v":2763},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2764},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2765},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF2030","v":0},{"$f":"-Inputs!AG2030","v":0},{"$f":"-Inputs!AH2030","v":0}]
[{"$f":"ROW()","v":2766},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2767},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2754:AF2766)","v":0},0,0,{"$f":"SUM(AI2754:AI2766)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2768},"Depreciation"]
[{"$f":"ROW()","v":2769},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2709<=0,AF2724+AF2739+AF2754<0),-(AF2724+AF2739+AF2754),IF(AF2709<=0,0,-MIN(((AF2724+AF2754)/AF2709)*((AF2724+AF2754)>0),(AF2724+AF2754))))","v":-0.23098810959577185},-0.20788929863619465,-0.18710036877257519,{"$f":"IF(AND(AI2709<=0,AI2724+AI2739+AI2754<0),-(AI2724+AI2739+AI2754),IF(AI2709<=0,0,-MIN(((AI2724+AI2754)/AI2709)*((AI2724+AI2754)>0),(AI2724+AI2754))))","v":-0.16839033189531766},-0.1515512987057859,-0.1363961688352073,-0.12275655195168658,-0.11048089675651791]
[{"$f":"ROW()","v":2770},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2710<=0,AF2725+AF2740+AF2755<0),-(AF2725+AF2740+AF2755),IF(AF2710<=0,0,-MIN(((AF2725+AF2755)/AF2710)*((AF2725+AF2755)>0),(AF2725+AF2755))))","v":-0.38898085926877618},-0.35008277334189858,-0.3150744960077087,{"$f":"IF(AND(AI2710<=0,AI2725+AI2740+AI2755<0),-(AI2725+AI2740+AI2755),IF(AI2710<=0,0,-MIN(((AI2725+AI2755)/AI2710)*((AI2725+AI2755)>0),(AI2725+AI2755))))","v":-0.28356704640693786},-0.25521034176624402,-0.22968930758961964,-0.20672037683065767,-0.18604833914759192]
[{"$f":"ROW()","v":2771},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2711<=0,AF2726+AF2741+AF2756<0),-(AF2726+AF2741+AF2756),IF(AF2711<=0,0,-MIN(((AF2726+AF2756)/AF2711)*((AF2726+AF2756)>0),(AF2726+AF2756))))","v":-0.36179521558538297},-0.31355585350733184,-0.27174840637302095,{"$f":"IF(AND(AI2711<=0,AI2726+AI2741+AI2756<0),-(AI2726+AI2741+AI2756),IF(AI2711<=0,0,-MIN(((AI2726+AI2756)/AI2711)*((AI2726+AI2756)>0),(AI2726+AI2756))))","v":-0.23551528552328482},-0.20411324745351353,-0.17689814779304505,-0.1533117280873057,-0.13287016434233162]
[{"$f":"ROW()","v":2772},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2712<=0,AF2727+AF2742+AF2757<0),-(AF2727+AF2742+AF2757),IF(AF2712<=0,0,-MIN(((AF2727+AF2757)/AF2712)*((AF2727+AF2757)>0),(AF2727+AF2757))))","v":-0.50401145064829866},-0.40320916051863892,-0.32256732841491115,{"$f":"IF(AND(AI2712<=0,AI2727+AI2742+AI2757<0),-(AI2727+AI2742+AI2757),IF(AI2712<=0,0,-MIN(((AI2727+AI2757)/AI2712)*((AI2727+AI2757)>0),(AI2727+AI2757))))","v":-0.25805386273192893},-0.20644309018554313,-0.16515447214843451,-0.13212357771874761,-0.10569886217499809]
[{"$f":"ROW()","v":2773},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2713<=0,AF2728+AF2743+AF2758<0),-(AF2728+AF2743+AF2758),IF(AF2713<=0,0,-MIN(((AF2728+AF2758)/AF2713)*((AF2728+AF2758)>0),(AF2728+AF2758))))","v":-2.6805087440871125},-1.6083052464522674,-0.96498314787136041,{"$f":"IF(AND(AI2713<=0,AI2728+AI2743+AI2758<0),-(AI2728+AI2743+AI2758),IF(AI2713<=0,0,-MIN(((AI2728+AI2758)/AI2713)*((AI2728+AI2758)>0),(AI2728+AI2758))))","v":-0.57898988872281631},-0.34739393323368978,-0.20843635994021384,-0.1250618159641283,-7.503708957847699E-2]
[{"$f":"ROW()","v":2774},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2714<=0,AF2729+AF2744+AF2759<0),-(AF2729+AF2744+AF2759),IF(AF2714<=0,0,-MIN(((AF2729+AF2759)/AF2714)*((AF2729+AF2759)>0),(AF2729+AF2759))))","v":-0.76631213092689821},-0.66413718013664513,-0.57558555611842577,{"$f":"IF(AND(AI2714<=0,AI2729+AI2744+AI2759<0),-(AI2729+AI2744+AI2759),IF(AI2714<=0,0,-MIN(((AI2729+AI2759)/AI2714)*((AI2729+AI2759)>0),(AI2729+AI2759))))","v":-0.49884081530263563},-0.43232870659561756,-0.37468487904953524,-0.32472689517626385,-0.28142997581942869]
[{"$f":"ROW()","v":2775},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2715<=0,AF2730+AF2745+AF2760<0),-(AF2730+AF2745+AF2760),IF(AF2715<=0,0,-MIN(((AF2730+AF2760)/AF2715)*((AF2730+AF2760)>0),(AF2730+AF2760))))","v":-3.1008754112489365},-2.4807003289991494,-1.9845602631993196,{"$f":"IF(AND(AI2715<=0,AI2730+AI2745+AI2760<0),-(AI2730+AI2745+AI2760),IF(AI2715<=0,0,-MIN(((AI2730+AI2760)/AI2715)*((AI2730+AI2760)>0),(AI2730+AI2760))))","v":-1.5876482105594556},-1.2701185684475644,-1.0160948547580515,-0.81287588380644116,-0.65030070704515297]
[{"$f":"ROW()","v":2776},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.7160493793194757E-2,-2.7160493793194754E-2,-2.716049379319475E-2,{"$f":"IF(AND(AI2716<=0,AI2731+AI2746+AI2761<0),-(AI2731+AI2746+AI2761),IF(AI2716<=0,0,-MIN(((AI2731+AI2761)/AI2716)*((AI2731+AI2761)>0),(AI2731+AI2761))))","v":-2.716049379319475E-2},-2.716049379319475E-2,-2.716049379319475E-2,-2.716049379319475E-2,-2.716049379319475E-2]
[{"$f":"ROW()","v":2777},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2778},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2779},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2780},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2781},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2721<=0,AF2736+AF2751+AF2766<0),-(AF2736+AF2751+AF2766),IF(AF2721<=0,0,-MIN(((AF2736+AF2766)/AF2721)*((AF2736+AF2766)>0),(AF2736+AF2766))))","v":-0.66910911122868499},-0.40146546673721095,-0.24087928004232659,{"$f":"IF(AND(AI2721<=0,AI2736+AI2751+AI2766<0),-(AI2736+AI2751+AI2766),IF(AI2721<=0,0,-MIN(((AI2736+AI2766)/AI2721)*((AI2736+AI2766)>0),(AI2736+AI2766))))","v":-0.14452756802539596},-8.6716540815237567E-2,-5.2029924489142544E-2,-3.1217954693485529E-2,-1.8730772816091319E-2]
[{"$f":"ROW()","v":2782},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2769:AF2781)","v":-8.7297415263830569},-6.4565058021225319,-4.8896593405928437,{"$f":"SUM(AI2769:AI2781)","v":-3.7826935029609672},-2.9810362209963905,-2.3865446083964441,-1.9359552780219111,-1.5877573014737842]
[{"$f":"ROW()","v":2783},"Closing Value"]
[{"$f":"ROW()","v":2784},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2724+AE2739+AE2754+AE2769","v":2.3098810959577185},2.0788929863619465,1.8710036877257519,1.6839033189531767,{"$f":"AI2724+AI2739+AI2754+AI2769","v":1.515512987057859},1.3639616883520731,1.2275655195168658,1.1048089675651791,0.99432807080866115]
[{"$f":"ROW()","v":2785},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2725+AE2740+AE2755+AE2770","v":3.8898085926877619},3.5008277334189857,3.1507449600770872,2.8356704640693784,{"$f":"AI2725+AI2740+AI2755+AI2770","v":2.5521034176624404},2.2968930758961963,2.0672037683065767,1.8604833914759191,1.6744350523283271]
[{"$f":"ROW()","v":2786},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2726+AE2741+AE2756+AE2771","v":2.7134641168903721},2.351668901304989,2.038113047797657,1.7663646414246361,{"$f":"AI2726+AI2741+AI2756+AI2771","v":1.5308493559013514},1.326736108447838,1.1498379606547928,0.99652623256748707,0.8636560682251555]
[{"$f":"ROW()","v":2787},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2727+AE2742+AE2757+AE2772","v":2.5200572532414931},2.0160458025931947,1.6128366420745557,1.2902693136596446,{"$f":"AI2727+AI2742+AI2757+AI2772","v":1.0322154509277157},0.82577236074217253,0.66061788859373805,0.52849431087499044,0.42279544869999236]
[{"$f":"ROW()","v":2788},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2728+AE2743+AE2758+AE2773","v":6.7012718602177808},4.0207631161306683,2.4124578696784011,1.4474747218070407,{"$f":"AI2728+AI2743+AI2758+AI2773","v":0.86848483308422442},0.52109089985053458,0.31265453991032077,0.18759272394619247,0.11255563436771548]
[{"$f":"ROW()","v":2789},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2729+AE2744+AE2759+AE2774","v":5.7473409819517363},4.9810288510248384,4.316891670888193,3.7413061147697673,{"$f":"AI2729+AI2744+AI2759+AI2774","v":3.2424652994671317},2.8101365928715141,2.4354517138219789,2.110724818645715,1.8292948428262863]
[{"$f":"ROW()","v":2790},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2730+AE2745+AE2760+AE2775","v":15.504377056244682},12.403501644995746,9.9228013159965975,7.9382410527972782,{"$f":"AI2730+AI2745+AI2760+AI2775","v":6.3505928422378224},5.0804742737902577,4.064379419032206,3.2515035352257646,2.6012028281806119]
[{"$f":"ROW()","v":2791},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0864197517277903,1.0592592579345954,1.0320987641414006,1.0049382703482057,{"$f":"AI2731+AI2746+AI2761+AI2776","v":0.97777777655501097},0.95061728276181623,0.92345678896862149,0.89629629517542675,0.86913580138223201]
[{"$f":"ROW()","v":2792},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2793},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2794},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2795},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2735+AE2750+AE2765+AE2780","v":0},0,0,0,{"$f":"AI2735+AI2750+AI2765+AI2780","v":0},0,0,0,0]
[{"$f":"ROW()","v":2796},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2736+AE2751+AE2766+AE2781","v":1.6727727780717125},1.0036636668430274,0.60219820010581648,0.36131892006348987,{"$f":"AI2736+AI2751+AI2766+AI2781","v":0.21679135203809391},0.13007481122285636,7.804488673371382E-2,4.6826932040228295E-2,2.8096159224136975E-2]
[{"$f":"ROW()","v":2797},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2784:AE2796)","v":42.145393486991047},33.415651960607988,26.959146158485463,22.069486817892617,{"$f":"SUM(AI2784:AI2796)","v":18.28679331493165},15.305757093935259,12.919212485538814,10.983257207516901,9.3954999060431188]
[{"$f":"ROW()","v":2798},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":2799},null,"Pipeline"]
[{"$f":"ROW()","v":2800},null,"Compression"]
[{"$f":"ROW()","v":2801},null,"Metering"]
[{"$f":"ROW()","v":2802},null,"Other Depreciable"]
[{"$f":"ROW()","v":2803},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2804},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2805},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2806},null,"Building"]
[{"$f":"ROW()","v":2807},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2808},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2809},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2810},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2811},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2812},null,"Total"]
[{"$f":"ROW()","v":2813}]
["2023 Capex"]
[{"$f":"ROW()","v":2815},"Life"]
[{"$f":"ROW()","v":2816},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":10},{"$f":"AG2816","v":10},{"$f":"AH2816","v":10},10,10,10,10]
[{"$f":"ROW()","v":2817},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":10},{"$f":"AG2817","v":10},10,10,10,10,10]
[{"$f":"ROW()","v":2818},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2819},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76/2","v":5},5,5,5,5,5,5]
[{"$f":"ROW()","v":2820},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$77/2","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5]
[{"$f":"ROW()","v":2821},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2822},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$79/2","v":5},5,5,5,5,5,5]
[{"$f":"ROW()","v":2823},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$80","v":40},{"$f":"IF(AG2823<=0,0,AG2823-1)","v":39},{"$f":"IF(AH2823<=0,0,AH2823-1)","v":38},37,36,35,34]
[{"$f":"ROW()","v":2824},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2825},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2826},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2827},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2828},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$85/2","v":2.5},2.5,{"$f":"AH2828","v":2.5},{"$f":"AI2828","v":2.5},{"$f":"AJ2828","v":2.5},{"$f":"AK2828","v":2.5},{"$f":"AL2828","v":2.5}]
[{"$f":"ROW()","v":2829}]
[{"$f":"ROW()","v":2830},"Opening Value"]
[{"$f":"ROW()","v":2831},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2891","v":0},1.0636616650626538,0.9572954985563884,{"$f":"AH2891","v":0.86156594870074954},0.77540935383067455,0.69786841844760705,0.62808157660284636,0.56527341894256167]
[{"$f":"ROW()","v":2832},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.0157975962613488,4.5142178366352139,4.0627960529716924,3.6565164476745231,3.2908648029070706,2.9617783226163636,2.6656004903547275]
[{"$f":"ROW()","v":2833},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4735087225181496,3.0103742261823965,2.6089909960247435,2.261125529888111,1.9596421259030294,1.6983565091159589,1.4719089745671643]
[{"$f":"ROW()","v":2834},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.51554893671142032,0.41243914936913628,0.32995131949530904,0.26396105559624722,0.21116884447699777,0.1689350755815982,0.13514806046527855]
[{"$f":"ROW()","v":2835},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2895","v":0},{"$f":"AF2895","v":17.795961357420389},{"$f":"AG2895","v":10.677576814452234},6.4065460886713401,3.8439276532028042,2.3063565919216824,1.3838139551530095,0.8302883730918057]
[{"$f":"ROW()","v":2836},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.782042202401362,5.8777699087478474,5.0940672542481344,4.4148582870150497,3.826210515413043,3.3160491133579706,2.8739092315769077]
[{"$f":"ROW()","v":2837},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.27226904066185,13.017815232529481,10.414252186023585,8.3314017488188679,6.6651213990550939,5.3320971192440751,4.2656776953952598]
[{"$f":"ROW()","v":2838},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2898","v":0},{"$f":"AF2898","v":-0.16483873939230986},{"$f":"AG2898","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2839},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2899","v":0},{"$f":"AF2899","v":0},{"$f":"AG2899","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2840},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2841},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2842},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2902","v":0},{"$f":"AF2902","v":0},{"$f":"AG2902","v":0},{"$f":"AH2902","v":0},{"$f":"AI2902","v":0},{"$f":"AJ2902","v":0},{"$f":"AK2902","v":0},{"$f":"AL2902","v":0}]
[{"$f":"ROW()","v":2843},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5790341567815553,0.94742049406893325,0.56845229644135997,0.34107137786481601,0.20464282671888961,0.12278569603133377,7.3671417618800264E-2]
[{"$f":"ROW()","v":2844},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2831:AF2843)","v":0},{"$f":"SUM(AG2831:AG2843)","v":52.332984938426414},39.414909160541633,{"$f":"SUM(AI2831:AI2843)","v":30.346622142576916},23.888271453891093,19.161875524843413,15.611897367703156,12.881477662012506]
[{"$f":"ROW()","v":2845},"Capex"]
[{"$f":"ROW()","v":2846},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$262","v":1.0636616650626538}]
[{"$f":"ROW()","v":2847},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$263","v":5.0157975962613488}]
[{"$f":"ROW()","v":2848},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$264","v":3.4735087225181496}]
[{"$f":"ROW()","v":2849},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$265","v":0.51554893671142032}]
[{"$f":"ROW()","v":2850},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$266","v":17.795961357420389}]
[{"$f":"ROW()","v":2851},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$267","v":6.782042202401362}]
[{"$f":"ROW()","v":2852},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$268","v":16.27226904066185}]
[{"$f":"ROW()","v":2853},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$269","v":-0.16483873939230986}]
[{"$f":"ROW()","v":2854},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$270","v":0}]
[{"$f":"ROW()","v":2855},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2856},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2857},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$273","v":0}]
[{"$f":"ROW()","v":2858},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$274","v":1.5790341567815553}]
[{"$f":"ROW()","v":2859},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2846:AF2858)","v":52.332984938426414}]
[{"$f":"ROW()","v":2860},"Redundant or Disposed"]
[{"$f":"ROW()","v":2861},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG2034","v":0},{"$f":"-Inputs!AH2034","v":0}]
[{"$f":"ROW()","v":2862},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG2035","v":0},{"$f":"-Inputs!AH2035","v":0}]
[{"$f":"ROW()","v":2863},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG2036","v":0},{"$f":"-Inputs!AH2036","v":0}]
[{"$f":"ROW()","v":2864},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG2037","v":0},{"$f":"-Inputs!AH2037","v":0}]
[{"$f":"ROW()","v":2865},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG2038","v":0},{"$f":"-Inputs!AH2038","v":0}]
[{"$f":"ROW()","v":2866},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG2039","v":0},{"$f":"-Inputs!AH2039","v":0}]
[{"$f":"ROW()","v":2867},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG2040","v":0},{"$f":"-Inputs!AH2040","v":0}]
[{"$f":"ROW()","v":2868},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG2041","v":0},{"$f":"-Inputs!AH2041","v":0}]
[{"$f":"ROW()","v":2869},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG2042","v":0},{"$f":"-Inputs!AH2042","v":0}]
[{"$f":"ROW()","v":2870},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2871},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG2045","v":0},{"$f":"-Inputs!AH2045","v":0}]
[{"$f":"ROW()","v":2873},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2861:AG2873)","v":0},0,{"$f":"SUM(AI2861:AI2873)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2875},"Depreciation"]
[{"$f":"ROW()","v":2876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2816<=0,AG2831+AG2846+AG2861<0),-(AG2831+AG2846+AG2861),IF(AG2816<=0,0,-MIN(((AG2831+AG2861)/AG2816)*((AG2831+AG2861)>0),(AG2831+AG2861))))","v":-0.10636616650626537},-9.5729549855638835E-2,{"$f":"IF(AND(AI2816<=0,AI2831+AI2846+AI2861<0),-(AI2831+AI2846+AI2861),IF(AI2816<=0,0,-MIN(((AI2831+AI2861)/AI2816)*((AI2831+AI2861)>0),(AI2831+AI2861))))","v":-8.615659487007496E-2},-7.7540935383067458E-2,-6.9786841844760708E-2,-6.2808157660284636E-2,-5.6527341894256164E-2]
[{"$f":"ROW()","v":2877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2817<=0,AG2832+AG2847+AG2862<0),-(AG2832+AG2847+AG2862),IF(AG2817<=0,0,-MIN(((AG2832+AG2862)/AG2817)*((AG2832+AG2862)>0),(AG2832+AG2862))))","v":-0.50157975962613488},-0.45142178366352137,{"$f":"IF(AND(AI2817<=0,AI2832+AI2847+AI2862<0),-(AI2832+AI2847+AI2862),IF(AI2817<=0,0,-MIN(((AI2832+AI2862)/AI2817)*((AI2832+AI2862)>0),(AI2832+AI2862))))","v":-0.40627960529716922},-0.36565164476745232,-0.32908648029070708,-0.29617783226163635,-0.26656004903547276]
[{"$f":"ROW()","v":2878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2818<=0,AG2833+AG2848+AG2863<0),-(AG2833+AG2848+AG2863),IF(AG2818<=0,0,-MIN(((AG2833+AG2863)/AG2818)*((AG2833+AG2863)>0),(AG2833+AG2863))))","v":-0.46313449633575327},-0.40138323015765287,{"$f":"IF(AND(AI2818<=0,AI2833+AI2848+AI2863<0),-(AI2833+AI2848+AI2863),IF(AI2818<=0,0,-MIN(((AI2833+AI2863)/AI2818)*((AI2833+AI2863)>0),(AI2833+AI2863))))","v":-0.34786546613663244},-0.30148340398508144,-0.26128561678707057,-0.22644753454879452,-0.19625452994228856]
[{"$f":"ROW()","v":2879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2819<=0,AG2834+AG2849+AG2864<0),-(AG2834+AG2849+AG2864),IF(AG2819<=0,0,-MIN(((AG2834+AG2864)/AG2819)*((AG2834+AG2864)>0),(AG2834+AG2864))))","v":-0.10310978734228407},-8.2487829873827259E-2,{"$f":"IF(AND(AI2819<=0,AI2834+AI2849+AI2864<0),-(AI2834+AI2849+AI2864),IF(AI2819<=0,0,-MIN(((AI2834+AI2864)/AI2819)*((AI2834+AI2864)>0),(AI2834+AI2864))))","v":-6.5990263899061805E-2},-5.2792211119249442E-2,-4.2233768895399551E-2,-3.3787015116319638E-2,-2.702961209305571E-2]
[{"$f":"ROW()","v":2880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2820<=0,AG2835+AG2850+AG2865<0),-(AG2835+AG2850+AG2865),IF(AG2820<=0,0,-MIN(((AG2835+AG2865)/AG2820)*((AG2835+AG2865)>0),(AG2835+AG2865))))","v":-7.1183845429681556},-4.2710307257808937,{"$f":"IF(AND(AI2820<=0,AI2835+AI2850+AI2865<0),-(AI2835+AI2850+AI2865),IF(AI2820<=0,0,-MIN(((AI2835+AI2865)/AI2820)*((AI2835+AI2865)>0),(AI2835+AI2865))))","v":-2.562618435468536},-1.5375710612811218,-0.92254263676867299,-0.55352558206120384,-0.33211534923672226]
[{"$f":"ROW()","v":2881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2821<=0,AG2836+AG2851+AG2866<0),-(AG2836+AG2851+AG2866),IF(AG2821<=0,0,-MIN(((AG2836+AG2866)/AG2821)*((AG2836+AG2866)>0),(AG2836+AG2866))))","v":-0.90427229365351491},-0.78370265449971299,{"$f":"IF(AND(AI2821<=0,AI2836+AI2851+AI2866<0),-(AI2836+AI2851+AI2866),IF(AI2821<=0,0,-MIN(((AI2836+AI2866)/AI2821)*((AI2836+AI2866)>0),(AI2836+AI2866))))","v":-0.67920896723308455},-0.58864777160200665,-0.51016140205507243,-0.44213988178106273,-0.38318789754358767]
[{"$f":"ROW()","v":2882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2822<=0,AG2837+AG2852+AG2867<0),-(AG2837+AG2852+AG2867),IF(AG2822<=0,0,-MIN(((AG2837+AG2867)/AG2822)*((AG2837+AG2867)>0),(AG2837+AG2867))))","v":-3.2544538081323702},{"$f":"IF(AND(AH2822<=0,AH2837+AH2852+AH2867<0),-(AH2837+AH2852+AH2867),IF(AH2822<=0,0,-MIN(((AH2837+AH2867)/AH2822)*((AH2837+AH2867)>0),(AH2837+AH2867))))","v":-2.6035630465058963},{"$f":"IF(AND(AI2822<=0,AI2837+AI2852+AI2867<0),-(AI2837+AI2852+AI2867),IF(AI2822<=0,0,-MIN(((AI2837+AI2867)/AI2822)*((AI2837+AI2867)>0),(AI2837+AI2867))))","v":-2.082850437204717},-1.6662803497637735,-1.3330242798110188,-1.0664194238488149,-0.85313553907905193]
[{"$f":"ROW()","v":2883},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2823<=0,AG2838+AG2853+AG2868<0),-(AG2838+AG2853+AG2868),IF(AG2823<=0,0,-MIN(((AG2838+AG2868)/AG2823)*((AG2838+AG2868)>0),(AG2838+AG2868))))","v":0.16483873939230986},{"$f":"IF(AND(AH2823<=0,AH2838+AH2853+AH2868<0),-(AH2838+AH2853+AH2868),IF(AH2823<=0,0,-MIN(((AH2838+AH2868)/AH2823)*((AH2838+AH2868)>0),(AH2838+AH2868))))","v":0},{"$f":"IF(AND(AI2823<=0,AI2838+AI2853+AI2868<0),-(AI2838+AI2853+AI2868),IF(AI2823<=0,0,-MIN(((AI2838+AI2868)/AI2823)*((AI2838+AI2868)>0),(AI2838+AI2868))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2884},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2885},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2886},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2887},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2888},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2828<=0,AG2843+AG2858+AG2873<0),-(AG2843+AG2858+AG2873),IF(AG2828<=0,0,-MIN(((AG2843+AG2873)/AG2828)*((AG2843+AG2873)>0),(AG2843+AG2873))))","v":-0.63161366271262209},-0.37896819762757328,{"$f":"IF(AND(AI2828<=0,AI2843+AI2858+AI2873<0),-(AI2843+AI2858+AI2873),IF(AI2828<=0,0,-MIN(((AI2843+AI2873)/AI2828)*((AI2843+AI2873)>0),(AI2843+AI2873))))","v":-0.22738091857654399},-0.13642855114592639,-8.1857130687555846E-2,-4.9114278412533505E-2,-2.9468567047520107E-2]
[{"$f":"ROW()","v":2889},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2876:AG2888)","v":-12.918075777884789},-9.0682870179647157,{"$f":"SUM(AI2876:AI2888)","v":-6.4583506886858197},-4.7263959290476789,-3.549978157140258,-2.7304197056906503,-2.1442788858719553]
[{"$f":"ROW()","v":2890},"Closing Value"]
[{"$f":"ROW()","v":2891},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2831+AF2846+AF2861+AF2876","v":1.0636616650626538},0.9572954985563884,0.86156594870074954,{"$f":"AI2831+AI2846+AI2861+AI2876","v":0.77540935383067455},0.69786841844760705,0.62808157660284636,0.56527341894256167,0.50874607704830554]
[{"$f":"ROW()","v":2892},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2832+AF2847+AF2862+AF2877","v":5.0157975962613488},4.5142178366352139,4.0627960529716924,{"$f":"AI2832+AI2847+AI2862+AI2877","v":3.6565164476745231},3.2908648029070706,2.9617783226163636,2.6656004903547275,2.3990404413192548]
[{"$f":"ROW()","v":2893},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2833+AF2848+AF2863+AF2878","v":3.4735087225181496},3.0103742261823965,2.6089909960247435,{"$f":"AI2833+AI2848+AI2863+AI2878","v":2.261125529888111},1.9596421259030294,1.6983565091159589,1.4719089745671643,1.2756544446248756]
[{"$f":"ROW()","v":2894},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2834+AF2849+AF2864+AF2879","v":0.51554893671142032},0.41243914936913628,0.32995131949530904,{"$f":"AI2834+AI2849+AI2864+AI2879","v":0.26396105559624722},0.21116884447699777,0.1689350755815982,0.13514806046527855,0.10811844837222284]
[{"$f":"ROW()","v":2895},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2835+AF2850+AF2865+AF2880","v":17.795961357420389},10.677576814452234,6.4065460886713401,{"$f":"AI2835+AI2850+AI2865+AI2880","v":3.8439276532028042},2.3063565919216824,1.3838139551530095,0.8302883730918057,0.49817302385508344]
[{"$f":"ROW()","v":2896},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2836+AF2851+AF2866+AF2881","v":6.782042202401362},5.8777699087478474,5.0940672542481344,{"$f":"AI2836+AI2851+AI2866+AI2881","v":4.4148582870150497},3.826210515413043,3.3160491133579706,2.8739092315769077,2.4907213340333199]
[{"$f":"ROW()","v":2897},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2837+AF2852+AF2867+AF2882","v":16.27226904066185},13.017815232529481,10.414252186023585,{"$f":"AI2837+AI2852+AI2867+AI2882","v":8.3314017488188679},6.6651213990550939,5.3320971192440751,4.2656776953952598,3.4125421563162077]
[{"$f":"ROW()","v":2898},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16483873939230986,0,0,{"$f":"AI2838+AI2853+AI2868+AI2883","v":0},0,0,0,0]
[{"$f":"ROW()","v":2899},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2900},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2901},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2902},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2842+AF2857+AF2872+AF2887","v":0},0,0,{"$f":"AI2842+AI2857+AI2872+AI2887","v":0},0,0,0,0]
[{"$f":"ROW()","v":2903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2843+AF2858+AF2873+AF2888","v":1.5790341567815553},0.94742049406893325,0.56845229644135997,{"$f":"AI2843+AI2858+AI2873+AI2888","v":0.34107137786481601},0.20464282671888961,0.12278569603133377,7.3671417618800264E-2,4.4202850571280157E-2]
[{"$f":"ROW()","v":2904},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2891:AF2903)","v":52.332984938426414},39.414909160541633,30.346622142576916,{"$f":"SUM(AI2891:AI2903)","v":23.888271453891093},19.161875524843413,15.611897367703156,12.881477662012506,10.73719877614055]
[{"$f":"ROW()","v":2905},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":2906},null,"Pipeline"]
[{"$f":"ROW()","v":2907},null,"Compression"]
[{"$f":"ROW()","v":2908},null,"Metering"]
[{"$f":"ROW()","v":2909},null,"Other Depreciable"]
[{"$f":"ROW()","v":2910},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2911},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2912},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2913},null,"Building"]
[{"$f":"ROW()","v":2914},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2915},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2916},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2917},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2918},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2919},null,"Total"]
[{"$f":"ROW()","v":2920}]
["2024 Capex"]
[{"$f":"ROW()","v":2922},"Life"]
[{"$f":"ROW()","v":2923},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":10},{"$f":"AH2923","v":10},10,10,10,10]
[{"$f":"ROW()","v":2924},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":10},{"$f":"AH2924","v":10},10,10,10,10]
[{"$f":"ROW()","v":2925},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":7.5},{"$f":"AH2925","v":7.5},7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2926},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76/2","v":5},{"$f":"AH2926","v":5},5,5,5,5]
[{"$f":"ROW()","v":2927},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$77/2","v":2.5},{"$f":"AH2927","v":2.5},2.5,2.5,2.5,2.5]
[{"$f":"ROW()","v":2928},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":7.5},{"$f":"AH2928","v":7.5},7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2929},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$79/2","v":5},{"$f":"AH2929","v":5},5,5,5,5]
[{"$f":"ROW()","v":2930},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$80","v":40},{"$f":"IF(AH2930<=0,0,AH2930-1)","v":39},38,37,36,35]
[{"$f":"ROW()","v":2931},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":2932},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2933},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$85/2","v":2.5},{"$f":"AH2935","v":2.5},{"$f":"AI2935","v":2.5},{"$f":"AJ2935","v":2.5},{"$f":"AK2935","v":2.5},{"$f":"AL2935","v":2.5}]
[{"$f":"ROW()","v":2936}]
[{"$f":"ROW()","v":2937},"Opening Value"]
[{"$f":"ROW()","v":2938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2998","v":0},2.1434419999999996E-2,{"$f":"AH2998","v":1.9290977999999997E-2},1.7361880199999999E-2,1.5625692179999998E-2,1.4063122961999998E-2,1.2656810665799998E-2]
[{"$f":"ROW()","v":2939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6330694299999993,1.4697624869999992,1.3227862382999993,1.1905076144699993,1.0714568530229993,0.96431116772069936]
[{"$f":"ROW()","v":2940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.3324905400000002,2.8881584680000003,2.5030706722666669,2.1693279159644447,1.8800841938358521,1.6294063013244051]
[{"$f":"ROW()","v":2941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8114155400000007,1.4491324320000005,1.1593059456000003,0.92744475648000024,0.74195580518400017,0.59356464414720012]
[{"$f":"ROW()","v":2942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF3002","v":0},{"$f":"AG3002","v":5.1472618599999995},3.0883571159999996,1.8530142695999998,1.1118085617599998,0.66708513705599981,0.4002510822335999]
[{"$f":"ROW()","v":2943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.8737209399999988,3.3572248146666657,2.9095948393777769,2.5216488607940732,2.1854290126881968,1.8940384776631038]
[{"$f":"ROW()","v":2944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,20.927251670000004,16.741801336000002,13.393441068800001,10.71475285504,8.5718022840319996,6.8574418272255997]
[{"$f":"ROW()","v":2945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF3005","v":0},{"$f":"AG3005","v":0.98097903000000031},0.95645455425000026,0.9319300785000002,0.90740560275000015,0.8828811270000001,0.85835665125000005]
[{"$f":"ROW()","v":2946},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF3006","v":0},{"$f":"AG3006","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2947},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2948},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2949},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF3009","v":0},{"$f":"AG3009","v":0},{"$f":"AH3009","v":0},{"$f":"AI3009","v":0},{"$f":"AJ3009","v":0},{"$f":"AK3009","v":0},{"$f":"AL3009","v":0}]
[{"$f":"ROW()","v":2950},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7947251241926745,1.0768350745156048,0.64610104470936291,0.38766062682561775,0.23259637609537065,0.13955782565722238]
[{"$f":"ROW()","v":2951},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2938:AG2950)","v":0},{"$f":"SUM(AH2938:AH2950)","v":39.522348554192675},{"$f":"SUM(AI2938:AI2950)","v":31.047017260432273},24.736606037353805,19.946182486264135,16.247353911876417,13.349584787887631]
[{"$f":"ROW()","v":2952},"Capex"]
[{"$f":"ROW()","v":2953},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$262","v":2.1434419999999996E-2}]
[{"$f":"ROW()","v":2954},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$263","v":1.6330694299999993}]
[{"$f":"ROW()","v":2955},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$264","v":3.3324905400000002}]
[{"$f":"ROW()","v":2956},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$265","v":1.8114155400000007}]
[{"$f":"ROW()","v":2957},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$266","v":5.1472618599999995}]
[{"$f":"ROW()","v":2958},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$267","v":3.8737209399999988}]
[{"$f":"ROW()","v":2959},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$268","v":20.927251670000004}]
[{"$f":"ROW()","v":2960},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$269","v":0.98097903000000031}]
[{"$f":"ROW()","v":2961},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$270","v":0}]
[{"$f":"ROW()","v":2962},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2963},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2964},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$273","v":0}]
[{"$f":"ROW()","v":2965},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$274","v":1.7947251241926745}]
[{"$f":"ROW()","v":2966},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2953:AG2965)","v":39.522348554192675}]
[{"$f":"ROW()","v":2967},"Redundant or Disposed"]
[{"$f":"ROW()","v":2968},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH2049","v":0}]
[{"$f":"ROW()","v":2969},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH2050","v":0}]
[{"$f":"ROW()","v":2970},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH2051","v":0}]
[{"$f":"ROW()","v":2971},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH2052","v":0}]
[{"$f":"ROW()","v":2972},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH2053","v":0}]
[{"$f":"ROW()","v":2973},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH2054","v":0}]
[{"$f":"ROW()","v":2974},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH2055","v":0}]
[{"$f":"ROW()","v":2975},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH2056","v":0}]
[{"$f":"ROW()","v":2976},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH2057","v":0}]
[{"$f":"ROW()","v":2977},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2978},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2979},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH2060","v":0}]
[{"$f":"ROW()","v":2980},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2981},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2968:AH2980)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2982},"Depreciation"]
[{"$f":"ROW()","v":2983},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2923<=0,AH2938+AH2953+AH2968<0),-(AH2938+AH2953+AH2968),IF(AH2923<=0,0,-MIN(((AH2938+AH2968)/AH2923)*((AH2938+AH2968)>0),(AH2938+AH2968))))","v":-2.1434419999999997E-3},-1.9290977999999997E-3,-1.73618802E-3,-1.5625692179999998E-3,-1.4063122961999997E-3,-1.2656810665799998E-3]
[{"$f":"ROW()","v":2984},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2924<=0,AH2939+AH2954+AH2969<0),-(AH2939+AH2954+AH2969),IF(AH2924<=0,0,-MIN(((AH2939+AH2969)/AH2924)*((AH2939+AH2969)>0),(AH2939+AH2969))))","v":-0.16330694299999993},-0.14697624869999992,-0.13227862382999994,-0.11905076144699993,-0.10714568530229993,-9.6431116772069933E-2]
[{"$f":"ROW()","v":2985},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2925<=0,AH2940+AH2955+AH2970<0),-(AH2940+AH2955+AH2970),IF(AH2925<=0,0,-MIN(((AH2940+AH2970)/AH2925)*((AH2940+AH2970)>0),(AH2940+AH2970))))","v":-0.44433207200000002},-0.38508779573333335,-0.33374275630222228,-0.28924372212859262,-0.25067789251144695,-0.21725417350992068]
[{"$f":"ROW()","v":2986},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2926<=0,AH2941+AH2956+AH2971<0),-(AH2941+AH2956+AH2971),IF(AH2926<=0,0,-MIN(((AH2941+AH2971)/AH2926)*((AH2941+AH2971)>0),(AH2941+AH2971))))","v":-0.36228310800000013},{"$f":"IF(AND(AI2926<=0,AI2941+AI2956+AI2971<0),-(AI2941+AI2956+AI2971),IF(AI2926<=0,0,-MIN(((AI2941+AI2971)/AI2926)*((AI2941+AI2971)>0),(AI2941+AI2971))))","v":-0.28982648640000008},-0.23186118912000006,-0.18548895129600004,-0.14839116103680003,-0.11871292882944003]
[{"$f":"ROW()","v":2987},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2927<=0,AH2942+AH2957+AH2972<0),-(AH2942+AH2957+AH2972),IF(AH2927<=0,0,-MIN(((AH2942+AH2972)/AH2927)*((AH2942+AH2972)>0),(AH2942+AH2972))))","v":-2.0589047439999999},{"$f":"IF(AND(AI2927<=0,AI2942+AI2957+AI2972<0),-(AI2942+AI2957+AI2972),IF(AI2927<=0,0,-MIN(((AI2942+AI2972)/AI2927)*((AI2942+AI2972)>0),(AI2942+AI2972))))","v":-1.2353428463999998},-0.74120570783999995,-0.44472342470399989,-0.26683405482239991,-0.16010043289343995]
[{"$f":"ROW()","v":2988},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2928<=0,AH2943+AH2958+AH2973<0),-(AH2943+AH2958+AH2973),IF(AH2928<=0,0,-MIN(((AH2943+AH2973)/AH2928)*((AH2943+AH2973)>0),(AH2943+AH2973))))","v":-0.51649612533333322},{"$f":"IF(AND(AI2928<=0,AI2943+AI2958+AI2973<0),-(AI2943+AI2958+AI2973),IF(AI2928<=0,0,-MIN(((AI2943+AI2973)/AI2928)*((AI2943+AI2973)>0),(AI2943+AI2973))))","v":-0.44762997528888876},-0.38794597858370355,-0.33621984810587641,-0.29139053502509288,-0.25253846368841387]
[{"$f":"ROW()","v":2989},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2929<=0,AH2944+AH2959+AH2974<0),-(AH2944+AH2959+AH2974),IF(AH2929<=0,0,-MIN(((AH2944+AH2974)/AH2929)*((AH2944+AH2974)>0),(AH2944+AH2974))))","v":-4.1854503340000004},{"$f":"IF(AND(AI2929<=0,AI2944+AI2959+AI2974<0),-(AI2944+AI2959+AI2974),IF(AI2929<=0,0,-MIN(((AI2944+AI2974)/AI2929)*((AI2944+AI2974)>0),(AI2944+AI2974))))","v":-3.3483602672000004},-2.6786882137600001,-2.1429505710079999,-1.7143604568063999,-1.37148836544512]
[{"$f":"ROW()","v":2990},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2930<=0,AH2945+AH2960+AH2975<0),-(AH2945+AH2960+AH2975),IF(AH2930<=0,0,-MIN(((AH2945+AH2975)/AH2930)*((AH2945+AH2975)>0),(AH2945+AH2975))))","v":-2.4524475750000007E-2},{"$f":"IF(AND(AI2930<=0,AI2945+AI2960+AI2975<0),-(AI2945+AI2960+AI2975),IF(AI2930<=0,0,-MIN(((AI2945+AI2975)/AI2930)*((AI2945+AI2975)>0),(AI2945+AI2975))))","v":-2.4524475750000007E-2},-2.4524475750000007E-2,-2.4524475750000004E-2,-2.4524475750000004E-2,-2.452447575E-2]
[{"$f":"ROW()","v":2991},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":2992},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":2993},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":2994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":2995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2935<=0,AH2950+AH2965+AH2980<0),-(AH2950+AH2965+AH2980),IF(AH2935<=0,0,-MIN(((AH2950+AH2980)/AH2935)*((AH2950+AH2980)>0),(AH2950+AH2980))))","v":-0.71789004967706982},-0.43073402980624192,-0.25844041788374517,-0.1550642507302471,-9.3038550438148265E-2,-5.5823130262888952E-2]
[{"$f":"ROW()","v":2996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2983:AH2995)","v":-8.4753312937604033},-6.3104112230784644,-4.7904235510896704,-3.6988285743877158,-2.8977691239887879,-2.2981387682178736]
[{"$f":"ROW()","v":2997},"Closing Value"]
[{"$f":"ROW()","v":2998},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2938+AG2953+AG2968+AG2983","v":2.1434419999999996E-2},1.9290977999999997E-2,1.7361880199999999E-2,1.5625692179999998E-2,1.4063122961999998E-2,1.2656810665799998E-2,1.1391129599219998E-2]
[{"$f":"ROW()","v":2999},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2939+AG2954+AG2969+AG2984","v":1.6330694299999993},1.4697624869999992,1.3227862382999993,1.1905076144699993,1.0714568530229993,0.96431116772069936,0.86788005094862941]
[{"$f":"ROW()","v":3000},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2940+AG2955+AG2970+AG2985","v":3.3324905400000002},2.8881584680000003,2.5030706722666669,2.1693279159644447,1.8800841938358521,1.6294063013244051,1.4121521278144844]
[{"$f":"ROW()","v":3001},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2941+AG2956+AG2971+AG2986","v":1.8114155400000007},1.4491324320000005,1.1593059456000003,0.92744475648000024,0.74195580518400017,0.59356464414720012,0.4748517153177601]
[{"$f":"ROW()","v":3002},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2942+AG2957+AG2972+AG2987","v":5.1472618599999995},3.0883571159999996,1.8530142695999998,1.1118085617599998,0.66708513705599981,0.4002510822335999,0.24015064934015995]
[{"$f":"ROW()","v":3003},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2943+AG2958+AG2973+AG2988","v":3.8737209399999988},3.3572248146666657,2.9095948393777769,2.5216488607940732,2.1854290126881968,1.8940384776631038,1.64150001397469]
[{"$f":"ROW()","v":3004},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2944+AG2959+AG2974+AG2989","v":20.927251670000004},16.741801336000002,13.393441068800001,10.71475285504,8.5718022840319996,6.8574418272255997,5.4859534617804799]
[{"$f":"ROW()","v":3005},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98097903000000031,0.95645455425000026,0.9319300785000002,0.90740560275000015,0.8828811270000001,0.85835665125000005,0.83383217549999999]
[{"$f":"ROW()","v":3006},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3007},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3008},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3009},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2949+AG2964+AG2979+AG2994","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":3010},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2950+AG2965+AG2980+AG2995","v":1.7947251241926745},1.0768350745156048,0.64610104470936291,0.38766062682561775,0.23259637609537065,0.13955782565722238,8.3734695394333425E-2]
[{"$f":"ROW()","v":3011},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2998:AG3010)","v":39.522348554192675},31.047017260432273,24.736606037353805,19.946182486264135,16.247353911876417,13.349584787887631,11.051446019669758]
[{"$f":"ROW()","v":3012},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":3013},null,"Pipeline"]
[{"$f":"ROW()","v":3014},null,"Compression"]
[{"$f":"ROW()","v":3015},null,"Metering"]
[{"$f":"ROW()","v":3016},null,"Other Depreciable"]
[{"$f":"ROW()","v":3017},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3018},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3019},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3020},null,"Building"]
[{"$f":"ROW()","v":3021},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3022},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3023},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3024},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3025},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3026},null,"Total"]
[{"$f":"ROW()","v":3027}]
["2025 Capex"]
[{"$f":"ROW()","v":3029},"Life"]
[{"$f":"ROW()","v":3030},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":10},{"$f":"AI3030","v":10},10,10,10]
[{"$f":"ROW()","v":3031},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":10},{"$f":"AI3031","v":10},10,10,10]
[{"$f":"ROW()","v":3032},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":7.5},{"$f":"AI3032","v":7.5},7.5,7.5,7.5]
[{"$f":"ROW()","v":3033},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76/2","v":5},{"$f":"AI3033","v":5},5,5,5]
[{"$f":"ROW()","v":3034},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$77/2","v":2.5},{"$f":"AI3034","v":2.5},2.5,2.5,2.5]
[{"$f":"ROW()","v":3035},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":7.5},{"$f":"AI3035","v":7.5},7.5,7.5,7.5]
[{"$f":"ROW()","v":3036},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$79/2","v":5},{"$f":"AI3036","v":5},5,5,5]
[{"$f":"ROW()","v":3037},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$80","v":40},{"$f":"IF(AI3037<=0,0,AI3037-1)","v":39},38,37,36]
[{"$f":"ROW()","v":3038},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3039},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3040},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3041},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3042},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$85/2","v":2.5},{"$f":"AI3042","v":2.5},{"$f":"AJ3042","v":2.5},{"$f":"AK3042","v":2.5},{"$f":"AL3042","v":2.5}]
[{"$f":"ROW()","v":3043}]
[{"$f":"ROW()","v":3044},"Opening Value"]
[{"$f":"ROW()","v":3045},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG3105","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3046},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3003587072,1.17032283648,1.053290552832,0.94796149754879999,0.85316534779391995]
[{"$f":"ROW()","v":3047},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5758270215999999,2.23238341872,1.9347322962239999,1.6767679900607999,1.45319892471936]
[{"$f":"ROW()","v":3048},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8245909177999999,1.45967273424,1.1677381873920001,0.93419054991360007,0.74735243993088007]
[{"$f":"ROW()","v":3049},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG3109","v":0},{"$f":"AH3109","v":9.388940299199998},5.6333641795199991,3.3800185077119993,2.0280111046271996,1.2168066627763197]
[{"$f":"ROW()","v":3050},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0964830497999998,2.68361864316,2.3258028240719999,2.0156957808624001,1.7469363434140801]
[{"$f":"ROW()","v":3051},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.431475061799999,12.34518004944,9.876144039551999,7.9009152316415996,6.3207321853132798]
[{"$f":"ROW()","v":3052},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4075660122000002,3.322376861895,3.2371877115899999,3.1519985612849997,3.0668094109799995]
[{"$f":"ROW()","v":3053},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG3113","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3054},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3055},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3056},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG3116","v":0},{"$f":"AH3116","v":0},{"$f":"AI3116","v":0},{"$f":"AJ3116","v":0},{"$f":"AK3116","v":0},{"$f":"AL3116","v":0}]
[{"$f":"ROW()","v":3057},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG3117","v":0},1.6827580800689084,1.009654848041345,0.60579290882480696,0.36347574529488419,0.21808544717693051]
[{"$f":"ROW()","v":3058},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH3045:AH3057)","v":0},38.707999149668908,{"$f":"SUM(AJ3045:AJ3057)","v":29.856573571496341},23.580707028198805,19.019016461234283,15.623086762104769]
[{"$f":"ROW()","v":3059},"Capex"]
[{"$f":"ROW()","v":3060},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$262","v":0}]
[{"$f":"ROW()","v":3061},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$263","v":1.3003587072}]
[{"$f":"ROW()","v":3062},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$264","v":2.5758270215999999}]
[{"$f":"ROW()","v":3063},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$265","v":1.8245909177999999}]
[{"$f":"ROW()","v":3064},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$266","v":9.388940299199998}]
[{"$f":"ROW()","v":3065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$267","v":3.0964830497999998}]
[{"$f":"ROW()","v":3066},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$268","v":15.431475061799999}]
[{"$f":"ROW()","v":3067},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$269","v":3.4075660122000002}]
[{"$f":"ROW()","v":3068},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$270","v":0}]
[{"$f":"ROW()","v":3069},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3070},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3071},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$273","v":0}]
[{"$f":"ROW()","v":3072},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$274","v":1.6827580800689084}]
[{"$f":"ROW()","v":3073},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH3060:AH3072)","v":38.707999149668908}]
[{"$f":"ROW()","v":3074},"Redundant or Disposed"]
[{"$f":"ROW()","v":3075},null,"Pipeline"]
[{"$f":"ROW()","v":3076},null,"Compression"]
[{"$f":"ROW()","v":3077},null,"Metering"]
[{"$f":"ROW()","v":3078},null,"Other Depreciable"]
[{"$f":"ROW()","v":3079},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3080},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3081},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3082},null,"Building"]
[{"$f":"ROW()","v":3083},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3084},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3085},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3086},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3087},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI3075:AI3087)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3089},"Depreciation"]
[{"$f":"ROW()","v":3090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI3030<=0,AI3045+AI3060+AI3075<0),-(AI3045+AI3060+AI3075),IF(AI3030<=0,0,-MIN(((AI3045+AI3075)/AI3030)*((AI3045+AI3075)>0),(AI3045+AI3075))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI3031<=0,AI3046+AI3061+AI3076<0),-(AI3046+AI3061+AI3076),IF(AI3031<=0,0,-MIN(((AI3046+AI3076)/AI3031)*((AI3046+AI3076)>0),(AI3046+AI3076))))","v":-0.13003587072},-0.117032283648,-0.1053290552832,-9.4796149754880002E-2,-8.5316534779391995E-2]
[{"$f":"ROW()","v":3092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI3032<=0,AI3047+AI3062+AI3077<0),-(AI3047+AI3062+AI3077),IF(AI3032<=0,0,-MIN(((AI3047+AI3077)/AI3032)*((AI3047+AI3077)>0),(AI3047+AI3077))))","v":-0.34344360287999998},-0.29765112249600001,-0.25796430616319999,-0.22356906534144,-0.193759856629248]
[{"$f":"ROW()","v":3093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI3033<=0,AI3048+AI3063+AI3078<0),-(AI3048+AI3063+AI3078),IF(AI3033<=0,0,-MIN(((AI3048+AI3078)/AI3033)*((AI3048+AI3078)>0),(AI3048+AI3078))))","v":-0.36491818356},{"$f":"IF(AND(AJ3033<=0,AJ3048+AJ3063+AJ3078<0),-(AJ3048+AJ3063+AJ3078),IF(AJ3033<=0,0,-MIN(((AJ3048+AJ3078)/AJ3033)*((AJ3048+AJ3078)>0),(AJ3048+AJ3078))))","v":-0.29193454684800002},-0.23354763747840002,-0.18683810998272002,-0.14947048798617601]
[{"$f":"ROW()","v":3094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI3034<=0,AI3049+AI3064+AI3079<0),-(AI3049+AI3064+AI3079),IF(AI3034<=0,0,-MIN(((AI3049+AI3079)/AI3034)*((AI3049+AI3079)>0),(AI3049+AI3079))))","v":-3.7555761196799993},{"$f":"IF(AND(AJ3034<=0,AJ3049+AJ3064+AJ3079<0),-(AJ3049+AJ3064+AJ3079),IF(AJ3034<=0,0,-MIN(((AJ3049+AJ3079)/AJ3034)*((AJ3049+AJ3079)>0),(AJ3049+AJ3079))))","v":-2.2533456718079998},-1.3520074030847997,-0.81120444185087981,-0.48672266511052786]
[{"$f":"ROW()","v":3095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI3035<=0,AI3050+AI3065+AI3080<0),-(AI3050+AI3065+AI3080),IF(AI3035<=0,0,-MIN(((AI3050+AI3080)/AI3035)*((AI3050+AI3080)>0),(AI3050+AI3080))))","v":-0.41286440663999996},{"$f":"IF(AND(AJ3035<=0,AJ3050+AJ3065+AJ3080<0),-(AJ3050+AJ3065+AJ3080),IF(AJ3035<=0,0,-MIN(((AJ3050+AJ3080)/AJ3035)*((AJ3050+AJ3080)>0),(AJ3050+AJ3080))))","v":-0.35781581908799998},-0.31010704320959998,-0.26875943744832004,-0.23292484578854403]
[{"$f":"ROW()","v":3096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI3036<=0,AI3051+AI3066+AI3081<0),-(AI3051+AI3066+AI3081),IF(AI3036<=0,0,-MIN(((AI3051+AI3081)/AI3036)*((AI3051+AI3081)>0),(AI3051+AI3081))))","v":-3.0862950123599999},{"$f":"IF(AND(AJ3036<=0,AJ3051+AJ3066+AJ3081<0),-(AJ3051+AJ3066+AJ3081),IF(AJ3036<=0,0,-MIN(((AJ3051+AJ3081)/AJ3036)*((AJ3051+AJ3081)>0),(AJ3051+AJ3081))))","v":-2.4690360098879998},-1.9752288079103999,-1.58018304632832,-1.2641464370626561]
[{"$f":"ROW()","v":3097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI3037<=0,AI3052+AI3067+AI3082<0),-(AI3052+AI3067+AI3082),IF(AI3037<=0,0,-MIN(((AI3052+AI3082)/AI3037)*((AI3052+AI3082)>0),(AI3052+AI3082))))","v":-8.5189150305000003E-2},{"$f":"IF(AND(AJ3037<=0,AJ3052+AJ3067+AJ3082<0),-(AJ3052+AJ3067+AJ3082),IF(AJ3037<=0,0,-MIN(((AJ3052+AJ3082)/AJ3037)*((AJ3052+AJ3082)>0),(AJ3052+AJ3082))))","v":-8.5189150305000003E-2},-8.5189150305000003E-2,-8.5189150304999989E-2,-8.5189150304999989E-2]
[{"$f":"ROW()","v":3098},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3099},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3100},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3101},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3102},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI3042<=0,AI3057+AI3072+AI3087<0),-(AI3057+AI3072+AI3087),IF(AI3042<=0,0,-MIN(((AI3057+AI3087)/AI3042)*((AI3057+AI3087)>0),(AI3057+AI3087))))","v":-0.67310323202756339},-0.40386193921653801,-0.24231716352992277,-0.14539029811795368,-8.72341788707722E-2]
[{"$f":"ROW()","v":3103},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI3090:AI3102)","v":-8.851425578172563},-6.2758665432975382,-4.5616905669645229,-3.3959296991295136,-2.5847641565323158]
[{"$f":"ROW()","v":3104},"Closing Value"]
[{"$f":"ROW()","v":3105},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3045+AH3060+AH3075+AH3090","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3106},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3046+AH3061+AH3076+AH3091","v":1.3003587072},1.17032283648,1.053290552832,0.94796149754879999,0.85316534779391995,0.76784881301452801]
[{"$f":"ROW()","v":3107},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3047+AH3062+AH3077+AH3092","v":2.5758270215999999},2.23238341872,1.9347322962239999,1.6767679900607999,1.45319892471936,1.259439068090112]
[{"$f":"ROW()","v":3108},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3048+AH3063+AH3078+AH3093","v":1.8245909177999999},{"$f":"AI3048+AI3063+AI3078+AI3093","v":1.45967273424},1.1677381873920001,0.93419054991360007,0.74735243993088007,0.59788195194470406]
[{"$f":"ROW()","v":3109},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.388940299199998,{"$f":"AI3049+AI3064+AI3079+AI3094","v":5.6333641795199991},3.3800185077119993,2.0280111046271996,1.2168066627763197,0.7300839976657918]
[{"$f":"ROW()","v":3110},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0964830497999998,{"$f":"AI3050+AI3065+AI3080+AI3095","v":2.68361864316},2.3258028240719999,2.0156957808624001,1.7469363434140801,1.5140114976255361]
[{"$f":"ROW()","v":3111},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.431475061799999,{"$f":"AI3051+AI3066+AI3081+AI3096","v":12.34518004944},9.876144039551999,7.9009152316415996,6.3207321853132798,5.0565857482506242]
[{"$f":"ROW()","v":3112},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4075660122000002,{"$f":"AI3052+AI3067+AI3082+AI3097","v":3.322376861895},3.2371877115899999,3.1519985612849997,3.0668094109799995,2.9816202606749993]
[{"$f":"ROW()","v":3113},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":3114},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3115},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3116},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3056+AH3071+AH3086+AH3101","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3117},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3057+AH3072+AH3087+AH3102","v":1.6827580800689084},1.009654848041345,0.60579290882480696,0.36347574529488419,0.21808544717693051,0.13085126830615831]
[{"$f":"ROW()","v":3118},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH3105:AH3117)","v":38.707999149668908},29.856573571496341,23.580707028198805,19.019016461234283,15.623086762104769,13.038322605572453]
[{"$f":"ROW()","v":3119},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":3120},null,"Pipeline"]
[{"$f":"ROW()","v":3121},null,"Compression"]
[{"$f":"ROW()","v":3122},null,"Metering"]
[{"$f":"ROW()","v":3123},null,"Other Depreciable"]
[{"$f":"ROW()","v":3124},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3125},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3126},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3127},null,"Building"]
[{"$f":"ROW()","v":3128},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3129},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3130},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3131},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3132},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3133},null,"Total"]
[{"$f":"ROW()","v":3134}]
["2026 Capex"]
[{"$f":"ROW()","v":3136},"Life"]
[{"$f":"ROW()","v":3137},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":10},{"$f":"AJ3137","v":10},10,10]
[{"$f":"ROW()","v":3138},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":10},{"$f":"AJ3138","v":10},10,10]
[{"$f":"ROW()","v":3139},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":7.5},{"$f":"AJ3139","v":7.5},7.5,7.5]
[{"$f":"ROW()","v":3140},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76/2","v":5},{"$f":"AJ3140","v":5},5,5]
[{"$f":"ROW()","v":3141},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$77/2","v":2.5},{"$f":"AJ3141","v":2.5},2.5,2.5]
[{"$f":"ROW()","v":3142},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":7.5},{"$f":"AJ3142","v":7.5},7.5,7.5]
[{"$f":"ROW()","v":3143},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$79/2","v":5},{"$f":"AJ3143","v":5},5,5]
[{"$f":"ROW()","v":3144},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$80","v":40},{"$f":"IF(AJ3144<=0,0,AJ3144-1)","v":39},38,37]
[{"$f":"ROW()","v":3145},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3146},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3147},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3148},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3149},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$86/2","v":2.5},{"$f":"AJ3149","v":2.5},{"$f":"AK3149","v":2.5},{"$f":"AL3149","v":2.5}]
[{"$f":"ROW()","v":3150}]
[{"$f":"ROW()","v":3151},"Opening Value"]
[{"$f":"ROW()","v":3152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3212","v":0},0.19472979588719011,0.17525681629847109,0.15773113466862398,0.1419580212017616]
[{"$f":"ROW()","v":3153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.95583206384135,6.2602488574572153,5.6342239717114939,5.0708015745403445]
[{"$f":"ROW()","v":3154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.2070011386724993,3.646067653516166,3.1599252997140104,2.7386019264188088]
[{"$f":"ROW()","v":3155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4091736842159024,1.127338947372722,0.90187115789817762,0.72149692631854212]
[{"$f":"ROW()","v":3156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.980976950369975,10.788586170221985,6.4731517021331904,3.883891021279914]
[{"$f":"ROW()","v":3157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.5049385677910037,4.7709467587522028,4.1348205242519089,3.5835111210183213]
[{"$f":"ROW()","v":3158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.699002664464956,14.159202131571965,11.327361705257571,9.0618893642060563]
[{"$f":"ROW()","v":3159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.465708141086377,1.4290654375592176,1.3924227340320581,1.3557800305048986]
[{"$f":"ROW()","v":3160},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3161},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3162},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3163},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3223","v":0},{"$f":"AI3223","v":0},{"$f":"AJ3223","v":0},{"$f":"AK3223","v":0},{"$f":"AL3223","v":0}]
[{"$f":"ROW()","v":3164},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5871768374302551,0.95230610245815306,0.57138366147489184,0.3428301968849351]
[{"$f":"ROW()","v":3165},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI3152:AI3164)","v":0},57.004539843759503,{"$f":"SUM(AK3152:AK3164)","v":43.309018875208096},33.752891891141928,26.900760182373585]
[{"$f":"ROW()","v":3166},"Capex"]
[{"$f":"ROW()","v":3167},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$262","v":0.19472979588719011}]
[{"$f":"ROW()","v":3168},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$263","v":6.95583206384135}]
[{"$f":"ROW()","v":3169},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$264","v":4.2070011386724993}]
[{"$f":"ROW()","v":3170},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$265","v":1.4091736842159024}]
[{"$f":"ROW()","v":3171},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$266","v":17.980976950369975}]
[{"$f":"ROW()","v":3172},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$267","v":5.5049385677910037}]
[{"$f":"ROW()","v":3173},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$268","v":17.699002664464956}]
[{"$f":"ROW()","v":3174},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$269","v":1.465708141086377}]
[{"$f":"ROW()","v":3175},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$270","v":0}]
[{"$f":"ROW()","v":3176},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3177},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3178},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$273","v":0}]
[{"$f":"ROW()","v":3179},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$274","v":1.5871768374302551}]
[{"$f":"ROW()","v":3180},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI3167:AI3179)","v":57.004539843759503}]
[{"$f":"ROW()","v":3181},"Redundant or Disposed"]
[{"$f":"ROW()","v":3182},null,"Pipeline"]
[{"$f":"ROW()","v":3183},null,"Compression"]
[{"$f":"ROW()","v":3184},null,"Metering"]
[{"$f":"ROW()","v":3185},null,"Other Depreciable"]
[{"$f":"ROW()","v":3186},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3187},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3188},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3189},null,"Building"]
[{"$f":"ROW()","v":3190},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3191},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3192},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3193},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3194},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3195},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ3182:AJ3194)","v":0},0,0,0]
[{"$f":"ROW()","v":3196},"Depreciation"]
[{"$f":"ROW()","v":3197},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ3137<=0,AJ3152+AJ3167+AJ3182<0),-(AJ3152+AJ3167+AJ3182),IF(AJ3137<=0,0,-MIN(((AJ3152+AJ3182)/AJ3137)*((AJ3152+AJ3182)>0),(AJ3152+AJ3182))))","v":-1.9472979588719012E-2},-1.752568162984711E-2,-1.5773113466862398E-2,-1.4195802120176159E-2]
[{"$f":"ROW()","v":3198},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ3138<=0,AJ3153+AJ3168+AJ3183<0),-(AJ3153+AJ3168+AJ3183),IF(AJ3138<=0,0,-MIN(((AJ3153+AJ3183)/AJ3138)*((AJ3153+AJ3183)>0),(AJ3153+AJ3183))))","v":-0.69558320638413496},-0.62602488574572157,-0.56342239717114939,-0.50708015745403445]
[{"$f":"ROW()","v":3199},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ3139<=0,AJ3154+AJ3169+AJ3184<0),-(AJ3154+AJ3169+AJ3184),IF(AJ3139<=0,0,-MIN(((AJ3154+AJ3184)/AJ3139)*((AJ3154+AJ3184)>0),(AJ3154+AJ3184))))","v":-0.56093348515633323},-0.48614235380215548,-0.42132337329520136,-0.36514692352250783]
[{"$f":"ROW()","v":3200},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ3140<=0,AJ3155+AJ3170+AJ3185<0),-(AJ3155+AJ3170+AJ3185),IF(AJ3140<=0,0,-MIN(((AJ3155+AJ3185)/AJ3140)*((AJ3155+AJ3185)>0),(AJ3155+AJ3185))))","v":-0.2818347368431805},{"$f":"IF(AND(AK3140<=0,AK3155+AK3170+AK3185<0),-(AK3155+AK3170+AK3185),IF(AK3140<=0,0,-MIN(((AK3155+AK3185)/AK3140)*((AK3155+AK3185)>0),(AK3155+AK3185))))","v":-0.22546778947454441},-0.18037423157963553,-0.14429938526370842]
[{"$f":"ROW()","v":3201},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ3141<=0,AJ3156+AJ3171+AJ3186<0),-(AJ3156+AJ3171+AJ3186),IF(AJ3141<=0,0,-MIN(((AJ3156+AJ3186)/AJ3141)*((AJ3156+AJ3186)>0),(AJ3156+AJ3186))))","v":-7.1923907801479903},{"$f":"IF(AND(AK3141<=0,AK3156+AK3171+AK3186<0),-(AK3156+AK3171+AK3186),IF(AK3141<=0,0,-MIN(((AK3156+AK3186)/AK3141)*((AK3156+AK3186)>0),(AK3156+AK3186))))","v":-4.3154344680887942},-2.5892606808532763,-1.5535564085119655]
[{"$f":"ROW()","v":3202},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ3142<=0,AJ3157+AJ3172+AJ3187<0),-(AJ3157+AJ3172+AJ3187),IF(AJ3142<=0,0,-MIN(((AJ3157+AJ3187)/AJ3142)*((AJ3157+AJ3187)>0),(AJ3157+AJ3187))))","v":-0.73399180903880046},{"$f":"IF(AND(AK3142<=0,AK3157+AK3172+AK3187<0),-(AK3157+AK3172+AK3187),IF(AK3142<=0,0,-MIN(((AK3157+AK3187)/AK3142)*((AK3157+AK3187)>0),(AK3157+AK3187))))","v":-0.63612623450029371},-0.5513094032335879,-0.47780148280244283]
[{"$f":"ROW()","v":3203},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ3143<=0,AJ3158+AJ3173+AJ3188<0),-(AJ3158+AJ3173+AJ3188),IF(AJ3143<=0,0,-MIN(((AJ3158+AJ3188)/AJ3143)*((AJ3158+AJ3188)>0),(AJ3158+AJ3188))))","v":-3.5398005328929911},{"$f":"IF(AND(AK3143<=0,AK3158+AK3173+AK3188<0),-(AK3158+AK3173+AK3188),IF(AK3143<=0,0,-MIN(((AK3158+AK3188)/AK3143)*((AK3158+AK3188)>0),(AK3158+AK3188))))","v":-2.8318404263143928},-2.2654723410515141,-1.8123778728412112]
[{"$f":"ROW()","v":3204},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ3144<=0,AJ3159+AJ3174+AJ3189<0),-(AJ3159+AJ3174+AJ3189),IF(AJ3144<=0,0,-MIN(((AJ3159+AJ3189)/AJ3144)*((AJ3159+AJ3189)>0),(AJ3159+AJ3189))))","v":-3.6642703527159426E-2},{"$f":"IF(AND(AK3144<=0,AK3159+AK3174+AK3189<0),-(AK3159+AK3174+AK3189),IF(AK3144<=0,0,-MIN(((AK3159+AK3189)/AK3144)*((AK3159+AK3189)>0),(AK3159+AK3189))))","v":-3.6642703527159426E-2},-3.6642703527159426E-2,-3.6642703527159419E-2]
[{"$f":"ROW()","v":3205},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":3206},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3207},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":3209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ3149<=0,AJ3164+AJ3179+AJ3194<0),-(AJ3164+AJ3179+AJ3194),IF(AJ3149<=0,0,-MIN(((AJ3164+AJ3194)/AJ3149)*((AJ3164+AJ3194)>0),(AJ3164+AJ3194))))","v":-0.634870734972102},-0.38092244098326122,-0.22855346458995673,-0.13713207875397404]
[{"$f":"ROW()","v":3210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ3197:AJ3209)","v":-13.69552096855141},-9.5561269840661698,-6.8521317087683427,-5.0482328147971804]
[{"$f":"ROW()","v":3211},"Closing Value"]
[{"$f":"ROW()","v":3212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI3152+AI3167+AI3182+AI3197","v":0.19472979588719011},0.17525681629847109,0.15773113466862398,0.1419580212017616,0.12776221908158544]
[{"$f":"ROW()","v":3213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI3153+AI3168+AI3183+AI3198","v":6.95583206384135},6.2602488574572153,5.6342239717114939,5.0708015745403445,4.5637214170863096]
[{"$f":"ROW()","v":3214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI3154+AI3169+AI3184+AI3199","v":4.2070011386724993},3.646067653516166,3.1599252997140104,2.7386019264188088,2.3734550028963008]
[{"$f":"ROW()","v":3215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI3155+AI3170+AI3185+AI3200","v":1.4091736842159024},{"$f":"AJ3155+AJ3170+AJ3185+AJ3200","v":1.127338947372722},0.90187115789817762,0.72149692631854212,0.57719754105483367]
[{"$f":"ROW()","v":3216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.980976950369975,{"$f":"AJ3156+AJ3171+AJ3186+AJ3201","v":10.788586170221985},6.4731517021331904,3.883891021279914,2.3303346127679485]
[{"$f":"ROW()","v":3217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5049385677910037,{"$f":"AJ3157+AJ3172+AJ3187+AJ3202","v":4.7709467587522028},4.1348205242519089,3.5835111210183213,3.1057096382158784]
[{"$f":"ROW()","v":3218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.699002664464956,{"$f":"AJ3158+AJ3173+AJ3188+AJ3203","v":14.159202131571965},11.327361705257571,9.0618893642060563,7.2495114913648449]
[{"$f":"ROW()","v":3219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.465708141086377,{"$f":"AJ3159+AJ3174+AJ3189+AJ3204","v":1.4290654375592176},1.3924227340320581,1.3557800305048986,1.3191373269777391]
[{"$f":"ROW()","v":3220},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3221},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3222},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3223},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI3163+AI3178+AI3193+AI3208","v":0},0,0,0,0]
[{"$f":"ROW()","v":3224},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI3164+AI3179+AI3194+AI3209","v":1.5871768374302551},0.95230610245815306,0.57138366147489184,0.3428301968849351,0.20569811813096106]
[{"$f":"ROW()","v":3225},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI3212:AI3224)","v":57.004539843759503},43.309018875208096,33.752891891141928,26.900760182373585,21.852527367576403]
[{"$f":"ROW()","v":3226},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":3227},null,"Pipeline"]
[{"$f":"ROW()","v":3228},null,"Compression"]
[{"$f":"ROW()","v":3229},null,"Metering"]
[{"$f":"ROW()","v":3230},null,"Other Depreciable"]
[{"$f":"ROW()","v":3231},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3232},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3233},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3234},null,"Building"]
[{"$f":"ROW()","v":3235},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3236},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3237},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3238},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3239},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3240},null,"Total"]
[{"$f":"ROW()","v":3241}]
["2027 Capex"]
[{"$f":"ROW()","v":3243},"Life"]
[{"$f":"ROW()","v":3244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":10},{"$f":"AK3244","v":10},10]
[{"$f":"ROW()","v":3245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":10},{"$f":"AK3245","v":10},10]
[{"$f":"ROW()","v":3246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":7.5},{"$f":"AK3246","v":7.5},7.5]
[{"$f":"ROW()","v":3247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76/2","v":5},{"$f":"AK3247","v":5},5]
[{"$f":"ROW()","v":3248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$77/2","v":2.5},{"$f":"AK3248","v":2.5},2.5]
[{"$f":"ROW()","v":3249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":7.5},{"$f":"AK3249","v":7.5},7.5]
[{"$f":"ROW()","v":3250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$79/2","v":5},{"$f":"AK3250","v":5},5]
[{"$f":"ROW()","v":3251},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$80","v":40},{"$f":"IF(AK3251<=0,0,AK3251-1)","v":39},38]
[{"$f":"ROW()","v":3252},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$81/2","v":0},{"$f":"AK3252","v":0},{"$f":"AL3252","v":0}]
[{"$f":"ROW()","v":3253},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3254},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3255},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3256},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$86/2","v":2.5},{"$f":"AK3256","v":2.5},{"$f":"AL3256","v":2.5}]
[{"$f":"ROW()","v":3257}]
[{"$f":"ROW()","v":3258},"Opening Value"]
[{"$f":"ROW()","v":3259},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI3319","v":0},0.19924716046204766,0.17932244441584289,0.1613901999742586]
[{"$f":"ROW()","v":3260},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1533093501402911,5.5379784151262621,4.984180573613636]
[{"$f":"ROW()","v":3261},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.0357190985199907,3.4976232187173251,3.0312734562216819]
[{"$f":"ROW()","v":3262},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7525180350317739,1.4020144280254192,1.1216115424203355]
[{"$f":"ROW()","v":3263},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.979341056838143,7.1876046341028861,4.3125627804617315]
[{"$f":"ROW()","v":3264},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.0364010048060237,4.3648808708318869,3.7828967547209684]
[{"$f":"ROW()","v":3265},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.970839185365403,13.576671348292322,10.861337078633857]
[{"$f":"ROW()","v":3266},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,24.852713741063919,24.231395897537322,23.610078054010724]
[{"$f":"ROW()","v":3267},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":3268},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3269},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI3330","v":0},{"$f":"AJ3330","v":0},{"$f":"AK3330","v":0},{"$f":"AL3330","v":0}]
[{"$f":"ROW()","v":3271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6870095583427229,1.0122057350056337,0.6073234410033802]
[{"$f":"ROW()","v":3272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ3259:AJ3271)","v":0},72.667098190570314,{"$f":"SUM(AL3259:AL3271)","v":60.989696992054903},52.472653881060573]
[{"$f":"ROW()","v":3273},"Capex"]
[{"$f":"ROW()","v":3274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$262","v":0.19924716046204766}]
[{"$f":"ROW()","v":3275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$263","v":6.1533093501402911}]
[{"$f":"ROW()","v":3276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$264","v":4.0357190985199907}]
[{"$f":"ROW()","v":3277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$265","v":1.7525180350317739}]
[{"$f":"ROW()","v":3278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$266","v":11.979341056838143}]
[{"$f":"ROW()","v":3279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$267","v":5.0364010048060237}]
[{"$f":"ROW()","v":3280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$268","v":16.970839185365403}]
[{"$f":"ROW()","v":3281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$269","v":24.852713741063919}]
[{"$f":"ROW()","v":3282},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$270","v":0}]
[{"$f":"ROW()","v":3283},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3284},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3285},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$273","v":0}]
[{"$f":"ROW()","v":3286},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$274","v":1.6870095583427229}]
[{"$f":"ROW()","v":3287},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ3274:AJ3286)","v":72.667098190570314}]
[{"$f":"ROW()","v":3288},"Redundant or Disposed"]
[{"$f":"ROW()","v":3289},null,"Pipeline"]
[{"$f":"ROW()","v":3290},null,"Compression"]
[{"$f":"ROW()","v":3291},null,"Metering"]
[{"$f":"ROW()","v":3292},null,"Other Depreciable"]
[{"$f":"ROW()","v":3293},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3294},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3295},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3296},null,"Building"]
[{"$f":"ROW()","v":3297},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3298},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3299},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3301},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3302},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK3289:AK3301)","v":0},0,0]
[{"$f":"ROW()","v":3303},"Depreciation"]
[{"$f":"ROW()","v":3304},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK3244<=0,AK3259+AK3274+AK3289<0),-(AK3259+AK3274+AK3289),IF(AK3244<=0,0,-MIN(((AK3259+AK3289)/AK3244)*((AK3259+AK3289)>0),(AK3259+AK3289))))","v":-1.9924716046204764E-2},-1.793224444158429E-2,-1.6139019997425862E-2]
[{"$f":"ROW()","v":3305},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK3245<=0,AK3260+AK3275+AK3290<0),-(AK3260+AK3275+AK3290),IF(AK3245<=0,0,-MIN(((AK3260+AK3290)/AK3245)*((AK3260+AK3290)>0),(AK3260+AK3290))))","v":-0.61533093501402913},-0.55379784151262623,-0.49841805736136358]
[{"$f":"ROW()","v":3306},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK3246<=0,AK3261+AK3276+AK3291<0),-(AK3261+AK3276+AK3291),IF(AK3246<=0,0,-MIN(((AK3261+AK3291)/AK3246)*((AK3261+AK3291)>0),(AK3261+AK3291))))","v":-0.53809587980266538},-0.46634976249564336,-0.40416979416289089]
[{"$f":"ROW()","v":3307},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK3247<=0,AK3262+AK3277+AK3292<0),-(AK3262+AK3277+AK3292),IF(AK3247<=0,0,-MIN(((AK3262+AK3292)/AK3247)*((AK3262+AK3292)>0),(AK3262+AK3292))))","v":-0.3505036070063548},{"$f":"IF(AND(AL3247<=0,AL3262+AL3277+AL3292<0),-(AL3262+AL3277+AL3292),IF(AL3247<=0,0,-MIN(((AL3262+AL3292)/AL3247)*((AL3262+AL3292)>0),(AL3262+AL3292))))","v":-0.28040288560508386},-0.22432230848406709]
[{"$f":"ROW()","v":3308},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK3248<=0,AK3263+AK3278+AK3293<0),-(AK3263+AK3278+AK3293),IF(AK3248<=0,0,-MIN(((AK3263+AK3293)/AK3248)*((AK3263+AK3293)>0),(AK3263+AK3293))))","v":-4.7917364227352568},{"$f":"IF(AND(AL3248<=0,AL3263+AL3278+AL3293<0),-(AL3263+AL3278+AL3293),IF(AL3248<=0,0,-MIN(((AL3263+AL3293)/AL3248)*((AL3263+AL3293)>0),(AL3263+AL3293))))","v":-2.8750418536411546},-1.7250251121846927]
[{"$f":"ROW()","v":3309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK3249<=0,AK3264+AK3279+AK3294<0),-(AK3264+AK3279+AK3294),IF(AK3249<=0,0,-MIN(((AK3264+AK3294)/AK3249)*((AK3264+AK3294)>0),(AK3264+AK3294))))","v":-0.67152013397413646},{"$f":"IF(AND(AL3249<=0,AL3264+AL3279+AL3294<0),-(AL3264+AL3279+AL3294),IF(AL3249<=0,0,-MIN(((AL3264+AL3294)/AL3249)*((AL3264+AL3294)>0),(AL3264+AL3294))))","v":-0.58198411611091827},-0.5043862339627958]
[{"$f":"ROW()","v":3310},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK3250<=0,AK3265+AK3280+AK3295<0),-(AK3265+AK3280+AK3295),IF(AK3250<=0,0,-MIN(((AK3265+AK3295)/AK3250)*((AK3265+AK3295)>0),(AK3265+AK3295))))","v":-3.3941678370730806},{"$f":"IF(AND(AL3250<=0,AL3265+AL3280+AL3295<0),-(AL3265+AL3280+AL3295),IF(AL3250<=0,0,-MIN(((AL3265+AL3295)/AL3250)*((AL3265+AL3295)>0),(AL3265+AL3295))))","v":-2.7153342696584644},-2.1722674157267714]
[{"$f":"ROW()","v":3311},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK3251<=0,AK3266+AK3281+AK3296<0),-(AK3266+AK3281+AK3296),IF(AK3251<=0,0,-MIN(((AK3266+AK3296)/AK3251)*((AK3266+AK3296)>0),(AK3266+AK3296))))","v":-0.62131784352659802},{"$f":"IF(AND(AL3251<=0,AL3266+AL3281+AL3296<0),-(AL3266+AL3281+AL3296),IF(AL3251<=0,0,-MIN(((AL3266+AL3296)/AL3251)*((AL3266+AL3296)>0),(AL3266+AL3296))))","v":-0.62131784352659802},-0.62131784352659802]
[{"$f":"ROW()","v":3312},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":3313},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3314},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3315},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":3316},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK3256<=0,AK3271+AK3286+AK3301<0),-(AK3271+AK3286+AK3301),IF(AK3256<=0,0,-MIN(((AK3271+AK3301)/AK3256)*((AK3271+AK3301)>0),(AK3271+AK3301))))","v":-0.67480382333708921},-0.40488229400225351,-0.24292937640135209]
[{"$f":"ROW()","v":3317},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK3304:AK3316)","v":-11.677401198515415},-8.5170431109943276,-6.4089751618079571]
[{"$f":"ROW()","v":3318},"Closing Value"]
[{"$f":"ROW()","v":3319},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ3259+AJ3274+AJ3289+AJ3304","v":0.19924716046204766},0.17932244441584289,0.1613901999742586,0.14525117997683273]
[{"$f":"ROW()","v":3320},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ3260+AJ3275+AJ3290+AJ3305","v":6.1533093501402911},5.5379784151262621,4.984180573613636,4.4857625162522723]
[{"$f":"ROW()","v":3321},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ3261+AJ3276+AJ3291+AJ3306","v":4.0357190985199907},3.4976232187173251,3.0312734562216819,2.6271036620587909]
[{"$f":"ROW()","v":3322},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ3262+AJ3277+AJ3292+AJ3307","v":1.7525180350317739},{"$f":"AK3262+AK3277+AK3292+AK3307","v":1.4020144280254192},1.1216115424203355,0.89728923393626836]
[{"$f":"ROW()","v":3323},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.979341056838143,{"$f":"AK3263+AK3278+AK3293+AK3308","v":7.1876046341028861},4.3125627804617315,2.5875376682770388]
[{"$f":"ROW()","v":3324},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0364010048060237,{"$f":"AK3264+AK3279+AK3294+AK3309","v":4.3648808708318869},3.7828967547209684,3.2785105207581724]
[{"$f":"ROW()","v":3325},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.970839185365403,{"$f":"AK3265+AK3280+AK3295+AK3310","v":13.576671348292322},10.861337078633857,8.6890696629070856]
[{"$f":"ROW()","v":3326},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.852713741063919,{"$f":"AK3266+AK3281+AK3296+AK3311","v":24.231395897537322},23.610078054010724,22.988760210484127]
[{"$f":"ROW()","v":3327},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":3328},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3329},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3330},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ3270+AJ3285+AJ3300+AJ3315","v":0},0,0,0]
[{"$f":"ROW()","v":3331},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ3271+AJ3286+AJ3301+AJ3316","v":1.6870095583427229},1.0122057350056337,0.6073234410033802,0.36439406460202811]
[{"$f":"ROW()","v":3332},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ3319:AJ3331)","v":72.667098190570314},60.989696992054903,52.472653881060573,46.063678719252614]
[{"$f":"ROW()","v":3333},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":3334},null,"Pipeline"]
[{"$f":"ROW()","v":3335},null,"Compression"]
[{"$f":"ROW()","v":3336},null,"Metering"]
[{"$f":"ROW()","v":3337},null,"Other Depreciable"]
[{"$f":"ROW()","v":3338},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3339},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3340},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3341},null,"Building"]
[{"$f":"ROW()","v":3342},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3343},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3344},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3345},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3346},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3347},null,"Total"]
[{"$f":"ROW()","v":3348}]
["2028 Capex"]
[{"$f":"ROW()","v":3350},"Life"]
[{"$f":"ROW()","v":3351},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":10},{"$f":"AL3351","v":10}]
[{"$f":"ROW()","v":3352},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":10},{"$f":"AL3352","v":10}]
[{"$f":"ROW()","v":3353},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":7.5},{"$f":"AL3353","v":7.5}]
[{"$f":"ROW()","v":3354},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76/2","v":5},{"$f":"AL3354","v":5}]
[{"$f":"ROW()","v":3355},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$77/2","v":2.5},{"$f":"AL3355","v":2.5}]
[{"$f":"ROW()","v":3356},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":7.5},{"$f":"AL3356","v":7.5}]
[{"$f":"ROW()","v":3357},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$79/2","v":5},{"$f":"AL3357","v":5}]
[{"$f":"ROW()","v":3358},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$80","v":40},{"$f":"IF(AL3358<=0,0,AL3358-1)","v":39}]
[{"$f":"ROW()","v":3359},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$81/2","v":0},{"$f":"AL3359","v":0}]
[{"$f":"ROW()","v":3360},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3361},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3362},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3363},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$86/2","v":2.5},{"$f":"AL3363","v":2.5}]
[{"$f":"ROW()","v":3364}]
[{"$f":"ROW()","v":3365},"Opening Value"]
[{"$f":"ROW()","v":3366},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ3426","v":0},0.20386931938853076,0.18348238744967768]
[{"$f":"ROW()","v":3367},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.2040402613605217,6.4836362352244699]
[{"$f":"ROW()","v":3368},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.3437875255206579,4.6312825221179033]
[{"$f":"ROW()","v":3369},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1684123358503966,0.93472986868031727]
[{"$f":"ROW()","v":3370},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.3730671304681561,5.0238402782808933]
[{"$f":"ROW()","v":3371},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7339886335467369,4.1027901490738383]
[{"$f":"ROW()","v":3372},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.065055983624379,13.652044786899504]
[{"$f":"ROW()","v":3373},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,19.290831831375467,18.80856103559108]
[{"$f":"ROW()","v":3374},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":3375},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3376},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3377},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ3437","v":0},{"$f":"AK3437","v":0},{"$f":"AL3437","v":0}]
[{"$f":"ROW()","v":3378},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7602483331733134,1.0561489999039879]
[{"$f":"ROW()","v":3379},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK3366:AK3378)","v":0},65.14330135430815,{"$f":"SUM(AM3366:AM3378)","v":54.876516263221667}]
[{"$f":"ROW()","v":3380},"Capex"]
[{"$f":"ROW()","v":3381},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$262","v":0.20386931938853076}]
[{"$f":"ROW()","v":3382},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$263","v":7.2040402613605217}]
[{"$f":"ROW()","v":3383},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$264","v":5.3437875255206579}]
[{"$f":"ROW()","v":3384},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$265","v":1.1684123358503966}]
[{"$f":"ROW()","v":3385},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$266","v":8.3730671304681561}]
[{"$f":"ROW()","v":3386},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$267","v":4.7339886335467369}]
[{"$f":"ROW()","v":3387},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$268","v":17.065055983624379}]
[{"$f":"ROW()","v":3388},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$269","v":19.290831831375467}]
[{"$f":"ROW()","v":3389},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$270","v":0}]
[{"$f":"ROW()","v":3390},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3391},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$273","v":0}]
[{"$f":"ROW()","v":3393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$274","v":1.7602483331733134}]
[{"$f":"ROW()","v":3394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK3381:AK3393)","v":65.14330135430815}]
[{"$f":"ROW()","v":3395},"Redundant or Disposed"]
[{"$f":"ROW()","v":3396},null,"Pipeline"]
[{"$f":"ROW()","v":3397},null,"Compression"]
[{"$f":"ROW()","v":3398},null,"Metering"]
[{"$f":"ROW()","v":3399},null,"Other Depreciable"]
[{"$f":"ROW()","v":3400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3403},null,"Building"]
[{"$f":"ROW()","v":3404},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3405},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3406},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3407},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3408},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3409},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL3396:AL3408)","v":0},0]
[{"$f":"ROW()","v":3410},"Depreciation"]
[{"$f":"ROW()","v":3411},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL3351<=0,AL3366+AL3381+AL3396<0),-(AL3366+AL3381+AL3396),IF(AL3351<=0,0,-MIN(((AL3366+AL3396)/AL3351)*((AL3366+AL3396)>0),(AL3366+AL3396))))","v":-2.0386931938853076E-2},-1.8348238744967767E-2]
[{"$f":"ROW()","v":3412},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL3352<=0,AL3367+AL3382+AL3397<0),-(AL3367+AL3382+AL3397),IF(AL3352<=0,0,-MIN(((AL3367+AL3397)/AL3352)*((AL3367+AL3397)>0),(AL3367+AL3397))))","v":-0.72040402613605214},-0.64836362352244703]
[{"$f":"ROW()","v":3413},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL3353<=0,AL3368+AL3383+AL3398<0),-(AL3368+AL3383+AL3398),IF(AL3353<=0,0,-MIN(((AL3368+AL3398)/AL3353)*((AL3368+AL3398)>0),(AL3368+AL3398))))","v":-0.71250500340275436},-0.6175043362823871]
[{"$f":"ROW()","v":3414},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL3354<=0,AL3369+AL3384+AL3399<0),-(AL3369+AL3384+AL3399),IF(AL3354<=0,0,-MIN(((AL3369+AL3399)/AL3354)*((AL3369+AL3399)>0),(AL3369+AL3399))))","v":-0.23368246717007932},{"$f":"IF(AND(AM3354<=0,AM3369+AM3384+AM3399<0),-(AM3369+AM3384+AM3399),IF(AM3354<=0,0,-MIN(((AM3369+AM3399)/AM3354)*((AM3369+AM3399)>0),(AM3369+AM3399))))","v":-0.18694597373606345}]
[{"$f":"ROW()","v":3415},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL3355<=0,AL3370+AL3385+AL3400<0),-(AL3370+AL3385+AL3400),IF(AL3355<=0,0,-MIN(((AL3370+AL3400)/AL3355)*((AL3370+AL3400)>0),(AL3370+AL3400))))","v":-3.3492268521872623},{"$f":"IF(AND(AM3355<=0,AM3370+AM3385+AM3400<0),-(AM3370+AM3385+AM3400),IF(AM3355<=0,0,-MIN(((AM3370+AM3400)/AM3355)*((AM3370+AM3400)>0),(AM3370+AM3400))))","v":-2.0095361113123573}]
[{"$f":"ROW()","v":3416},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL3356<=0,AL3371+AL3386+AL3401<0),-(AL3371+AL3386+AL3401),IF(AL3356<=0,0,-MIN(((AL3371+AL3401)/AL3356)*((AL3371+AL3401)>0),(AL3371+AL3401))))","v":-0.63119848447289828},{"$f":"IF(AND(AM3356<=0,AM3371+AM3386+AM3401<0),-(AM3371+AM3386+AM3401),IF(AM3356<=0,0,-MIN(((AM3371+AM3401)/AM3356)*((AM3371+AM3401)>0),(AM3371+AM3401))))","v":-0.54703868654317844}]
[{"$f":"ROW()","v":3417},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL3357<=0,AL3372+AL3387+AL3402<0),-(AL3372+AL3387+AL3402),IF(AL3357<=0,0,-MIN(((AL3372+AL3402)/AL3357)*((AL3372+AL3402)>0),(AL3372+AL3402))))","v":-3.413011196724876},{"$f":"IF(AND(AM3357<=0,AM3372+AM3387+AM3402<0),-(AM3372+AM3387+AM3402),IF(AM3357<=0,0,-MIN(((AM3372+AM3402)/AM3357)*((AM3372+AM3402)>0),(AM3372+AM3402))))","v":-2.7304089573799009}]
[{"$f":"ROW()","v":3418},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL3358<=0,AL3373+AL3388+AL3403<0),-(AL3373+AL3388+AL3403),IF(AL3358<=0,0,-MIN(((AL3373+AL3403)/AL3358)*((AL3373+AL3403)>0),(AL3373+AL3403))))","v":-0.4822707957843867},{"$f":"IF(AND(AM3358<=0,AM3373+AM3388+AM3403<0),-(AM3373+AM3388+AM3403),IF(AM3358<=0,0,-MIN(((AM3373+AM3403)/AM3358)*((AM3373+AM3403)>0),(AM3373+AM3403))))","v":-0.48227079578438664}]
[{"$f":"ROW()","v":3419},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":3420},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3421},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":3423},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL3363<=0,AL3378+AL3393+AL3408<0),-(AL3378+AL3393+AL3408),IF(AL3363<=0,0,-MIN(((AL3378+AL3408)/AL3363)*((AL3378+AL3408)>0),(AL3378+AL3408))))","v":-0.70409933326932539},-0.42245959996159516]
[{"$f":"ROW()","v":3424},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL3411:AL3423)","v":-10.26678509108649},-7.662876323267283]
[{"$f":"ROW()","v":3425},"Closing Value"]
[{"$f":"ROW()","v":3426},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK3366+AK3381+AK3396+AK3411","v":0.20386931938853076},0.18348238744967768,0.16513414870470991]
[{"$f":"ROW()","v":3427},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK3367+AK3382+AK3397+AK3412","v":7.2040402613605217},6.4836362352244699,5.835272611702023]
[{"$f":"ROW()","v":3428},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK3368+AK3383+AK3398+AK3413","v":5.3437875255206579},4.6312825221179033,4.0137781858355162]
[{"$f":"ROW()","v":3429},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK3369+AK3384+AK3399+AK3414","v":1.1684123358503966},{"$f":"AL3369+AL3384+AL3399+AL3414","v":0.93472986868031727},0.74778389494425379]
[{"$f":"ROW()","v":3430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3730671304681561,{"$f":"AL3370+AL3385+AL3400+AL3415","v":5.0238402782808933},3.014304166968536]
[{"$f":"ROW()","v":3431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7339886335467369,{"$f":"AL3371+AL3386+AL3401+AL3416","v":4.1027901490738383},3.5557514625306599]
[{"$f":"ROW()","v":3432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.065055983624379,{"$f":"AL3372+AL3387+AL3402+AL3417","v":13.652044786899504},10.921635829519603]
[{"$f":"ROW()","v":3433},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.290831831375467,{"$f":"AL3373+AL3388+AL3403+AL3418","v":18.80856103559108},{"$f":"AM3373+AM3388+AM3403+AM3418","v":18.326290239806692}]
[{"$f":"ROW()","v":3434},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AL3374+AL3389+AL3404+AL3419","v":0},{"$f":"AM3374+AM3389+AM3404+AM3419","v":0}]
[{"$f":"ROW()","v":3435},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3436},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3437},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK3377+AK3392+AK3407+AK3422","v":0},0,0]
[{"$f":"ROW()","v":3438},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK3378+AK3393+AK3408+AK3423","v":1.7602483331733134},1.0561489999039879,0.63368939994239271]
[{"$f":"ROW()","v":3439},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK3426:AK3438)","v":65.14330135430815},54.876516263221667,47.213639939954383]
[{"$f":"ROW()","v":3440},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":3441},null,"Pipeline"]
[{"$f":"ROW()","v":3442},null,"Compression"]
[{"$f":"ROW()","v":3443},null,"Metering"]
[{"$f":"ROW()","v":3444},null,"Other Depreciable"]
[{"$f":"ROW()","v":3445},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3446},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3447},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3448},null,"Building"]
[{"$f":"ROW()","v":3449},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3450},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3451},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3452},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3453},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3454},null,"Total"]
[{"$f":"ROW()","v":3455}]
["2029 Capex"]
[{"$f":"ROW()","v":3457},"Life"]
[{"$f":"ROW()","v":3458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":10}]
[{"$f":"ROW()","v":3459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":10}]
[{"$f":"ROW()","v":3460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":7.5}]
[{"$f":"ROW()","v":3461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76/2","v":5}]
[{"$f":"ROW()","v":3462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$77/2","v":2.5}]
[{"$f":"ROW()","v":3463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":7.5}]
[{"$f":"ROW()","v":3464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$79/2","v":5}]
[{"$f":"ROW()","v":3465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$80","v":40}]
[{"$f":"ROW()","v":3466},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$81/2","v":0}]
[{"$f":"ROW()","v":3467},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3468},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3469},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3470},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$86/2","v":2.5}]
[{"$f":"ROW()","v":3471}]
[{"$f":"ROW()","v":3472},"Opening Value"]
[{"$f":"ROW()","v":3473},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK3533","v":0},0.32074854439625256]
[{"$f":"ROW()","v":3474},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.0613223107003069]
[{"$f":"ROW()","v":3475},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.6041995600152967]
[{"$f":"ROW()","v":3476},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4209384816435382]
[{"$f":"ROW()","v":3477},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12.298321891535961]
[{"$f":"ROW()","v":3478},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7148079011528958]
[{"$f":"ROW()","v":3479},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,18.693203410344505]
[{"$f":"ROW()","v":3480},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.2897396453693757]
[{"$f":"ROW()","v":3481},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":3482},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3483},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3484},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK3544","v":0},{"$f":"AL3544","v":0}]
[{"$f":"ROW()","v":3485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4120021550924156]
[{"$f":"ROW()","v":3486},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL3473:AL3485)","v":0},55.815283900250549]
[{"$f":"ROW()","v":3487},"Capex"]
[{"$f":"ROW()","v":3488},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$262","v":0.32074854439625256}]
[{"$f":"ROW()","v":3489},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$263","v":5.0613223107003069}]
[{"$f":"ROW()","v":3490},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$264","v":4.6041995600152967}]
[{"$f":"ROW()","v":3491},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$265","v":1.4209384816435382}]
[{"$f":"ROW()","v":3492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$266","v":12.298321891535961}]
[{"$f":"ROW()","v":3493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$267","v":4.7148079011528958}]
[{"$f":"ROW()","v":3494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$268","v":18.693203410344505}]
[{"$f":"ROW()","v":3495},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$269","v":7.2897396453693757}]
[{"$f":"ROW()","v":3496},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$270","v":0}]
[{"$f":"ROW()","v":3497},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3498},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3499},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$273","v":0}]
[{"$f":"ROW()","v":3500},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$274","v":1.4120021550924156}]
[{"$f":"ROW()","v":3501},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL3488:AL3500)","v":55.815283900250549}]
[{"$f":"ROW()","v":3502},"Redundant or Disposed"]
[{"$f":"ROW()","v":3503},null,"Pipeline"]
[{"$f":"ROW()","v":3504},null,"Compression"]
[{"$f":"ROW()","v":3505},null,"Metering"]
[{"$f":"ROW()","v":3506},null,"Other Depreciable"]
[{"$f":"ROW()","v":3507},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3508},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3509},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3510},null,"Building"]
[{"$f":"ROW()","v":3511},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3512},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3513},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3514},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3515},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3516},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM3503:AM3515)","v":0}]
[{"$f":"ROW()","v":3517},"Depreciation"]
[{"$f":"ROW()","v":3518},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM3458<=0,AM3473+AM3488+AM3503<0),-(AM3473+AM3488+AM3503),IF(AM3458<=0,0,-MIN(((AM3473+AM3503)/AM3458)*((AM3473+AM3503)>0),(AM3473+AM3503))))","v":-3.2074854439625253E-2}]
[{"$f":"ROW()","v":3519},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM3459<=0,AM3474+AM3489+AM3504<0),-(AM3474+AM3489+AM3504),IF(AM3459<=0,0,-MIN(((AM3474+AM3504)/AM3459)*((AM3474+AM3504)>0),(AM3474+AM3504))))","v":-0.50613223107003069}]
[{"$f":"ROW()","v":3520},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM3460<=0,AM3475+AM3490+AM3505<0),-(AM3475+AM3490+AM3505),IF(AM3460<=0,0,-MIN(((AM3475+AM3505)/AM3460)*((AM3475+AM3505)>0),(AM3475+AM3505))))","v":-0.61389327466870625}]
[{"$f":"ROW()","v":3521},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM3461<=0,AM3476+AM3491+AM3506<0),-(AM3476+AM3491+AM3506),IF(AM3461<=0,0,-MIN(((AM3476+AM3506)/AM3461)*((AM3476+AM3506)>0),(AM3476+AM3506))))","v":-0.28418769632870766}]
[{"$f":"ROW()","v":3522},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM3462<=0,AM3477+AM3492+AM3507<0),-(AM3477+AM3492+AM3507),IF(AM3462<=0,0,-MIN(((AM3477+AM3507)/AM3462)*((AM3477+AM3507)>0),(AM3477+AM3507))))","v":-4.9193287566143846}]
[{"$f":"ROW()","v":3523},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM3463<=0,AM3478+AM3493+AM3508<0),-(AM3478+AM3493+AM3508),IF(AM3463<=0,0,-MIN(((AM3478+AM3508)/AM3463)*((AM3478+AM3508)>0),(AM3478+AM3508))))","v":-0.62864105348705279}]
[{"$f":"ROW()","v":3524},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM3464<=0,AM3479+AM3494+AM3509<0),-(AM3479+AM3494+AM3509),IF(AM3464<=0,0,-MIN(((AM3479+AM3509)/AM3464)*((AM3479+AM3509)>0),(AM3479+AM3509))))","v":-3.7386406820689011}]
[{"$f":"ROW()","v":3525},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM3465<=0,AM3480+AM3495+AM3510<0),-(AM3480+AM3495+AM3510),IF(AM3465<=0,0,-MIN(((AM3480+AM3510)/AM3465)*((AM3480+AM3510)>0),(AM3480+AM3510))))","v":-0.18224349113423438}]
[{"$f":"ROW()","v":3526},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3527},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3528},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3529},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3530},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM3470<=0,AM3485+AM3500+AM3515<0),-(AM3485+AM3500+AM3515),IF(AM3470<=0,0,-MIN(((AM3485+AM3515)/AM3470)*((AM3485+AM3515)>0),(AM3485+AM3515))))","v":-0.56480086203696622}]
[{"$f":"ROW()","v":3531},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM3518:AM3530)","v":-11.46994290184861}]
[{"$f":"ROW()","v":3532},"Closing Value"]
[{"$f":"ROW()","v":3533},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3473+AL3488+AL3503+AL3518","v":0.32074854439625256},0.28867368995662729]
[{"$f":"ROW()","v":3534},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3474+AL3489+AL3504+AL3519","v":5.0613223107003069},4.5551900796302762]
[{"$f":"ROW()","v":3535},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3475+AL3490+AL3505+AL3520","v":4.6041995600152967},3.9903062853465903]
[{"$f":"ROW()","v":3536},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3476+AL3491+AL3506+AL3521","v":1.4209384816435382},{"$f":"AM3476+AM3491+AM3506+AM3521","v":1.1367507853148306}]
[{"$f":"ROW()","v":3537},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.298321891535961,{"$f":"AM3477+AM3492+AM3507+AM3522","v":7.3789931349215765}]
[{"$f":"ROW()","v":3538},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7148079011528958,{"$f":"AM3478+AM3493+AM3508+AM3523","v":4.0861668476658428}]
[{"$f":"ROW()","v":3539},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.693203410344505,{"$f":"AM3479+AM3494+AM3509+AM3524","v":14.954562728275604}]
[{"$f":"ROW()","v":3540},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2897396453693757,{"$f":"AM3480+AM3495+AM3510+AM3525","v":7.1074961542351414}]
[{"$f":"ROW()","v":3541},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AM3481+AM3496+AM3511+AM3526","v":0}]
[{"$f":"ROW()","v":3542},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3543},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3544},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3484+AL3499+AL3514+AL3529","v":0},0]
[{"$f":"ROW()","v":3545},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3485+AL3500+AL3515+AL3530","v":1.4120021550924156},0.84720129305544933]
[{"$f":"ROW()","v":3546},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL3533:AL3545)","v":55.815283900250549},44.345340998401944]
[{"$f":"ROW()","v":3547},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":3548},null,"Pipeline"]
[{"$f":"ROW()","v":3549},null,"Compression"]
[{"$f":"ROW()","v":3550},null,"Metering"]
[{"$f":"ROW()","v":3551},null,"Other Depreciable"]
[{"$f":"ROW()","v":3552},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3553},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3554},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3555},null,"Building"]
[{"$f":"ROW()","v":3556},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3557},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3558},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3559},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3560},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3561},null,"Total"]
[{"$f":"ROW()","v":3562}]
["2030 Capex"]
[{"$f":"ROW()","v":3564},"Life"]
[{"$f":"ROW()","v":3565},null,"Pipeline"]
[{"$f":"ROW()","v":3566},null,"Compression"]
[{"$f":"ROW()","v":3567},null,"Metering"]
[{"$f":"ROW()","v":3568},null,"Other Depreciable"]
[{"$f":"ROW()","v":3569},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3570},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3571},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3572},null,"Building"]
[{"$f":"ROW()","v":3573},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3574},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3575},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3578}]
[{"$f":"ROW()","v":3579},"Opening Value"]
[{"$f":"ROW()","v":3580},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3640","v":0}]
[{"$f":"ROW()","v":3581},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3582},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3583},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3584},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3585},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3586},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3587},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3588},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3589},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3590},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3591},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL3651","v":0}]
[{"$f":"ROW()","v":3592},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3593},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM3580:AM3592)","v":0}]
[{"$f":"ROW()","v":3594},"Capex"]
[{"$f":"ROW()","v":3595},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$262","v":0.21343780081822022}]
[{"$f":"ROW()","v":3596},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$263","v":4.5944207898709131}]
[{"$f":"ROW()","v":3597},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$264","v":4.6192071151272236}]
[{"$f":"ROW()","v":3598},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$265","v":1.2232510520011977}]
[{"$f":"ROW()","v":3599},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$266","v":7.6776136796881955}]
[{"$f":"ROW()","v":3600},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$267","v":4.7094310603327783}]
[{"$f":"ROW()","v":3601},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$268","v":14.566333874647679}]
[{"$f":"ROW()","v":3602},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$269","v":1.3150522566541956}]
[{"$f":"ROW()","v":3603},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$270","v":0}]
[{"$f":"ROW()","v":3604},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3605},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$273","v":0}]
[{"$f":"ROW()","v":3607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$274","v":1.2756705049306019}]
[{"$f":"ROW()","v":3608},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM3595:AM3607)","v":40.194418134071007}]
[{"$f":"ROW()","v":3609},"Redundant or Disposed"]
[{"$f":"ROW()","v":3610},null,"Pipeline"]
[{"$f":"ROW()","v":3611},null,"Compression"]
[{"$f":"ROW()","v":3612},null,"Metering"]
[{"$f":"ROW()","v":3613},null,"Other Depreciable"]
[{"$f":"ROW()","v":3614},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3615},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3616},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3617},null,"Building"]
[{"$f":"ROW()","v":3618},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3619},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3620},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3621},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3622},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3623},null,"Total"]
[{"$f":"ROW()","v":3624},"Depreciation"]
[{"$f":"ROW()","v":3625},null,"Pipeline"]
[{"$f":"ROW()","v":3626},null,"Compression"]
[{"$f":"ROW()","v":3627},null,"Metering"]
[{"$f":"ROW()","v":3628},null,"Other Depreciable"]
[{"$f":"ROW()","v":3629},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3630},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3631},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3632},null,"Building"]
[{"$f":"ROW()","v":3633},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3634},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3635},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3636},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3637},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3638},null,"Total"]
[{"$f":"ROW()","v":3639},"Closing Value"]
[{"$f":"ROW()","v":3640},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3580+AM3595+AM3610+AM3625","v":0.21343780081822022}]
[{"$f":"ROW()","v":3641},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3581+AM3596+AM3611+AM3626","v":4.5944207898709131}]
[{"$f":"ROW()","v":3642},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3582+AM3597+AM3612+AM3627","v":4.6192071151272236}]
[{"$f":"ROW()","v":3643},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3583+AM3598+AM3613+AM3628","v":1.2232510520011977}]
[{"$f":"ROW()","v":3644},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6776136796881955]
[{"$f":"ROW()","v":3645},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7094310603327783]
[{"$f":"ROW()","v":3646},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.566333874647679]
[{"$f":"ROW()","v":3647},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3150522566541956]
[{"$f":"ROW()","v":3648},null,"Out of Service Asset in AA5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3649},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3650},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3651},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3591+AM3606+AM3621+AM3636","v":0}]
[{"$f":"ROW()","v":3652},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3592+AM3607+AM3622+AM3637","v":1.2756705049306019}]
[{"$f":"ROW()","v":3653},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM3640:AM3652)","v":40.194418134071007}]
[{"$f":"ROW()","v":3654},"Over Depreciation or Out of Service Assets"]
[{"$f":"ROW()","v":3655},null,"Pipeline"]
[{"$f":"ROW()","v":3656},null,"Compression"]
[{"$f":"ROW()","v":3657},null,"Metering"]
[{"$f":"ROW()","v":3658},null,"Other Depreciable"]
[{"$f":"ROW()","v":3659},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":3660},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":3661},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":3662},null,"Building"]
[{"$f":"ROW()","v":3663},null,"Out of Service Asset in AA5"]
[{"$f":"ROW()","v":3664},null,"Out of Service Asset in AA6"]
[{"$f":"ROW()","v":3665},null,"Out of Service Asset in AA7"]
[{"$f":"ROW()","v":3666},null,"Non-Depreciable"]
[{"$f":"ROW()","v":3667},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":3668},null,"Total"]

{"sheet":"BEP","index":13,"n_rows":35,"n_cols":72,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
["BEP"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72}]
[]
["BEP Contract"]
[{"$f":"ROW()","v":6}]
[{"$f":"ROW()","v":7},"Rent (C14.6)"]
[{"$f":"ROW()","v":8},null,"Base Rent [31/12/2008 $/month] (Definitions)",299218.13329231914]
[{"$f":"ROW()","v":9},null,"Epic's share of the Base Rent",0.51]
[{"$f":"ROW()","v":10},null,"DBNGP's share of the Base Rent",0.49,null,{"$f":"D8*D10/D15","v":977.44590208824263},"$/month per TJ/day"]
[{"$f":"ROW()","v":11},null,"Epic Base Rent",{"$f":"$D$8*D9","v":152601.24797908275},null,{"$f":"F10*(12/365.25)","v":32.113212388936105},"$ per TJ/day"]
[{"$f":"ROW()","v":12},null,"DBNGP Base Rent",{"$f":"$D$8*D10","v":146616.88531323639}]
[{"$f":"ROW()","v":13},"Initial Capacity (Definitions)",null,null,"Lease Interest"]
[{"$f":"ROW()","v":14},null,"Epic [TJ/day]",179.5,{"$f":"D14/$D$16","v":0.54476479514415777}]
[{"$f":"ROW()","v":15},null,"DBNGP [TJ/day]",150,{"$f":"D15/$D$16","v":0.45523520485584218},{"$f":"D8*E15/D15","v":908.09752137274404},"$/month  per TJ/day"]
[{"$f":"ROW()","v":16},null,"Initial Capacity [TJ/day]",{"$f":"SUM(D14:D15)","v":329.5},{"$f":"D16/$D$16","v":1}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},"Asset Life"]
[{"$f":"ROW()","v":20},null,"Commissioned Date","1998-10-12"]
[{"$f":"ROW()","v":21},null,"Depreciation commencement","2011-12-31"]
[{"$f":"ROW()","v":22},null,"Years in Service to Lease Commencement Date",{"$f":"(D21-D20)/365.25","v":13.218343600273785}]
[{"$f":"ROW()","v":23},null,"Remaining Life as at 31/12/2012",{"$f":"Inputs!D57-D22","v":56.781656399726216}]
[{"$f":"ROW()","v":24},null,"Rounded Remaining Life as at 31/12/2012",{"$f":"ROUND(D23,0)","v":57}]
[{"$f":"ROW()","v":25}]
["20 Years Lease, Annual Calculations, AASB 117",null,null,null,null,2011,{"$f":"F26+1","v":2012},{"$f":"G26+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[{"$f":"ROW()","v":27},"Lease Year",null,null,0,{"$f":"1+E27","v":1},{"$f":"1+F27","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[{"$f":"ROW()","v":28},"Financial Lease"]
[{"$f":"ROW()","v":29},null,"Capacity Charge Rate, DBNGP Model [31/12/2008  k$/TJ/Year]",null,null,{"$f":"$D$12*12/1000","v":1759.4026237588366},{"$f":"$D$12*12/1000","v":1759.4026237588366},1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366,1759.4026237588366]
[{"$f":"ROW()","v":30},null,"Rented Capacity [TJ/day]",null,null,{"$f":"$D$15","v":150},{"$f":"$D$15","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
[{"$f":"ROW()","v":31},"Present Values (at real 2010$)"]
[{"$f":"ROW()","v":32},null,"Discount rate",{"$f":"WACC!M15","v":7.0679999999999993E-2}]
[{"$f":"ROW()","v":33},null,"PV as at year 0  [k$]",{"$f":"SUM(F33:Y33)","v":18541.030905238538},null,{"$f":"F29/(1+$D$32)^(F27-$E$27)","v":1643.2572045418206},1534.7790231832298,1433.4619337086988,1338.8332029258963,1250.4513047090597,1167.9038598919003,1090.8057121566669,1018.7971309417069,951.5421329825034,888.72691465470859,830.05838780467423,775.26281223584454,724.0845184703594,676.28471482642749,631.64037324543972,589.94318867022798,550.99860711905319,514.6249179204367,480.65240587331107,448.92255937657467]
[{"$f":"ROW()","v":34},null,"Initial Direct Cost  [k$]",317]
[{"$f":"ROW()","v":35},null,"Total Lease Value  at Year 0 [at Dec 2010 k$]",{"$f":"SUM(D33:D34)","v":18858.030905238538}]

{"sheet":"SolverSheet","index":14,"n_rows":68,"n_cols":13,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
["SolverSheet -- for solving multiple variables"]
[null,null,null,null,null,null,null,null,1,{"$f":"I3+1","v":2},{"$f":"J3+1","v":3},4,5]
["Year ending",null,null,null,null,null,null,null,{"$f":"Inputs!AI6","v":2026},{"$f":"Inputs!AJ6","v":2027},{"$f":"Inputs!AK6","v":2028},{"$f":"Inputs!AL6","v":2029},{"$f":"Inputs!AM6","v":2030}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Trailing Average DRP"]
[]
["Trailing Average DRP",null,null,null,null,null,null,null,{"$f":"IF(Inputs!AI12=\"\",\"\",Inputs!AI12)","v":1.8701186344704218E-2},{"$f":"IF(Inputs!AJ12=\"\",\"\",Inputs!AJ12)","v":""},{"$f":"IF(Inputs!AK12=\"\",\"\",Inputs!AK12)","v":""},{"$f":"IF(Inputs!AL12=\"\",\"\",Inputs!AL12)","v":""},{"$f":"IF(Inputs!AM12=\"\",\"\",Inputs!AM12)","v":""}]
[]
["Conditions and inputs"]
[null,null,null,null,null,null,null,null,{"$f":"\"X_F_\"&I$3","v":"X_F_1"},{"$f":"\"X_F_\"&J$3","v":"X_F_2"},"X_F_3","X_F_4","X_F_5"]
[1,"Make sure that PV of CoS = PV of Total Revenue",null,null,null,null,null,null,{"$f":"\"X-Factor_\"&I4","v":"X-Factor_2026"},{"$f":"\"X-Factor_\"&J4","v":"X-Factor_2027"},"X-Factor_2028","X-Factor_2029","X-Factor_2030"]
[null,"X-Factor (derived after Annual Trailing Average DRP)",null,null,"Solver Input 1:",null,null,null,0.43175646218192393]
[null,"Unsmooth Revenue (Cost of Service less Non reference revenue)",null,null,null,{"$f":"CoS_Tariff_Revenue!F54","v":1857.3252278017803},null,null,"(Note: only the X-Factor of the variation year must be updated)"]
[null,"Total Revenue",null,null,null,{"$f":"CoS_Tariff_Revenue!F55","v":1857.3252278012267}]
[null,"Solver Target (0)",null,null,null,{"$f":"F14-F15","v":5.5365489970427006E-10}]
[null,"Delta (should be OK)",null,null,"Solver Target 1:",{"$f":"IF(ABS(Delta)<=0.000001,\"OK\",\"Error\")","v":"OK"}]
[]
[2,"Calculated Tariff Allocation"]
[null,null,null,null,null,null,null,null,2026,{"$f":"I20+1","v":2027},{"$f":"J20+1","v":2028},{"$f":"K20+1","v":2029},2030]
[null,"ERA Calc Cost Allocation"]
[null,"Capacity Charge",null,null,"Solver Input 2:",null,null,null,0.94361237042659896]
[null,"Throughput Charge",null,null,null,null,null,null,{"$f":"IF(I22=\"\",0,I24-I22)","v":5.6387629573401044E-2},{"$f":"IF(J22=\"\",0,J24-J22)","v":0},{"$f":"IF(K22=\"\",0,K24-K22)","v":0},{"$f":"IF(L22=\"\",0,L24-L22)","v":0},{"$f":"IF(M22=\"\",0,M24-M22)","v":0}]
[null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"PV of Opex; (System Use Gas + GEA & Turbine overhauls)",null,null,"PVSUG_year:",{"$f":"CoS_Tariff_Revenue!F42+CoS_Tariff_Revenue!F41","v":104.73015914841682}]
[null,"PV of CoS",null,null,"PVTREV_year:",{"$f":"F14","v":1857.3252278017803}]
[]
[null,"PV Cost Allocation"]
[null,"Capacity Reservation",null,null,null,null,null,null,{"$f":"I31-I30","v":0.94361237462306524},{"$f":"J31-J30","v":0.94361237462306524},0.94361237462306524,0.94361237462306524,0.94361237462306524]
[null,"Throughput (% of Commodity Cost)",null,null,null,null,null,null,{"$f":"$F$25/$F$26","v":5.6387625376934765E-2},{"$f":"$F$25/$F$26","v":5.6387625376934765E-2},5.6387625376934765E-2,5.6387625376934765E-2,5.6387625376934765E-2]
[null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"Target=0"]
[null,"Capacity Charge",null,null,null,null,null,null,{"$f":"ABS(I29-I22)","v":4.1964662855775714E-9},{"$f":"ABS(J29-J22)","v":0.94361237462306524},0.94361237462306524,0.94361237462306524,0.94361237462306524]
[null,"Throughput Charge",null,null,null,null,null,null,{"$f":"ABS(I30-I23)","v":4.1964662786386775E-9},5.6387625376934765E-2,5.6387625376934765E-2,5.6387625376934765E-2,5.6387625376934765E-2]
[null,null,null,null,null,null,null,null,{"$f":"ABS(I31-I24)","v":0},{"$f":"ABS(J31-J24)","v":0},0,0,0]
[]
[null,null,null,null,"Solver Target 2:",{"$f":"IF(OR(I37=\"OK\",J37=\"OK\",K37=\"OK\",L37=\"OK\",M37=\"OK\"),\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"IF($C$55<>I$20,\"n/a\",IF(AND(ABS(I33)<=0.000001,ABS(I34)<=0.000001),\"OK\",\"Error\"))","v":"OK"},{"$f":"IF($C$55<>J$20,\"n/a\",IF(AND(ABS(J33)<=0.000001,ABS(J34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"},{"$f":"IF($C$55<>K$20,\"n/a\",IF(AND(ABS(K33)<=0.000001,ABS(K34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"},{"$f":"IF($C$55<>L$20,\"n/a\",IF(AND(ABS(L33)<=0.000001,ABS(L34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"},{"$f":"IF($C$55<>M$20,\"n/a\",IF(AND(ABS(M33)<=0.000001,ABS(M34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"}]
[]
[3,"Compute the Cost of Raising Equity"]
[null,"Equity Raising Costs (manual entry)",null,null,"Solver Input 3:",null,null,null,1.5871768374302551,1.6870095583427229,1.7602483331733134,1.4120021550924156,1.2756705049306019]
[null,"External Equity Raising Costs",null,null,null,null,null,null,{"$f":"Tax_CoRE!AI81","v":1.4045629728644262},{"$f":"Tax_CoRE!AJ81","v":1.4785957163781871},{"$f":"Tax_CoRE!AK81","v":1.5390973372148666},{"$f":"Tax_CoRE!AL81","v":1.1378483039734559},{"$f":"Tax_CoRE!AM81","v":0.9961365686230429}]
[null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,{"$f":"Tax_CoRE!AI84","v":1.587176837430254},{"$f":"Tax_CoRE!AJ84","v":1.6870095583427227},{"$f":"Tax_CoRE!AK84","v":1.7602483331733123},{"$f":"Tax_CoRE!AL84","v":1.4120021550924156},{"$f":"Tax_CoRE!AM84","v":1.2756705049306014}]
[null,"Solver Target (=<0)",null,null,"Solver Target 3:",{"$f":"IF(AND(ABS(I43)<=0.000001,ABS(J43)<=0.000001,ABS(K43)<=0.000001,ABS(L43)<=0.000001,ABS(M43)<=0.000001),\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"I40-I42","v":0},{"$f":"J40-J42","v":0},0,0,0]
[null,"Solver Target (Equity Raising Cost Minimised)",null,null,null,{"$f":"SUM(I40:M40)","v":7.7221073889693095}]
[]
[]
[]
[]
[]
[]
[]
[]
["Solver Settings"]
[]
[null,"Tariff Recalculation",{"$f":"Recalc_From_Year","v":2026},{"$f":"Recalc_End_Year","v":2030},"Solver Setting Ref:",{"$f":"C55-$I$4+1","v":1}]
[null,"When the Trailing Average DRP is entered in the Input sheet this model will",null,null,null,null,null,null,{"$f":"\"Solver_Setting_\"&I$3","v":"Solver_Setting_1"},{"$f":"\"Solver_Setting_\"&J$3","v":"Solver_Setting_2"},"Solver_Setting_3","Solver_Setting_4","Solver_Setting_5"]
[null,"automatically identify the years to compute.",null,null,null,null,null,null,{"$f":"IF($C55=I$4,\"Load this column\",\"\")","v":"Load this column"},"","","",""]
[null,"The macro will also select the right settings for solver to compute.",null,null,null,null,null,null,{"$f":"\"Solve for \"&I$4&\"-\"&$M$4","v":"Solve for 2026-2030"},{"$f":"\"Solve for \"&J$4&\"-\"&$M$4","v":"Solve for 2027-2030"},"Solve for 2028-2030","Solve for 2029-2030",{"$f":"\"Solve for \"&M$4","v":"Solve for 2030"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"COUNT($I$13,$I$22,$I$40:$M$40)","v":7},{"$f":"COUNT($J$13,$J$22,$J$40:$M$40)","v":4},{"$f":"COUNT($K$13,$K$22,$K$40:$M$40)","v":3},{"$f":"COUNT($L$13,$L$22,$L$40:$M$40)","v":2},{"$f":"COUNT($M$13,$M$22,$M$41)","v":1}]
[null,null,null,null,null,null,null,null,{"$f":"Solver_Input_3_1>=0","v":true},{"$f":"$F$44>=0","v":true},{"$f":"$F$44>=0","v":true},{"$f":"$F$44>=0","v":true},{"$f":"$F$44>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$F$44>=0","v":true},{"$f":"$F$16=0","v":false},{"$f":"$F$16=0","v":false},{"$f":"$F$16=0","v":false},{"$f":"$F$16=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"$F$16=0","v":false},{"$f":"$J$33:$J$34=0","v":false},{"$f":"$K$33:$K$34=0","v":false},{"$f":"$L$33:$L$34=0","v":false},{"$f":"$M$33:$M$34=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"$I$33:$I$34=0","v":false},{"$f":"Solver_Input_3_2>=0","v":true},{"$f":"Solver_Input_3_3>=0","v":true},{"$f":"Solver_Input_3_4>=0","v":true},{"$f":"_xlfn.SINGLE(Solver_Input_3_5)>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$I$22:$I$23>=0","v":true},{"$f":"$J$22:$J$23>=0","v":true},{"$f":"$K$22:$K$23>=0","v":true},{"$f":"$L$22:$L$23>=0","v":true},{"$f":"$M$22:$M$23>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$I$43:$M$43=0","v":true},{"$f":"$J$43:$M$43=0","v":true},{"$f":"$K$43:$M$43=0","v":true},{"$f":"$L$43:$M$43=0","v":true},{"$f":"$M$43:$M$43=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767}]
[null,null,null,null,null,null,null,null,{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0}]

{"sheet":"Tariff_Variation","index":15,"n_rows":120,"n_cols":11,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"DBNGP, DBNGP Tariff Model, Draft Decision, August 2025"}]
["Annual Tariff Variation"]
[]
["Information"]
["Step 1",null,"At the Inputs sheet, update the annual Debt Risk Premium for the Variation Year at Cells (AE11:AH11)."]
[null,null,"The Trailing Averaged Debt Risk Premium will be automatically calculated and used to produce the WACC for the Variation Year."]
[null,null,"Press the [Calculate] button and wait for a few seconds."]
[null,null,"Modelled tariff in both real and nominal $/GJ/day will be produced."]
[]
["Step 2",null,{"$f":"\"Populate the actual September CPI (proxy CPI) of the year prior to the Variation Year, at Row \"&ROW(20:20) & \" below\"","v":"Populate the actual September CPI (proxy CPI) of the year prior to the Variation Year, at Row 20 below"}]
[null,null,"This proxy CPI will be used to convert the modelled tariff in Real December 2024$ to a Nominal $ for the Variation Year"]
[null,null,"The Reference Tariff will be displayed in the Reference Tariff / Tariff Variation section below."]
[]
[]
[null,null,null,null,{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
[null,"Modelled December CPI",null,null,{"$f":"Inputs!AH24","v":142.27163999999999},{"$f":"Inputs!AI24","v":145.20243578399999},{"$f":"Inputs!AJ24","v":148.19360596115038},{"$f":"Inputs!AK24","v":151.24639424395008},{"$f":"Inputs!AL24","v":154.36206996537544},{"$f":"Inputs!AM24","v":157.54192860666217}]
[null,"Modelled Inflation",null,null,{"$f":"Inputs!AH25","v":2.06E-2},{"$f":"Inputs!AI25","v":2.06E-2},{"$f":"Inputs!AJ25","v":2.06E-2},{"$f":"Inputs!AK25","v":2.06E-2},{"$f":"Inputs!AL25","v":2.06E-2},{"$f":"Inputs!AM25","v":2.06E-2}]
[]
[null,null,null,{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029}]
[null,"Actual September CPI (proxy)",null,135.30000000000001,139.1,"","","","","","<-- Update the actual September CPIs"]
[null,null,null,null,null,{"$f":"IF(AND(F20=\"\",F$15=Recalc_From_Year),\"Update the Sep \"&TEXT(F19,\"0\")&\" CPI\",\"\")","v":"Update the Sep 2025 CPI"},{"$f":"IF(AND(G20=\"\",G$15=Recalc_From_Year),\"Update the Sep \"&TEXT(G19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(H20=\"\",H$15=Recalc_From_Year),\"Update the Sep \"&TEXT(H19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(I20=\"\",I$15=Recalc_From_Year),\"Update the Sep \"&TEXT(I19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(J20=\"\",J$15=Recalc_From_Year),\"Update the Sep \"&TEXT(J19,\"0\")&\" CPI\",\"\")","v":""}]
[]
[null,"Forecast Tariff (Modelled)"]
[null,"Forecast Year",null,null,null,null,{"$f":"G$15","v":2027},2028,2029,2030]
[null,null,null,null,null,null,"Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec"]
[null,"Full Haul T1 Service (T1 Service)"]
[null,"Tariff [$ OD /GJ/day]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN266","v":2.2644437067536467},{"$f":"CoS_Tariff_Revenue!AO266","v":2.3110912471127714},{"$f":"CoS_Tariff_Revenue!AP266","v":2.3586997268032945},{"$f":"CoS_Tariff_Revenue!AQ266","v":2.4072889411754423}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN267","v":0.1353168069093009},{"$f":"CoS_Tariff_Revenue!AO267","v":0.13810433313163248},{"$f":"CoS_Tariff_Revenue!AP267","v":0.14094928239414412},{"$f":"CoS_Tariff_Revenue!AQ267","v":0.14385283761146347}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN268","v":2.3997605136629474},{"$f":"CoS_Tariff_Revenue!AO268","v":2.4491955802444036},{"$f":"CoS_Tariff_Revenue!AP268","v":2.4996490091974386},{"$f":"CoS_Tariff_Revenue!AQ268","v":2.551141778786906}]
[null,{"$f":"\"Net Tariff [$/GJ/day \"&Inputs!$E$26&\"]\"","v":"Net Tariff [$/GJ/day 31/12/2024]"}]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN270","v":2.1300747132383764},{"$f":"CoS_Tariff_Revenue!AO270","v":2.1300747132383764},{"$f":"CoS_Tariff_Revenue!AP270","v":2.1300747132383764},{"$f":"CoS_Tariff_Revenue!AQ270","v":2.1300747132383768}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN271","v":0.12728729259818139},{"$f":"CoS_Tariff_Revenue!AO271","v":0.12728729259818139},{"$f":"CoS_Tariff_Revenue!AP271","v":0.12728729259818139},{"$f":"CoS_Tariff_Revenue!AQ271","v":0.12728729259818139}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN272","v":2.2573620058365576},{"$f":"CoS_Tariff_Revenue!AO272","v":2.2573620058365576},{"$f":"CoS_Tariff_Revenue!AP272","v":2.2573620058365576},{"$f":"CoS_Tariff_Revenue!AQ272","v":2.257362005836558}]
[]
[null,"Part Haul T1 Service (P1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN276","v":1.6186159447845938E-3},{"$f":"CoS_Tariff_Revenue!AO276","v":1.6519594332471562E-3},{"$f":"CoS_Tariff_Revenue!AP276","v":1.6859897975720476E-3},{"$f":"CoS_Tariff_Revenue!AQ276","v":1.7207211874020318E-3}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN277","v":9.6723950614225089E-5},{"$f":"CoS_Tariff_Revenue!AO277","v":9.8716463996878119E-5},{"$f":"CoS_Tariff_Revenue!AP277","v":1.0075002315521381E-4},{"$f":"CoS_Tariff_Revenue!AQ277","v":1.028254736322112E-4}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN278","v":1.7153398953988186E-3},{"$f":"CoS_Tariff_Revenue!AO278","v":1.750675897244034E-3},{"$f":"CoS_Tariff_Revenue!AP278","v":1.7867398207272614E-3},{"$f":"CoS_Tariff_Revenue!AQ278","v":1.8235466610342431E-3}]
[null,{"$f":"\"Net Tariff [$/GJ/day/km \"&Inputs!$E$26&\"]\"","v":"Net Tariff [$/GJ/day/km 31/12/2024]"}]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN280","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AO280","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AP280","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AQ280","v":1.5225694876614558E-3}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN281","v":9.0984483629865168E-5},{"$f":"CoS_Tariff_Revenue!AO281","v":9.0984483629865181E-5},{"$f":"CoS_Tariff_Revenue!AP281","v":9.0984483629865181E-5},{"$f":"CoS_Tariff_Revenue!AQ281","v":9.0984483629865181E-5}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN282","v":1.6135539712913206E-3},{"$f":"CoS_Tariff_Revenue!AO282","v":1.6135539712913206E-3},{"$f":"CoS_Tariff_Revenue!AP282","v":1.6135539712913206E-3},{"$f":"CoS_Tariff_Revenue!AQ282","v":1.613553971291321E-3}]
[]
[null,"Back Haul T1 Service (B1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN286","v":1.6186159447845938E-3},{"$f":"CoS_Tariff_Revenue!AO286","v":1.6519594332471562E-3},{"$f":"CoS_Tariff_Revenue!AP286","v":1.6859897975720476E-3},{"$f":"CoS_Tariff_Revenue!AQ286","v":1.7207211874020318E-3}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN287","v":9.6723950614225089E-5},{"$f":"CoS_Tariff_Revenue!AO287","v":9.8716463996878119E-5},{"$f":"CoS_Tariff_Revenue!AP287","v":1.0075002315521381E-4},{"$f":"CoS_Tariff_Revenue!AQ287","v":1.028254736322112E-4}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN288","v":1.7153398953988186E-3},{"$f":"CoS_Tariff_Revenue!AO288","v":1.750675897244034E-3},{"$f":"CoS_Tariff_Revenue!AP288","v":1.7867398207272614E-3},{"$f":"CoS_Tariff_Revenue!AQ288","v":1.8235466610342431E-3}]
[null,{"$f":"\"Net Tariff [$/GJ/day/km \"&Inputs!$E$26&\"]\"","v":"Net Tariff [$/GJ/day/km 31/12/2024]"}]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN290","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AO290","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AP290","v":1.5225694876614556E-3},{"$f":"CoS_Tariff_Revenue!AQ290","v":1.5225694876614558E-3}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN291","v":9.0984483629865168E-5},{"$f":"CoS_Tariff_Revenue!AO291","v":9.0984483629865181E-5},{"$f":"CoS_Tariff_Revenue!AP291","v":9.0984483629865181E-5},{"$f":"CoS_Tariff_Revenue!AQ291","v":9.0984483629865181E-5}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN292","v":1.6135539712913206E-3},{"$f":"CoS_Tariff_Revenue!AO292","v":1.6135539712913206E-3},{"$f":"CoS_Tariff_Revenue!AP292","v":1.6135539712913206E-3},{"$f":"CoS_Tariff_Revenue!AQ292","v":1.613553971291321E-3}]
[]
[]
[null,"Reference Tariff / Tariff Variation (Calculated)"]
[null,"Variation Year",null,null,null,null,{"$f":"IF(G$15<=Recalc_From_Year,G24,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"","","",""]
[null,"Full Haul T1 Service (T1 Service)"]
[null,"Tariff [$ OD /GJ/day]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"IF(G$15<=Recalc_From_Year,ROUND(G32*G$20/$D$20,6),\"\")","v":""},"","",""]
[null,null,"Commodity Tariff",null,null,null,"","","",""]
[null,null,"Total Tariff",null,null,null,{"$f":"IF(OR(G62=\"\",G63=\"\"),\"\",SUM(G62:G63))","v":""},"","",{"$f":"IF(OR(J62=\"\",J63=\"\"),\"\",SUM(J62:J63))","v":""}]
[]
[null,"Part Haul T1 Service (P1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"IF(G$15<=Recalc_From_Year,ROUND(G42*G$20/$D$20,6),\"\")","v":""},"","",""]
[null,null,"Commodity Tariff",null,null,null,"","","",""]
[null,null,"Total Tariff",null,null,null,{"$f":"IF(OR(G68=\"\",G69=\"\"),\"\",SUM(G68:G69))","v":""},{"$f":"IF(OR(H68=\"\",H69=\"\"),\"\",SUM(H68:H69))","v":""},{"$f":"IF(OR(I68=\"\",I69=\"\"),\"\",SUM(I68:I69))","v":""},{"$f":"IF(OR(J68=\"\",J69=\"\"),\"\",SUM(J68:J69))","v":""}]
[]
[null,"Back Haul T1 Service (B1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"IF(G$15<=Recalc_From_Year,ROUND(G52*G$20/$D$20,6),\"\")","v":""},"","",""]
[null,null,"Commodity Tariff",null,null,null,"","","",""]
[null,null,"Total Tariff",null,null,null,{"$f":"IF(OR(G74=\"\",G75=\"\"),\"\",SUM(G74:G75))","v":""},{"$f":"IF(OR(H74=\"\",H75=\"\"),\"\",SUM(H74:H75))","v":""},{"$f":"IF(OR(I74=\"\",I75=\"\"),\"\",SUM(I74:I75))","v":""},{"$f":"IF(OR(J74=\"\",J75=\"\"),\"\",SUM(J74:J75))","v":""}]
[]
[]
[null,"DBP Proposed Reference Tariff"]
[null,"Variation Year",null,null,null,null,{"$f":"G$58","v":""},{"$f":"H$58","v":""},"",""]
[null,null,null,null,null,null,{"$f":"G$59","v":""},{"$f":"H$59","v":""},"",""]
[null,"Full Haul T1 Service (T1 Service)"]
[null,"Tariff [$ OD /GJ/day]"]
[null,null,"Capacity Reservation Tariff"]
[null,null,"Commodity Tariff"]
[null,null,"Total Tariff"]
[]
[null,"Part Haul T1 Service (P1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff"]
[null,null,"Commodity Tariff"]
[null,null,"Total Tariff"]
[]
[null,"Back Haul T1 Service (B1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff"]
[null,null,"Commodity Tariff"]
[null,null,"Total Tariff"]
[]
[]
[null,"Check Calculated - Proposed (Target = 0)"]
[null,"Variation Year",null,null,null,null,{"$f":"G$58","v":""},{"$f":"H$58","v":""},"",""]
[null,null,null,null,null,null,{"$f":"G$59","v":""},{"$f":"H$59","v":""},"",""]
[null,"Full Haul T1 Service (T1 Service)"]
[null,"Tariff [$ OD /GJ/day]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"IF(G62=\"\",\"\",G62-G84)","v":""},{"$f":"IF(H62=\"\",\"\",H62-H84)","v":""},"",""]
[null,null,"Commodity Tariff",null,null,null,{"$f":"IF(G63=\"\",\"\",G63-G85)","v":""},"","",""]
[null,null,"Total Tariff",null,null,null,{"$f":"IF(G64=\"\",\"\",G64-G86)","v":""},"","",""]
[]
[null,"Part Haul T1 Service (P1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"IF(G68=\"\",\"\",G68-G90)","v":""},{"$f":"IF(H68=\"\",\"\",H68-H90)","v":""},"",""]
[null,null,"Commodity Tariff",null,null,null,{"$f":"IF(G69=\"\",\"\",G69-G91)","v":""},"","",""]
[null,null,"Total Tariff",null,null,null,{"$f":"IF(G70=\"\",\"\",G70-G92)","v":""},"","",""]
[]
[null,"Back Haul T1 Service (B1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"IF(G74=\"\",\"\",G74-G96)","v":""},{"$f":"IF(H74=\"\",\"\",H74-H96)","v":""},"",""]
[null,null,"Commodity Tariff",null,null,null,{"$f":"IF(G75=\"\",\"\",G75-G97)","v":""},"","",""]
[null,null,"Total Tariff",null,null,null,{"$f":"IF(G76=\"\",\"\",G76-G98)","v":""},"","",""]