{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Information","Main","WACC","Inputs","CoS_Tariff_Revenue","Tax_CoRE","Asset","Shippers_Asset","Tax_Asset","SolverSheet","Tariff_Variation"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":3,"defined_names":329,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Information","index":0,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, June 2016 [Final Decision]"}]
["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"]
[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(Z11:AC11)."]
[null,"The actual September CPI must also be updated at  at Input Sheet Row 17."]
[null,"After entry of the annual update, click on the [Calculate] button ."]
[null,"The X-Factor (price change) and the revised tariffs at 31-December-2015 $ for the variation year will be computed."]
[null,"This model will also apply the tariff variation mechanism based on the document:"]
[null,"\"Final Decision on Proposed Revisions to the Access Arrangement for the Dampier to Bunbury Natural Gas Pipeline 2016-2020.pdf\", June 2016"]
[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,"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,"Asset","Contains regulatory and non-regulatory shippers' asset base. Includes opening capital base, capital expenditure account. Objective is to compute Opening Asset Base and Depreciation of regulatory assets. Computations are in Real 31-December-2015 $m\n"]
[null,"Shippers_Asset","Contains non-regulatory shippers' asset base. Includes initial capital base, capital expenditure account, Computations are in Real 31-December-2015 $m\n"]
[null,"Tax_Asset","Contains regulatory and non-regulatory shippers' asset base. Includes initial capital base, capital expenditure account. Objective is to compute Tax Depreciation of regulatory assets. Computations are in nominal $m\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\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":1,"n_rows":86,"n_cols":27,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
["ERA, DBNGP Tariff Model, June 2016 [Final Decision]"]
["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",{"$f":"Inputs!Y6","v":2016},{"$f":"Inputs!Z6","v":2017},{"$f":"Inputs!AA6","v":2018},{"$f":"Inputs!AB6","v":2019},{"$f":"Inputs!AC6","v":2020},null,null,null,null,null,null,null,null,null,null,null,"Instruction for Annual Update of DRP:"]
[{"$f":"ROW()","v":6},null,{"$f":"\"Real at \"&Inputs!$E$28","v":"Real at 31/12/2015"},{"$f":"WACC!O$35","v":4.3330375628512163E-2},{"$f":"WACC!P$35","v":4.3330375628512163E-2},{"$f":"WACC!Q$35","v":4.3330375628512163E-2},{"$f":"WACC!R$35","v":4.3330375628512163E-2},{"$f":"WACC!S$35","v":4.3330375628512163E-2},null,null,null,null,null,null,null,null,null,null,null,"(1) Excal VBA Macro must be enabled"]
[{"$f":"ROW()","v":7},null,"Nominal (Vanila)",{"$f":"WACC!O$34","v":5.8250000000000003E-2},{"$f":"WACC!P$34","v":5.8250000000000003E-2},{"$f":"WACC!Q$34","v":5.8250000000000003E-2},{"$f":"WACC!R$34","v":5.8250000000000003E-2},{"$f":"WACC!S$34","v":5.8250000000000003E-2}]
[{"$f":"ROW()","v":8},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,"(3) Click the \"Calculate\" button to recalculate the model"]
[{"$f":"ROW()","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver is used to calculate X-Factor (price change) and Cost of Raising Equity so that Delta=0"]
[{"$f":"ROW()","v":11},null,null,"December 2015","December 2020",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$28&\" [m$]\"","v":"31/12/2015 [m$]"},{"$f":"Inputs!$E$28&\" [m$]\"","v":"31/12/2015 [m$]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"       year in Real $ at \"&Inputs!$E$28","v":"       year in Real $ at 31/12/2015"}]
[{"$f":"ROW()","v":13},null,"Closing Asset Value of DBNGP including BEP Assets",{"$f":"Asset!$X$33","v":3476.1863309884179},{"$f":"Asset!$AC$33","v":3098.7255787492909}]
[{"$f":"ROW()","v":14},null,"Closing Asset Value of DBNGP Assets",{"$f":"Asset!$X$47","v":3456.5495955769561},{"$f":"Asset!$AC$47","v":3080.9413655464573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recalculate for years:",{"$f":"Recalc_From_Year&\" to 2019\"","v":"2016 to 2019"}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"X-Factor_\"&Inputs!Y6","v":"X-Factor_2016"},{"$f":"\"X-Factor_\"&Inputs!Z6","v":"X-Factor_2017"},{"$f":"\"X-Factor_\"&Inputs!AA6","v":"X-Factor_2018"},{"$f":"\"X-Factor_\"&Inputs!AB6","v":"X-Factor_2019"},{"$f":"\"X-Factor_\"&Inputs!AC6","v":"X-Factor_2020"}]
["Revenue Building Block",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) =",{"$f":"SolverSheet!I13","v":-3.8951354017421093E-2},{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta =",{"$f":"SolverSheet!F16","v":0}]
[{"$f":"ROW()","v":18},null,null,{"$f":"\"Real \"","v":"Real "},"Nominal","Real [%]","Nominal [%]",null,null,null,{"$f":"\"Real at \"&Inputs!$E$28&\" [m$]\"","v":"Real at 31/12/2015 [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$28&\"]\"","v":"PV of Total Revenue (CoS) [m$ 31/12/2015]"},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$70:$F$71)","v":453.86493532615373},{"$f":"SUM(CoS_Tariff_Revenue!$F$41:$F$42)","v":453.86493532615367},{"$f":"D20/D$26","v":0.2905823875985023},0.29058238759850191,null,null,"Opex",{"$f":"SUM(CoS_Tariff_Revenue!$AA$70:$AE$71)","v":514.67777738337259},{"$f":"SUM(CoS_Tariff_Revenue!$AA$41:$AE$42)","v":537.2332396812028}]
[{"$f":"ROW()","v":21},null,"Depreciation",{"$f":"CoS_Tariff_Revenue!$F$72","v":426.58962356926065},{"$f":"CoS_Tariff_Revenue!$F$43","v":426.58962356926054},0.27311964792438326,0.27311964792438287,null,null,"Depreciation",{"$f":"SUM(CoS_Tariff_Revenue!$AA$72:$AE$72)","v":482.40466257669596},{"$f":"SUM(CoS_Tariff_Revenue!$AA$43:$AE$43)","v":503.06493103990988},null,null,null,null,null,null,null,"Notes on colour codes"]
[{"$f":"ROW()","v":22},null,"Inflationary Gains on RAB",null,{"$f":"CoS_Tariff_Revenue!$F$44","v":-206.97101204572812},0,-0.13251107579109853,null,null,"Inflationary Gains on RAB",null,{"$f":"SUM(CoS_Tariff_Revenue!$AA$44:$AE$44)","v":-244.23975881222555}]
[{"$f":"ROW()","v":23},null,"Return on Asset",{"$f":"CoS_Tariff_Revenue!$F$73","v":636.11020835033059},{"$f":"CoS_Tariff_Revenue!$F$45","v":843.08122039606042},0.40726306160970432,0.53977413740080349,null,null,"Return on Asset",{"$f":"SUM(CoS_Tariff_Revenue!$AA$73:$AE$73)","v":719.68918194338721},{"$f":"SUM(CoS_Tariff_Revenue!$AA$45:$AE$45)","v":994.89272383301659},null,null,null,null,null,null,null,"Number","===>","Data entries"]
[{"$f":"ROW()","v":24},null,"Tax",{"$f":"CoS_Tariff_Revenue!$F$74","v":75.583408094265963},{"$f":"CoS_Tariff_Revenue!$F$46","v":75.583408094265948},4.8391504779016908E-2,4.8391504779016839E-2,null,null,"Tax",{"$f":"SUM(CoS_Tariff_Revenue!$AA$74:$AE$74)","v":85.592131895567434},{"$f":"SUM(CoS_Tariff_Revenue!$AA$46:$AE$46)","v":89.306184979688993},null,null,null,null,null,null,null,"Number","===>","Number or texts that are linked to other sheet"]
[{"$f":"ROW()","v":25},null,"Imputation Credits",{"$f":"CoS_Tariff_Revenue!$F$75","v":-30.233363237706385},{"$f":"CoS_Tariff_Revenue!$F$47","v":-30.233363237706381},-1.9356601911606763E-2,-1.9356601911606739E-2,null,null,"Imputation Credits",{"$f":"SUM(CoS_Tariff_Revenue!$AA$75:$AE$75)","v":-34.236852758226973},{"$f":"SUM(CoS_Tariff_Revenue!$AA$47:$AE$47)","v":-35.722473991875596},null,null,null,null,null,null,null,"Number","===>","Contains formula that is not consistent with the others in the same row"]
[{"$f":"ROW()","v":26},null,"Total Revenue (Cost of Service)",{"$f":"SUM(D20:D25)","v":1561.9148121023045},{"$f":"SUM(E20:E25)","v":1561.9148121023063},1,1,null,null,"Total Revenue (Cost of Service)",{"$f":"SUM(K20:K25)","v":1768.1269010407964},{"$f":"SUM(L20:L25)","v":1844.5348467297172},null,null,null,null,null,null,null,"-Number","===>","Excel formatting for negative number"]
[{"$f":"ROW()","v":27},null,"Tariff Revenue",{"$f":"CoS_Tariff_Revenue!$F$78","v":1561.9148121023061},{"$f":"CoS_Tariff_Revenue!$F$50","v":1561.9148121023054},null,null,null,null,"Tariff Revenue",{"$f":"SUM(CoS_Tariff_Revenue!$AA$78:$AE$78)","v":1769.3910141004835},{"$f":"SUM(CoS_Tariff_Revenue!$AA$50:$AE$50)","v":1846.3199642201482}]
[{"$f":"ROW()","v":28},null,"Check:",{"$f":"IF(ROUND(D26-D27,8)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(E26-E27,8)=0,\"OK\",\"Wrong\")","v":"OK"},null,null,null,null,"Difference (CoS-Tariff Revenue)",{"$f":"K26-K27","v":-1.2641130596871335},{"$f":"L26-L27","v":-1.7851174904310483}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30}]
["Check on Building Block"]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33},{"$f":"\"PV of Regulatory Revenue [m$ \"&Inputs!$E$28&\"]\"","v":"PV of Regulatory Revenue [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":34},null,"Asset Opening Value",{"$f":"-CoS_Tariff_Revenue!$F$101","v":3476.1863309884179}]
[{"$f":"ROW()","v":35},null,"Asset Residual Value",{"$f":"-CoS_Tariff_Revenue!$F$103","v":-2506.5354935915243}]
[{"$f":"ROW()","v":36},null,"Opex",{"$f":"-CoS_Tariff_Revenue!$F$97","v":453.86493532615361}]
[{"$f":"ROW()","v":37},null,"Capex",{"$f":"-CoS_Tariff_Revenue!$F$102","v":93.048994522697853}]
[{"$f":"ROW()","v":38},null,"Tax",{"$f":"-CoS_Tariff_Revenue!$F$98","v":75.583408094265948}]
[{"$f":"ROW()","v":39},null,"Imputation Credits",{"$f":"-CoS_Tariff_Revenue!$F$99","v":-30.233363237706381}]
[{"$f":"ROW()","v":40},null,"Regulatory Revenue",{"$f":"SUM(D34:D39)","v":1561.9148121023045}]
[{"$f":"ROW()","v":41},null,"Check:",{"$f":"IF(ROUND(D26-D40,8)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":42}]
["PV of Forecast Revenue",null,null,null,null,null,null,null,null,"Total of Forecast Revenue"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,{"$f":"\"Real at \"&Inputs!$E$28&\" [m$]\"","v":"Real at 31/12/2015 [m$]"},"Nominal [m$]"]
[{"$f":"ROW()","v":45},{"$f":"\"PV of Forecast Revenue [m$ \"&Inputs!$E$28&\"]\"","v":"PV of Forecast Revenue [m$ 31/12/2015]"},null,null,null,null,null,null,null,"Total of Forecast Revenue"]
[{"$f":"ROW()","v":46},null,"Capacity Reservation",{"$f":"CoS_Tariff_Revenue!$F176","v":1432.7005827750709},null,null,null,null,null,"Capacity Reservation",{"$f":"SUM(CoS_Tariff_Revenue!$AA$176:$AE$176)","v":1622.6442626589128},{"$f":"SUM(CoS_Tariff_Revenue!$AA$166:$AE$166)","v":1693.0668165945683}]
[{"$f":"ROW()","v":47},null,"Commodity",{"$f":"CoS_Tariff_Revenue!$F177","v":129.21422932723542},null,null,null,null,null,"Commodity",{"$f":"SUM(CoS_Tariff_Revenue!$AA$177:$AE$177)","v":146.74675144157061},{"$f":"SUM(CoS_Tariff_Revenue!$AA$167:$AE$167)","v":153.25314762557989}]
[{"$f":"ROW()","v":48},null,"Regulated Revenue",{"$f":"CoS_Tariff_Revenue!$F178","v":1561.9148121023061},null,null,null,null,null,"Regulated Revenue",{"$f":"SUM(CoS_Tariff_Revenue!$AA$178:$AE$178)","v":1769.3910141004835},{"$f":"SUM(CoS_Tariff_Revenue!$AA$168:$AE$168)","v":1846.3199642201482}]
[{"$f":"ROW()","v":49},null,"Check:",{"$f":"IF(ROUND(D26-D48,5)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
["Forecast Tariff",null,null,{"$f":"CoS_Tariff_Revenue!AA$6","v":2016},{"$f":"CoS_Tariff_Revenue!AB$6","v":2017},{"$f":"CoS_Tariff_Revenue!AC$6","v":2018},{"$f":"CoS_Tariff_Revenue!AD$6","v":2019},{"$f":"CoS_Tariff_Revenue!AE$6","v":2020}]
[null,null,null,"Jul-Dec","Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec"]
[{"$f":"ROW()","v":54},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":55},{"$f":"\"Tariff [$/GJ/day \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day 31/12/2015]"}]
[{"$f":"ROW()","v":56},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!Z$189","v":1.1486801445293178},{"$f":"CoS_Tariff_Revenue!AB$189","v":1.148680144529318},{"$f":"CoS_Tariff_Revenue!AC$189","v":1.1486801445293178},{"$f":"CoS_Tariff_Revenue!AD$189","v":1.1486801445293178},{"$f":"CoS_Tariff_Revenue!AE$189","v":1.1486801445293178}]
[{"$f":"ROW()","v":57},null,"Comodity Tariff",{"$f":"CoS_Tariff_Revenue!Z$190","v":0.12669195398879662},{"$f":"CoS_Tariff_Revenue!AB$190","v":0.12669195398879662},{"$f":"CoS_Tariff_Revenue!AC$190","v":0.12669195398879662},{"$f":"CoS_Tariff_Revenue!AD$190","v":0.12669195398879662},{"$f":"CoS_Tariff_Revenue!AE$190","v":0.12669195398879662}]
[{"$f":"ROW()","v":58},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!Z$191","v":1.2753720985181145},{"$f":"CoS_Tariff_Revenue!AB$191","v":1.2753720985181145},{"$f":"CoS_Tariff_Revenue!AC$191","v":1.2753720985181145},{"$f":"CoS_Tariff_Revenue!AD$191","v":1.2753720985181145},{"$f":"CoS_Tariff_Revenue!AE$191","v":1.2753720985181145}]
[{"$f":"ROW()","v":59},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":60},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2015]"}]
[{"$f":"ROW()","v":61},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!Z$199","v":8.2107229773360822E-4},{"$f":"CoS_Tariff_Revenue!AB$199","v":8.2107229773360822E-4},{"$f":"CoS_Tariff_Revenue!AC$199","v":8.2107229773360801E-4},{"$f":"CoS_Tariff_Revenue!AD$199","v":8.2107229773360811E-4},{"$f":"CoS_Tariff_Revenue!AE$199","v":8.2107229773360822E-4}]
[{"$f":"ROW()","v":62},null,"Comodity Tariff",{"$f":"CoS_Tariff_Revenue!Z$200","v":9.0558937804715241E-5},{"$f":"CoS_Tariff_Revenue!AB$200","v":9.0558937804715241E-5},{"$f":"CoS_Tariff_Revenue!AC$200","v":9.0558937804715255E-5},{"$f":"CoS_Tariff_Revenue!AD$200","v":9.0558937804715255E-5},{"$f":"CoS_Tariff_Revenue!AE$200","v":9.0558937804715241E-5}]
[{"$f":"ROW()","v":63},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!Z$201","v":9.1163123553832353E-4},{"$f":"CoS_Tariff_Revenue!AB$201","v":9.1163123553832342E-4},{"$f":"CoS_Tariff_Revenue!AC$201","v":9.1163123553832342E-4},{"$f":"CoS_Tariff_Revenue!AD$201","v":9.1163123553832332E-4},{"$f":"CoS_Tariff_Revenue!AE$201","v":9.1163123553832342E-4}]
[{"$f":"ROW()","v":64},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":65},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2015]"}]
[{"$f":"ROW()","v":66},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!Z$209","v":8.2107229773360822E-4},{"$f":"CoS_Tariff_Revenue!AB$209","v":8.2107229773360822E-4},{"$f":"CoS_Tariff_Revenue!AC$209","v":8.2107229773360801E-4},{"$f":"CoS_Tariff_Revenue!AD$209","v":8.2107229773360811E-4},{"$f":"CoS_Tariff_Revenue!AE$209","v":8.2107229773360822E-4}]
[{"$f":"ROW()","v":67},null,"Comodity Tariff",{"$f":"CoS_Tariff_Revenue!Z$210","v":9.0558937804715241E-5},{"$f":"CoS_Tariff_Revenue!AB$210","v":9.0558937804715241E-5},{"$f":"CoS_Tariff_Revenue!AC$210","v":9.0558937804715255E-5},{"$f":"CoS_Tariff_Revenue!AD$210","v":9.0558937804715255E-5},{"$f":"CoS_Tariff_Revenue!AE$210","v":9.0558937804715241E-5}]
[{"$f":"ROW()","v":68},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!Z$211","v":9.1163123553832353E-4},{"$f":"CoS_Tariff_Revenue!AB$211","v":9.1163123553832342E-4},{"$f":"CoS_Tariff_Revenue!AC$211","v":9.1163123553832342E-4},{"$f":"CoS_Tariff_Revenue!AD$211","v":9.1163123553832332E-4},{"$f":"CoS_Tariff_Revenue!AE$211","v":9.1163123553832342E-4}]
[{"$f":"ROW()","v":69}]
["Reference Tariff",null,null,{"$f":"IF(Tariff_Variation!E$58=\"\",\"\",Tariff_Variation!E$58)","v":2016},{"$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$58)","v":""}]
[null,null,null,{"$f":"IF(Tariff_Variation!E$59=\"\",\"\",Tariff_Variation!E$59)","v":"Jul-Dec"},{"$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":"ROW()","v":72},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":73},"Tariff [$/GJ/day]"]
[{"$f":"ROW()","v":74},null,"Capacity Reservation Tariff",{"$f":"IF(Tariff_Variation!E$62=\"\",\"\",Tariff_Variation!E$62)","v":1.1659539999999999},{"$f":"IF(Tariff_Variation!F$62=\"\",\"\",Tariff_Variation!F$62)","v":""},{"$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":"ROW()","v":75},null,"Comodity Tariff",{"$f":"IF(Tariff_Variation!E$63=\"\",\"\",Tariff_Variation!E$63)","v":0.12859699999999999},{"$f":"IF(Tariff_Variation!F$63=\"\",\"\",Tariff_Variation!F$63)","v":""},{"$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":"ROW()","v":76},null,"Total Tariff",{"$f":"IF(Tariff_Variation!E$64=\"\",\"\",Tariff_Variation!E$64)","v":1.294551},{"$f":"IF(Tariff_Variation!F$64=\"\",\"\",Tariff_Variation!F$64)","v":""},{"$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":"ROW()","v":77},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":78},"Tariff [$/GJ/day/km"]
[{"$f":"ROW()","v":79},null,"Capacity Reservation Tariff",{"$f":"IF(Tariff_Variation!E$68=\"\",\"\",Tariff_Variation!E$68)","v":8.3299999999999997E-4},{"$f":"IF(Tariff_Variation!F$68=\"\",\"\",Tariff_Variation!F$68)","v":""},{"$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":"ROW()","v":80},null,"Comodity Tariff",{"$f":"IF(Tariff_Variation!E$69=\"\",\"\",Tariff_Variation!E$69)","v":9.2E-5},{"$f":"IF(Tariff_Variation!F$69=\"\",\"\",Tariff_Variation!F$69)","v":""},{"$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":"ROW()","v":81},null,"Total Tariff",{"$f":"IF(Tariff_Variation!E$70=\"\",\"\",Tariff_Variation!E$70)","v":9.2500000000000004E-4},{"$f":"IF(Tariff_Variation!F$70=\"\",\"\",Tariff_Variation!F$70)","v":""},{"$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":"ROW()","v":82},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":83},"Tariff [$/GJ/day/km"]
[{"$f":"ROW()","v":84},null,"Capacity Reservation Tariff",{"$f":"IF(Tariff_Variation!E$74=\"\",\"\",Tariff_Variation!E$74)","v":8.3299999999999997E-4},{"$f":"IF(Tariff_Variation!F$74=\"\",\"\",Tariff_Variation!F$74)","v":""},{"$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":"ROW()","v":85},null,"Comodity Tariff",{"$f":"IF(Tariff_Variation!E$75=\"\",\"\",Tariff_Variation!E$75)","v":9.2E-5},{"$f":"IF(Tariff_Variation!F$75=\"\",\"\",Tariff_Variation!F$75)","v":""},{"$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":"ROW()","v":86},null,"Total Tariff",{"$f":"IF(Tariff_Variation!E$76=\"\",\"\",Tariff_Variation!E$76)","v":9.2500000000000004E-4},{"$f":"IF(Tariff_Variation!F$76=\"\",\"\",Tariff_Variation!F$76)","v":""},{"$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":""}]

{"sheet":"WACC","index":2,"n_rows":58,"n_cols":20,"rows_kept":58,"cut":false,"hidden":false,"merged":[[3,2,5,2]]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, June 2016 [Final Decision]"}]
["WACC"]
["Ref",{"$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}]
[{"$f":"ROW()","v":4},null,"Determination of the Weighted Average Cost of Capital (WACC)",null,"DBNGP",null,"ERA",null,"DBNGP",null,"ERA",null,"ERA",null,"ERA","ERA","ERA","ERA","ERA"]
[{"$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"]
[{"$f":"ROW()","v":6},null,null,null,"2010-03-01",null,"2011-02-28",null,"2011-04-18",null,"31/09/2011",null,{"$f":"K6","v":"31/09/2011"},null,"2016-06-10"]
[{"$f":"ROW()","v":7},null,"Nominal Risk Free Rate (Rfn)",null,null,null,5.4600000000000003E-2,null,null,null,3.7999999999999999E-2,null,{"$f":"K7","v":3.7999999999999999E-2},null,1.7999999999999999E-2,{"$f":"O7","v":1.7999999999999999E-2},{"$f":"P7","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2]
[{"$f":"ROW()","v":8},null,"Real Risk Free Rate (Rfr)",null,null,null,{"$f":"((1+G7)/(G9+1))-1","v":2.7374573794447077E-2},null,null,null,{"$f":"((1+K7)/(K9+1))-1","v":1.0218978102189746E-2},null,{"$f":"K8","v":1.0218978102189746E-2},null,{"$f":"((1+O7)/(O9+1))-1","v":3.6478359459726217E-3},{"$f":"((1+P7)/(P9+1))-1","v":3.6478359459726217E-3},3.6478359459726217E-3,3.6478359459726217E-3,3.6478359459726217E-3]
[{"$f":"ROW()","v":9},null,"Inflation Rate for WACC (I)",null,2.52E-2,null,2.6499999999999999E-2,null,2.5700000000000001E-2,null,2.75E-2,null,2.75E-2,null,1.43E-2,{"$f":"O9","v":1.43E-2},{"$f":"P9","v":1.43E-2},1.43E-2,1.43E-2]
[{"$f":"ROW()","v":10},null,"Debt Proportion (D)",null,0.6,null,0.6,null,0.6,null,0.6,null,0.6,null,0.6,{"$f":"O10","v":0.6},0.6,0.6,0.6]
[{"$f":"ROW()","v":11},null,"Equity Proportion (E)",null,0.4,null,{"$f":"1-G10","v":0.4},null,0.4,null,{"$f":"1-K10","v":0.4},null,0.4,null,{"$f":"1-O10","v":0.4},{"$f":"1-P10","v":0.4},0.4,0.4,0.4]
[{"$f":"ROW()","v":12},null,"5 year IRS (effective yield)",null,null,null,null,null,null,null,null,null,null,null,2.1000000000000001E-2,{"$f":"O12","v":2.1000000000000001E-2},{"$f":"P12","v":2.1000000000000001E-2},{"$f":"Q12","v":2.1000000000000001E-2},{"$f":"R12","v":2.1000000000000001E-2}]
[{"$f":"ROW()","v":13},null,"Cost of Debt; Debt Risk Premium (Drp)",null,null,null,3.124E-2,null,null,null,3.143E-2,null,{"$f":"K13","v":3.143E-2},null,2.716E-2,{"$f":"IF(P38=\"\",O13,P38)","v":2.716E-2},{"$f":"IF(Q38=\"\",P13,Q38)","v":2.716E-2},2.716E-2,2.716E-2]
[{"$f":"ROW()","v":14},null,"Cost of Debt; Debt Issuing Cost (Disc)",null,null,null,1.25E-3,null,null,null,1.25E-3,null,1.25E-3,null,1.2499999999999998E-3,{"$f":"O14","v":1.2499999999999998E-3},{"$f":"P14","v":1.2499999999999998E-3},1.2499999999999998E-3,1.2499999999999998E-3]
[{"$f":"ROW()","v":15},null,"Cost of Debt; Hedging Cost",null,null,null,null,null,null,null,null,null,null,null,1.14E-3,{"$f":"O15","v":1.14E-3},1.14E-3,1.14E-3,1.14E-3]
[{"$f":"ROW()","v":16},null,"Cost of Debt; 5 year Interest Rate Swap Spread",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O13-O7","v":9.1600000000000015E-3},9.1600000000000015E-3,9.1600000000000015E-3,9.1600000000000015E-3,9.1600000000000015E-3]
[{"$f":"ROW()","v":17},null,"Cost of Debt; Risk Margin (DRm)",null,null,null,{"$f":"SUM(G13:G14)","v":3.2489999999999998E-2},null,null,null,{"$f":"SUM(K13:K14)","v":3.2680000000000001E-2},null,3.2680000000000001E-2,null,{"$f":"O12+O13+O14+O15-O7","v":3.2550000000000009E-2},{"$f":"P12+P13+P14+P15-P7","v":3.2550000000000009E-2},{"$f":"Q12+Q13+Q14+Q15-Q7","v":3.2550000000000009E-2},{"$f":"R12+R13+R14+R15-R7","v":3.2550000000000009E-2},{"$f":"S12+S13+S14+S15-S7","v":3.2550000000000009E-2}]
[{"$f":"ROW()","v":18},null,"Australian Market Risk Premium (Rp)",null,null,null,0.06,null,null,null,0.06,null,0.06,null,7.3999999999999996E-2,{"$f":"O18","v":7.3999999999999996E-2},{"$f":"P18","v":7.3999999999999996E-2},7.3999999999999996E-2,7.3999999999999996E-2]
[{"$f":"ROW()","v":19},null,"Equity Beta (Be)",null,null,null,0.8,null,null,null,0.8,null,0.8,null,0.7,{"$f":"O19","v":0.7},0.7,0.7,0.7]
[{"$f":"ROW()","v":20},null,"Corporate Tax Rate (T)",null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,{"$f":"O20","v":0.3},0.3,0.3,0.3]
[{"$f":"ROW()","v":21},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]
[{"$f":"ROW()","v":22},null,"Imputation Adj (G)",null,{"$f":"(1-E20)/(1-E20*(1-E21))","v":1},null,{"$f":"(1-G20)/(1-G20*(1-G21))","v":0.81490104772991845},null,null,null,{"$f":"(1-K20)/(1-K20*(1-K21))","v":0.90322580645161277},null,0.90322580645161277,null,{"$f":"(1-O20)/(1-O20*(1-O21))","v":0.85365853658536572},{"$f":"(1-P20)/(1-P20*(1-P21))","v":0.85365853658536572},0.85365853658536572,0.85365853658536572,0.85365853658536572]
[{"$f":"ROW()","v":23},"Debt"]
[{"$f":"ROW()","v":24},null,"Nominal Cost of Debt (DPn)",null,9.7299999999999998E-2,null,{"$f":"G7+G17","v":8.7090000000000001E-2},null,9.5200000000000007E-2,null,{"$f":"K7+K17","v":7.0679999999999993E-2},null,7.0679999999999993E-2,null,{"$f":"O7+O17","v":5.0550000000000012E-2},{"$f":"P7+P17","v":5.0550000000000012E-2},{"$f":"Q7+Q17","v":5.0550000000000012E-2},{"$f":"R7+R17","v":5.0550000000000012E-2},{"$f":"S7+S17","v":5.0550000000000012E-2}]
[{"$f":"ROW()","v":25},"Equity"]
[{"$f":"ROW()","v":26},null,"Nominal Pre Tax Cost of Equity (EPn)",null,0.13500000000000001,null,{"$f":"G28/(1-G20*(1-G21))","v":0.11944121071012806},null,0.125,null,{"$f":"K28/(1-K20*(1-K21))","v":0.11096774193548387},null,0.11096774193548387,null,{"$f":"O28/(1-O20*(1-O21))","v":8.5121951219512174E-2},{"$f":"P28/(1-P20*(1-P21))","v":8.5121951219512174E-2},8.5121951219512174E-2,8.5121951219512174E-2,8.5121951219512174E-2]
[{"$f":"ROW()","v":27},null,"Real Pre Tax Cost of Equity (EPr)",null,null,null,{"$f":"(1+G26)/(1+G9)-1","v":9.0541851641625204E-2},null,null,null,{"$f":"(1+K26)/(1+K9)-1","v":8.1233812102660563E-2},null,8.1233812102660563E-2,null,{"$f":"(1+O26)/(1+O9)-1","v":6.9823475519582345E-2},{"$f":"(1+P26)/(1+P9)-1","v":6.9823475519582345E-2},{"$f":"(1+Q26)/(1+Q9)-1","v":6.9823475519582345E-2},{"$f":"(1+R26)/(1+R9)-1","v":6.9823475519582345E-2},{"$f":"(1+S26)/(1+S9)-1","v":6.9823475519582345E-2}]
[{"$f":"ROW()","v":28},null,"Nominal After Tax Cost of Equity (EAn)",null,null,null,{"$f":"G7+G18*G19","v":0.1026},null,null,null,{"$f":"K7+K18*K19","v":8.5999999999999993E-2},null,8.5999999999999993E-2,null,{"$f":"O7+O18*O19","v":6.9799999999999987E-2},{"$f":"P7+P18*P19","v":6.9799999999999987E-2},6.9799999999999987E-2,6.9799999999999987E-2,6.9799999999999987E-2]
[{"$f":"ROW()","v":29},null,"Real After Tax Cost of Equity (EAr)",null,null,null,{"$f":"(1+G28)/(1+G9)-1","v":7.4135411592791023E-2},null,null,null,{"$f":"(1+K28)/(1+K9)-1","v":5.6934306569343063E-2},null,5.6934306569343063E-2,null,{"$f":"(1+O28)/(1+O9)-1","v":5.4717539189588882E-2},{"$f":"(1+P28)/(1+P9)-1","v":5.4717539189588882E-2},{"$f":"(1+Q28)/(1+Q9)-1","v":5.4717539189588882E-2},{"$f":"(1+R28)/(1+R9)-1","v":5.4717539189588882E-2},{"$f":"(1+S28)/(1+S9)-1","v":5.4717539189588882E-2}]
[{"$f":"ROW()","v":30},"WACC; Pre-tax Officer (Market Practise or Forward Transformation)"]
[{"$f":"ROW()","v":31},null,"Nominal Pre Tax WACC (WPn)",null,{"$f":"E26*(1/(1-E20*(1-E21))*E11)+E24*E10","v":0.13552285714285714},null,{"$f":"G26*G11+G24*G10","v":0.10003048428405123},null,{"$f":"I26*(1/(1-I20*(1-I21))*I11)+I24*I10","v":0.12854857142857146},null,{"$f":"K26*K11+K24*K10","v":8.6795096774193545E-2},null,8.6795096774193545E-2,null,{"$f":"O26*O11+O24*O10","v":6.4378780487804876E-2},{"$f":"P26*P11+P24*P10","v":6.4378780487804876E-2},{"$f":"Q26*Q11+Q24*Q10","v":6.4378780487804876E-2},{"$f":"R26*R11+R24*R10","v":6.4378780487804876E-2},{"$f":"S26*S11+S24*S10","v":6.4378780487804876E-2}]
[{"$f":"ROW()","v":32},null,"Real Pre Tax WACC (WPr)",null,{"$f":"(1+E31)/(1+E9)- 1","v":0.10761105846942765},null,{"$f":"(1+G31)/(1+G9)-1","v":7.1632230184170753E-2},null,{"$f":"(1+I31)/(1+I9)- 1","v":0.10027159152634435},null,{"$f":"(1+K31)/(1+K9)-1","v":5.770812338121023E-2},null,5.770812338121023E-2,null,{"$f":"(1+O31)/(1+O9)-1","v":4.9372750160509682E-2},{"$f":"(1+P31)/(1+P9)-1","v":4.9372750160509682E-2},{"$f":"(1+Q31)/(1+Q9)-1","v":4.9372750160509682E-2},{"$f":"(1+R31)/(1+R9)-1","v":4.9372750160509682E-2},{"$f":"(1+S31)/(1+S9)-1","v":4.9372750160509682E-2}]
[{"$f":"ROW()","v":33},"WACC:  Vanilla"]
[{"$f":"ROW()","v":34},null,"Nominal After Tax WACC (WVAn)",null,null,null,{"$f":"G10*G24+G11*G28","v":9.3294000000000002E-2},null,null,null,{"$f":"K10*K24+K11*K28","v":7.6807999999999987E-2},null,7.6807999999999987E-2,null,{"$f":"O10*O24+O11*O28","v":5.8250000000000003E-2},{"$f":"P10*P24+P11*P28","v":5.8250000000000003E-2},{"$f":"Q10*Q24+Q11*Q28","v":5.8250000000000003E-2},{"$f":"R10*R24+R11*R28","v":5.8250000000000003E-2},{"$f":"S10*S24+S11*S28","v":5.8250000000000003E-2}]
[{"$f":"ROW()","v":35},null,"Real After Tax WACC (WVAr)",null,null,null,{"$f":"(1+G34)/(1+G9)-1","v":6.506965416463717E-2},null,null,null,{"$f":"(1+K34)/(1+K9)-1","v":4.7988321167883097E-2},null,4.7988321167883097E-2,null,{"$f":"(1+O34)/(1+O9)-1","v":4.3330375628512163E-2},{"$f":"(1+P34)/(1+P9)-1","v":4.3330375628512163E-2},{"$f":"(1+Q34)/(1+Q9)-1","v":4.3330375628512163E-2},{"$f":"(1+R34)/(1+R9)-1","v":4.3330375628512163E-2},{"$f":"(1+S34)/(1+S9)-1","v":4.3330375628512163E-2}]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37},"Cost of Debt; Debt Risk Premium (Drp)"]
[{"$f":"ROW()","v":38},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O13","v":2.716E-2},{"$f":"IF(Inputs!Z12=\"\",\"\",Inputs!Z12)","v":""},{"$f":"IF(Inputs!AA12=\"\",\"\",Inputs!AA12)","v":""},{"$f":"IF(Inputs!AB12=\"\",\"\",Inputs!AB12)","v":""},{"$f":"IF(Inputs!AC12=\"\",\"\",Inputs!AC12)","v":""}]
[{"$f":"ROW()","v":39},null,"Modelled DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O38=\"\",N39,O38)","v":2.716E-2},{"$f":"IF(P38=\"\",O39,P38)","v":2.716E-2},2.716E-2,2.716E-2,2.716E-2]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41},null,"Annual Update of Debt Risk Premium",null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020]
[{"$f":"ROW()","v":42},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(O45:O59),5)","v":2.716E-2},{"$f":"IF(P48=\"\",\"\",ROUND(AVERAGE(P45:P59),5))","v":""},{"$f":"IF(Q47=\"\",\"\",ROUND(AVERAGE(Q45:Q59),5))","v":""},{"$f":"IF(R46=\"\",\"\",ROUND(AVERAGE(R45:R59),5))","v":""},{"$f":"IF(S45=\"\",\"\",ROUND(AVERAGE(S45:S59),5))","v":""},"This  number is automatically updated in the Inputs sheet at Row 11"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,"Annual Debt Risk Premium, Year",null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020]
[{"$f":"ROW()","v":45},null,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AC$11=\"\",\"\",Inputs!AC$11)","v":""}]
[{"$f":"ROW()","v":46},null,{"$f":"C45-1","v":2019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AB$11=\"\",\"\",Inputs!AB$11)","v":""},{"$f":"R46","v":""}]
[{"$f":"ROW()","v":47},null,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AA$11=\"\",\"\",Inputs!AA$11)","v":""},{"$f":"Q47","v":""},""]
[{"$f":"ROW()","v":48},null,2017,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!Z$11=\"\",\"\",Inputs!Z$11)","v":""},"","",""]
[{"$f":"ROW()","v":49},null,2016,null,null,null,null,null,null,null,null,null,null,null,2.6120000000000001E-2,{"$f":"O49","v":2.6120000000000001E-2},2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2]
[{"$f":"ROW()","v":50},null,2015,null,null,null,null,null,null,null,null,null,null,null,2.07E-2,{"$f":"O50","v":2.07E-2},2.07E-2,2.07E-2,2.07E-2]
[{"$f":"ROW()","v":51},null,2014,null,null,null,null,null,null,null,null,null,null,null,2.2509999999999999E-2,{"$f":"O51","v":2.2509999999999999E-2},2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2]
[{"$f":"ROW()","v":52},null,2013,null,null,null,null,null,null,null,null,null,null,null,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2]
[{"$f":"ROW()","v":53},null,2012,null,null,null,null,null,null,null,null,null,null,null,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2]
[{"$f":"ROW()","v":54},null,2011,null,null,null,null,null,null,null,null,null,null,null,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2]
[{"$f":"ROW()","v":55},null,2010,null,null,null,null,null,null,null,null,null,null,null,2.1250000000000002E-2,{"$f":"O55","v":2.1250000000000002E-2},{"$f":"P55","v":2.1250000000000002E-2},{"$f":"Q55","v":2.1250000000000002E-2}]
[{"$f":"ROW()","v":56},null,2009,null,null,null,null,null,null,null,null,null,null,null,4.6240000000000003E-2,4.6240000000000003E-2,4.6240000000000003E-2]
[{"$f":"ROW()","v":57},null,2008,null,null,null,null,null,null,null,null,null,null,null,3.7560000000000003E-2,3.7560000000000003E-2]
[{"$f":"ROW()","v":58},null,2007,null,null,null,null,null,null,null,null,null,null,null,1.1299999999999999E-2]

{"sheet":"Inputs","index":3,"n_rows":1152,"n_cols":30,"rows_kept":1152,"cut":false,"hidden":false,"merged":[[1153,13,1153,18],[1153,19,1153,23],[1153,24,1153,28],[1157,13,1157,18],[1157,19,1157,23],[1157,24,1157,28],[1136,13,1136,18],[1136,19,1136,23],[1136,24,1136,28],[1144,13,1144,18],[1144,19,1144,23],[1144,24,1144,28],[1112,13,1112,18],[1112,19,1112,23],[1112,24,1112,28],[1128,13,1128,18],[1128,19,1128,23],[1128,24,1128,28],[1088,13,1088,18],[1088,19,1088,23],[1096,13,1096,18],[1096,19,1096,23],[1096,24,1096,28],[1104,13,1104,18],[1104,19,1104,23],[1104,24,1104,28],[1120,13,1120,18],[1120,19,1120,23],[1120,24,1120,28],[1021,13,1021,18],[1021,19,1021,23],[1021,24,1021,28],[1080,8,1080,12],[1080,13,1080,18],[1080,19,1080,23],[1002,8,1002,12],[1002,13,1002,18],[1002,19,1002,23],[1010,8,1010,12],[1010,13,1010,18],[1010,19,1010,23],[986,8,986,12],[986,13,986,18],[986,19,986,23],[994,8,994,12],[994,13,994,18],[994,19,994,23],[970,8,970,12],[970,13,970,18],[970,19,970,23],[978,8,978,12],[978,13,978,18],[978,19,978,23],[954,8,954,12],[954,13,954,18],[954,19,954,23],[962,8,962,12],[962,13,962,18],[962,19,962,23],[938,8,938,12],[938,13,938,18],[938,19,938,23],[946,8,946,12],[946,13,946,18],[946,19,946,23],[922,8,922,12],[922,13,922,18],[922,19,922,23],[930,8,930,12],[930,13,930,18],[930,19,930,23],[906,8,906,12],[906,13,906,18],[906,19,906,23],[914,8,914,12],[914,13,914,18],[914,19,914,23],[890,8,890,12],[890,13,890,18],[890,19,890,23],[898,8,898,12],[898,13,898,18],[898,19,898,23],[872,8,872,12],[872,13,872,18],[872,19,872,23],[882,8,882,12],[882,13,882,18],[882,19,882,23],[856,8,856,12],[856,13,856,18],[856,19,856,23],[864,8,864,12],[864,13,864,18],[864,19,864,23],[840,8,840,12],[840,13,840,18],[840,19,840,23],[848,8,848,12],[848,13,848,18],[848,19,848,23],[824,8,824,12],[824,13,824,18],[824,19,824,23],[832,8,832,12],[832,13,832,18],[832,19,832,23],[808,8,808,12],[808,13,808,18],[808,19,808,23],[816,8,816,12],[816,13,816,18],[816,19,816,23],[792,8,792,12],[792,13,792,18],[792,19,792,23],[800,8,800,12],[800,13,800,18],[800,19,800,23],[776,8,776,12],[776,13,776,18],[776,19,776,23],[784,8,784,12],[784,13,784,18],[784,19,784,23],[760,8,760,12],[760,13,760,18],[760,19,760,23],[768,8,768,12],[768,13,768,18],[768,19,768,23],[744,8,744,12],[744,13,744,18],[744,19,744,23],[752,8,752,12],[752,13,752,18],[752,19,752,23],[725,8,725,12],[725,13,725,18],[725,19,725,23],[733,8,733,12],[733,13,733,18],[733,19,733,23],[709,8,709,12],[709,13,709,18],[709,19,709,23],[717,8,717,12],[717,13,717,18],[717,19,717,23],[693,8,693,12],[693,13,693,18],[693,19,693,23],[701,8,701,12],[701,13,701,18],[701,19,701,23],[677,8,677,12],[677,13,677,18],[677,19,677,23],[685,8,685,12],[685,13,685,18],[685,19,685,23],[661,8,661,12],[661,13,661,18],[661,19,661,23],[669,8,669,12],[669,13,669,18],[669,19,669,23],[645,8,645,12],[645,13,645,18],[645,19,645,23],[653,8,653,12],[653,13,653,18],[653,19,653,23],[629,8,629,12],[629,13,629,18],[629,19,629,23],[637,8,637,12],[637,13,637,18],[637,19,637,23],[613,8,613,12],[613,13,613,18],[613,19,613,23],[621,8,621,12],[621,13,621,18],[621,19,621,23],[595,8,595,12],[595,13,595,18],[595,19,595,23],[603,8,603,12],[603,13,603,18],[603,19,603,23],[579,8,579,12],[579,13,579,18],[579,19,579,23],[587,8,587,12],[587,13,587,18],[587,19,587,23],[563,8,563,12],[563,13,563,18],[563,19,563,23],[571,8,571,12],[571,13,571,18],[571,19,571,23],[547,8,547,12],[547,13,547,18],[547,19,547,23],[555,8,555,12],[555,13,555,18],[555,19,555,23],[531,8,531,12],[531,13,531,18],[531,19,531,23],[539,8,539,12],[539,13,539,18],[539,19,539,23],[515,8,515,12],[515,13,515,18],[515,19,515,23],[523,8,523,12],[523,13,523,18],[523,19,523,23],[499,8,499,12],[499,13,499,18],[499,19,499,23],[507,8,507,12],[507,13,507,18],[507,19,507,23],[483,8,483,12],[483,13,483,18],[483,19,483,23],[491,8,491,12],[491,13,491,18],[491,19,491,23],[464,8,464,12],[464,13,464,18],[464,19,464,23],[464,24,464,28],[472,8,472,12],[472,13,472,18],[472,19,472,23],[472,24,472,28],[447,8,447,12],[447,13,447,18],[447,19,447,23],[447,24,447,28],[455,8,455,12],[455,13,455,18],[455,19,455,23],[455,24,455,28],[430,13,430,18],[430,19,430,23],[430,24,430,28],[438,13,438,18],[438,19,438,23],[438,24,438,28],[414,8,414,12],[414,13,414,18],[414,19,414,23],[414,24,414,28],[422,13,422,18],[422,19,422,23],[422,24,422,28],[397,8,397,12],[397,13,397,18],[397,19,397,23],[397,24,397,28],[405,8,405,12],[405,13,405,18],[405,19,405,23],[405,24,405,28],[381,8,381,12],[381,13,381,18],[381,19,381,23],[381,24,381,28],[389,8,389,12],[389,13,389,18],[389,19,389,23],[389,24,389,28],[364,8,364,12],[364,13,364,18],[364,19,364,23],[364,24,364,28],[372,8,372,12],[372,13,372,18],[372,19,372,23],[372,24,372,28],[347,8,347,12],[347,13,347,18],[347,19,347,23],[347,24,347,28],[355,8,355,12],[355,13,355,18],[355,19,355,23],[355,24,355,28],[339,8,339,12],[339,13,339,18],[339,19,339,23],[339,24,339,28],[324,19,324,23],[324,24,324,28],[326,19,326,23],[326,24,326,28],[331,8,331,12],[331,13,331,18],[331,19,331,23],[331,24,331,28],[318,19,318,23],[318,24,318,28],[320,19,320,23],[320,24,320,28],[322,19,322,23],[322,24,322,28],[306,8,306,12],[306,13,306,18],[306,19,306,23],[306,24,306,28],[316,8,316,12],[316,13,316,18],[316,19,316,23],[316,24,316,28],[298,8,298,12],[298,13,298,18],[298,19,298,23],[298,24,298,28],[274,8,274,12],[274,13,274,18],[274,19,274,23],[274,24,274,28],[282,8,282,12],[282,13,282,18],[282,19,282,23],[282,24,282,28],[258,8,258,12],[258,13,258,18],[258,19,258,23],[258,24,258,28],[266,8,266,12],[266,13,266,18],[266,19,266,23],[266,24,266,28],[290,8,290,12],[290,13,290,18],[290,19,290,23],[290,24,290,28],[231,8,231,12],[239,8,239,12],[239,13,239,18],[239,19,239,23],[247,8,247,12],[247,13,247,18],[247,19,247,23],[212,8,212,12],[212,13,212,18],[212,19,212,23],[212,24,212,28],[223,8,223,12],[223,13,223,18],[194,8,194,12],[194,13,194,18],[194,19,194,23],[194,24,194,28],[204,8,204,12],[204,13,204,18],[204,19,204,23],[204,24,204,28],[178,8,178,12],[178,13,178,18],[178,19,178,23],[178,24,178,28],[186,8,186,12],[186,13,186,18],[186,19,186,23],[186,24,186,28],[162,8,162,12],[162,13,162,18],[162,19,162,23],[162,24,162,28],[170,8,170,12],[170,13,170,18],[170,19,170,23],[170,24,170,28],[144,8,144,12],[144,13,144,18],[144,19,144,23],[144,24,144,28],[152,8,152,12],[152,13,152,18],[152,19,152,23],[152,24,152,28],[128,8,128,12],[128,13,128,18],[128,19,128,23],[128,24,128,28],[136,8,136,12],[136,13,136,18],[136,19,136,23],[136,24,136,28],[93,8,93,12],[93,13,93,18],[93,19,93,23],[93,24,93,28],[112,7,112,12],[120,7,120,12],[69,7,69,12],[77,7,77,12],[85,8,85,12],[85,13,85,18],[85,19,85,23],[85,24,85,28]]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, June 2016 [Final Decision]"}]
["Inputs"]
["Ref.",{"$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},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,"AA1","AA1","AA1","AA1","AA1","AA1","AA2","AA2","AA2","AA2","AA2","AA2","AA3","AA3","AA3","AA3","AA3","AA4","AA4","AA4","AA4","AA4"]
["Year ending (31-December)",null,null,null,null,{"$f":"G6-1","v":1997},{"$f":"H6-1","v":1998},1999,{"$f":"H6+1","v":2000},{"$f":"I6+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Days",null,null,null,null,{"$f":"IF(INT(F6/4)=F6/4,366,365)","v":365},365,{"$f":"IF(INT(H6/4)=H6/4,366,365)","v":365},{"$f":"IF(INT(I6/4)=I6/4,366,365)","v":366},365,365,365,{"$f":"IF(INT(M6/4)=M6/4,366,365)","v":366},{"$f":"IF(INT(N6/4)=N6/4,366,365)","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
["Project Year",null,null,null,null,0,0,0,{"$f":"H8+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
["General Inputs"]
[{"$f":"ROW()","v":10},"Tariff Recalculation",null,{"$f":"IF(ISNUMBER($AC$12),$AC$6,IF(ISNUMBER($AB$12),$AB$6,IF(ISNUMBER($AA$12),$AA$6,IF(ISNUMBER(Z$12),$Z$6,$Y$6))))","v":2016},{"$f":"AC6","v":2020}]
[{"$f":"ROW()","v":11},"Annual Debt Risk Premium (Annual Update)"]
[{"$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,{"$f":"WACC!O13","v":2.716E-2},{"$f":"IF(WACC!P42=\"\",\"\",WACC!P42)","v":""},{"$f":"IF(WACC!Q42=\"\",\"\",WACC!Q42)","v":""},{"$f":"IF(WACC!R42=\"\",\"\",WACC!R42)","v":""},{"$f":"IF(WACC!S42=\"\",\"\",WACC!S42)","v":""}]
[{"$f":"ROW()","v":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,{"$f":"X_Factor_2016","v":-3.8951354017421093E-2},{"$f":"X_Factor_2017","v":0},{"$f":"X_Factor_2018","v":0},{"$f":"X_Factor_2019","v":0},{"$f":"X_Factor_2020","v":0}]
[{"$f":"ROW()","v":14}]
["CPI and Inflations"]
[{"$f":"ROW()","v":16},"CPI and Inflation"]
[{"$f":"ROW()","v":17},null,"Sepember CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106.4,108]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},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]
[{"$f":"ROW()","v":20},null,"December CPI",null,null,{"$f":"G20/(G21+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,{"$f":"T20/(T21+1)","v":96.795986622073585},99.8,102,104.8,106.6,{"$f":"108.4*1+109.5315*0","v":108.4},{"$f":"X20*(1+Y21)","v":109.95012},111.52240671599999,113.11717713203879,114.73475276502694,116.37545972956683]
[{"$f":"ROW()","v":21},null,"December Inflation",null,null,null,{"$f":"G19/F19-1","v":2.2108843537415046E-2},{"$f":"H19/G19-1","v":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,{"$f":"T19/S19-1","v":3.1034482758620641E-2},{"$f":"U20/T20-1","v":2.2044088176352838E-2},{"$f":"V20/U20-1","v":2.7450980392156765E-2},{"$f":"W20/V20-1","v":1.7175572519083859E-2},{"$f":"X20/W20-1","v":1.6885553470919357E-2},{"$f":"WACC!O$9","v":1.43E-2},{"$f":"WACC!P$9","v":1.43E-2},{"$f":"WACC!Q$9","v":1.43E-2},{"$f":"WACC!R$9","v":1.43E-2},{"$f":"WACC!S$9","v":1.43E-2}]
[{"$f":"ROW()","v":22},null,"Inflation Factors",null,null,{"$f":"F20/$X$20","v":0.60351232274864541},0.61685528226519715,{"$f":"H20/$X$20","v":0.63686972154002475},0.67381945558586032,0.69486027636196102,0.71590109713806183,0.7328363919090698,0.75182444968262407,0.77286527045872466,0.7980116172399182,0.82161839176920193,0.85189664605676152,0.8698583223290427,0.89295190610768982,0.92066420664206639,0.94095940959409585,0.96678966789667886,0.98339483394833938,{"$f":"X20/$X$20","v":1},{"$f":"Y20/$X$20","v":1.0143},1.02880449,1.0435163942069998,1.05843867864416,1.0735743517487715]
["Financial Parameters"]
[{"$f":"ROW()","v":24},"Modelled Inflation"]
[{"$f":"ROW()","v":25},null,"Selected CPI period","Base period:","2015-12-31","1997-12-31","1998-12-31","1999-12-31","2000-12-31","2001-12-31","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31"]
[{"$f":"ROW()","v":26},null,"December CPI (modelled)","Base CPI:",{"$f":"HLOOKUP($E$25,$H$25:$AC$26,2,FALSE)","v":108.4},{"$f":"G26/(G27+1)","v":69.036677814938685},{"$f":"H26/(H27+1)","v":69.036677814938685},{"$f":"I26/(I27+1)","v":69.036677814938685},73.042028985507258,75.322853957636582,77.603678929765906,79.43946488294317,81.49777034559645,83.77859531772576,86.504459308807142,89.063433667781496,92.345596432552952,94.292642140468232,96.795986622073585,{"$f":"T20","v":99.8},{"$f":"U20","v":102},104.8,106.6,108.4,109.95012,111.52240671599999,113.11717713203879,114.73475276502694,{"$f":"AC20","v":116.37545972956683}]
[{"$f":"ROW()","v":27},null,"December Inflation",null,null,null,null,null,{"$f":"I21","v":5.8017727639001038E-2},3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,2.6548672566371723E-2,3.1034482758620641E-2,2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.43E-2,1.43E-2,1.43E-2,1.43E-2,{"$f":"AC21","v":1.43E-2}]
[{"$f":"ROW()","v":28},null,{"$f":"\"Inflation Factor (convert \" &$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2015 $ to nominal $)"},"Real $ at ",{"$f":"TEXT($E$25,\"dd/mm/yyyy\")","v":"31/12/2015"},{"$f":"F$26/$E$26","v":0.63686972154002475},0.63686972154002475,{"$f":"H$26/$E$26","v":0.63686972154002475},0.67381945558586032,0.69486027636196102,0.71590109713806183,0.7328363919090698,0.75182444968262407,0.77286527045872466,0.7980116172399182,0.82161839176920193,0.85189664605676152,0.8698583223290427,0.89295190610768982,0.92066420664206639,0.94095940959409585,0.96678966789667886,0.98339483394833938,1,1.0143,1.02880449,1.0435163942069998,1.05843867864416,1.0735743517487715]
[{"$f":"ROW()","v":29},null,{"$f":"\"Inflation Factor (convert nominal to real \"&$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2015 $)"},null,null,{"$f":"1/F28","v":1.5701798439748151},1.5701798439748151,{"$f":"1/H28","v":1.5701798439748151},1.4840770650211312,1.4391382469518059,1.3968409938155879,1.3645610548828746,1.3300977381383925,1.2938865779367499,1.2531145893072317,1.2171100477031516,1.1738513170920155,1.149612499334953,1.1198811415935319,1.0861723446893787,1.0627450980392157,1.0343511450381679,1.0168855534709194,1,0.98590160701961949,0.97200197872386818,0.95829831285011169,0.9447878466431151,0.93146785629805295]
[{"$f":"ROW()","v":30},"Real Pre-tax WACC"]
[{"$f":"ROW()","v":31},null,"WACC",null,null,null,null,null,7.3999999999999996E-2,{"$f":"I31","v":7.3999999999999996E-2},{"$f":"J31","v":7.3999999999999996E-2},{"$f":"K31","v":7.3999999999999996E-2},{"$f":"L31","v":7.3999999999999996E-2},7.2375783242297764E-2,{"$f":"N31","v":7.2375783242297764E-2},{"$f":"O31","v":7.2375783242297764E-2},{"$f":"P31","v":7.2375783242297764E-2},{"$f":"Q31","v":7.2375783242297764E-2},{"$f":"R31","v":7.2375783242297764E-2},{"$f":"WACC!$M$32","v":5.770812338121023E-2},{"$f":"WACC!$M$32","v":5.770812338121023E-2},{"$f":"WACC!$M$32","v":5.770812338121023E-2},{"$f":"WACC!$M$32","v":5.770812338121023E-2},{"$f":"WACC!$M$32","v":5.770812338121023E-2}]
[{"$f":"ROW()","v":32},null,"Discounting Factor",null,null,null,null,null,{"$f":"J32/(1+J31)","v":0.4941978894397554},0.53076853325829731,0.57004540471941134,0.61222876466864784,0.6575336932541278,0.70512320931159611,0.7561570538678456,0.81088451289571928,0.86957291463559605,0.932508935418635,1,{"$f":"S32*(1+T31)","v":1.0577081233812102},{"$f":"T32*(1+U31)","v":1.1187464742666013},{"$f":"U32*(1+V31)","v":1.1833072338358723},{"$f":"V32*(1+W31)","v":1.2515936736839515},{"$f":"W32*(1+X31)","v":1.323820795828047}]
[{"$f":"ROW()","v":33},"Real Post Tax WACC"]
[{"$f":"ROW()","v":34},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!O$35","v":4.3330375628512163E-2},{"$f":"WACC!P$35","v":4.3330375628512163E-2},{"$f":"WACC!Q$35","v":4.3330375628512163E-2},{"$f":"WACC!R$35","v":4.3330375628512163E-2},{"$f":"WACC!S$35","v":4.3330375628512163E-2}]
[{"$f":"ROW()","v":35},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"X35/(1+Y34)","v":0.95846917080085059},{"$f":"Y35/(1+Z34)","v":0.91866315137567012},0.8805103089443348,0.84394198569547729,0.80889237523356738]
[{"$f":"ROW()","v":36},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":37},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!O$34","v":5.8250000000000003E-2},{"$f":"WACC!P$34","v":5.8250000000000003E-2},{"$f":"WACC!Q$34","v":5.8250000000000003E-2},{"$f":"WACC!R$34","v":5.8250000000000003E-2},{"$f":"WACC!S$34","v":5.8250000000000003E-2}]
[{"$f":"ROW()","v":38},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"X38/(1+Y37)","v":0.94495629577132068},{"$f":"Y38/(1+Z37)","v":0.89294240091785571},0.8437915435084864,0.79734613135694443,0.75345724673465109]
[{"$f":"ROW()","v":39}]
["Asset Life and Tax Asset Life"]
[{"$f":"ROW()","v":41},"Opening Capital Base (OCB)",null,"Economic Asset Life (years)","Tax Asset Life (years)"]
[{"$f":"ROW()","v":42},null,"Pipeline",54.5,7.6923076923076916]
[{"$f":"ROW()","v":43},null,"Compression",19.600731411113347,7.6923076923076916]
[{"$f":"ROW()","v":44},null,"Metering",38.502251946708448,7.6923076923076916]
[{"$f":"ROW()","v":45},null,"Other Depreciable",16.850000000000001,7.6923076923076916]
[{"$f":"ROW()","v":46},null,"Non-depreciable"]
[{"$f":"ROW()","v":47},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":48},null,"BEP Lease"]
[{"$f":"ROW()","v":49},null,"Average",null,7.6923076923076916]
[{"$f":"ROW()","v":50},"Assets aquired  prior to 1-Jan-2001",null,"Economic Asset Life","Tax Asset Life"]
[{"$f":"ROW()","v":51},null,"Pipeline",{"$f":"D60","v":70},{"$f":"E42","v":7.6923076923076916}]
[{"$f":"ROW()","v":52},null,"Compression",{"$f":"D61","v":30},{"$f":"E43","v":7.6923076923076916}]
[{"$f":"ROW()","v":53},null,"Metering",50,7.6923076923076916]
[{"$f":"ROW()","v":54},null,"Other Depreciable",30,7.6923076923076916]
[{"$f":"ROW()","v":55},null,"Non-depreciable"]
[{"$f":"ROW()","v":56},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":57},null,"BEP Lease"]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59},"Assets acquired from 1-Jan-2001 onwards",null,"Economic Asset Life","Tax Asset Life"]
[{"$f":"ROW()","v":60},null,"Pipeline",70,20]
[{"$f":"ROW()","v":61},null,"Compression",30,20]
[{"$f":"ROW()","v":62},null,"Metering",50,15]
[{"$f":"ROW()","v":63},null,"Other Depreciable",30,20]
[{"$f":"ROW()","v":64},null,"Non-depreciable"]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",{"$f":"SUMPRODUCT($D$60:$D$63,Asset!$Y$56:$Y$59)/SUM(Asset!$Y$56:$Y$59)","v":62.598995281445561},5]
[{"$f":"ROW()","v":66},null,"BEP Lease",57,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<-- From protected data"]
[{"$f":"ROW()","v":67}]
["Approved Asset Values"]
[{"$f":"ROW()","v":69}]
["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,"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,{"$f":"SUM(H71:H75)","v":1829.7743755036263},1790.8403223091366,1749.5521108334628,1705.6716649760822,1660.8629497546253,1618.3719746515258,{"$f":"M120+M212-M77","v":0}]
["Hide","Asset Closing Value (modelled)",null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"}]
["Hide",null,"Pipeline",null,null,null,null,{"$f":"H71/$M$28","v":1983.3674512513549},1949.0350503300069,1912.6766546380734,1876.3579782378702,1839.9464735289127,1804.3532022523602]
["Hide",null,"Compression",null,null,null,null,332.25583446896496,311.54890506304548,295.66368261647602,277.75743325397804,259.34524713416505,241.23795889250388]
["Hide",null,"Metering",null,null,null,null,27.247575545518828,27.379068302500624,27.438732581674032,27.220239766129353,26.456807126777591,27.95711580440766]
["Hide",null,"Other Depreciable",null,null,null,null,74.832004143867792,77.953745623602899,75.220342787358916,71.298479582198823,67.285632285373907,62.968733250030105]
["Hide",null,"Non Depreciable",null,null,null,null,16.075892751256454,16.075892751256454,16.075892751256454,16.075892751256454,16.075892751256454,16.075892751256454]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H79:H83)","v":2433.7787581609632},2381.9926620704123,2327.075305374839,2268.7100235914331,2209.110052826486,2152.5929029505587,{"$f":"M128+M220-M85","v":0}]
[{"$f":"ROW()","v":86},"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]"]
[{"$f":"ROW()","v":87},null,"Pipeline",null,null,null,null,null,27.360442982669333,27.367694623051513,27.372416621439911,27.375081177673362,27.381118589898527,27.392863907750971,27.457144645738687,27.539190850713517,31.171017265806508,35.084679900118644,36.278576253653654,51.023966093181649,51.329385366424106,51.384385366424098,51.443742509281236,51.451099652138382]
[{"$f":"ROW()","v":88},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]
[{"$f":"ROW()","v":89},null,"Metering",null,null,null,null,null,0.53901603529540887,0.53901603529540887,0.54019653489250796,0.54137703448960706,0.54255753408670626,0.59573069025235592,0.61829282781673567,0.64290668930918504,0.64598349956183743,0.64598349956183743,0.64598349956183743,0.80782406770641257,0.8188130383191432,0.8285190383191432,0.88161903831914312,0.93471903831914316]
[{"$f":"ROW()","v":90},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]
[{"$f":"ROW()","v":91},null,"Non-depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":93},null,"Total",null,null,null,null,null,{"$f":"SUM(I87:I91)","v":44.579266388545662},44.823483648052203,45.198685769996871,45.602720189244017,45.867680513099586,44.194272458194078,44.480346886162408,46.985817019544356,54.583963344446431,60.027196379767922,61.451865137606276,{"$f":"SUM(T87:T91)","v":87.789736546682605},91.92171580176641,92.288245135099729,92.532435611290211,92.835959420814021]
[{"$f":"ROW()","v":94},"Approved Asset Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":95},null,"Pipeline",null,null,null,null,null,{"$f":"I87/$M$28","v":36.392063325712932},36.401708716183066,36.407989435558967,36.41153355577822,36.419563904123123,36.43518632483238,36.520685989035705,36.629815460695561,41.46049956072202,46.666053378457335,48.254052217865926,{"$f":"T87/$S$28","v":57.140777397061932},57.482810681445358,57.544404144232992,57.610877089137574,57.619116214679302]
[{"$f":"ROW()","v":96},null,"Compression",null,null,null,null,null,{"$f":"I88/$M$28","v":17.744705561008736},17.794951316015929,18.022627393392277,18.255537403581876,18.351318374064338,16.679459391914897,16.766671213641917,19.816364156974739,25.01738361211526,26.809036425325672,26.827226046243513,32.361064763892465,33.697480800564776,33.942536924905419,34.019136794990409,34.123360399901379]
[{"$f":"ROW()","v":97},null,"Metering",null,null,null,null,null,{"$f":"I89/$M$28","v":0.71694400936674729},0.71694400936674729,0.71851418921072208,0.72008436905469686,0.72165454889867187,0.79238004364428194,0.82238989178623068,0.85512873328418926,0.85922119164192323,0.85922119164192323,0.85922119164192323,0.90466693914978791,0.91697328010451051,0.92784284646481729,0.98730853508343375,1.0467742237020503]
[{"$f":"ROW()","v":98},null,"Other Depreciable",null,null,null,null,null,{"$f":"I90/$M$28","v":4.4410684951850321},4.7060101741917153,4.9695386913388218,5.268919648256686,5.5159612770420576,4.8756760749242529,5.0534616904318588,5.1944205913258479,5.2649018185979326,5.507727136093493,5.7964873681642857,7.9075612839901517,10.84413126720372,10.937081401955981,11.008007207590238,11.17598937882927]
[{"$f":"ROW()","v":99},null,"Non-depreciable",null,null,null,null,null,{"$f":"I91/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":101},null,"Total",null,null,null,null,null,{"$f":"SUM(I95:I99)","v":59.294781391273446},59.619614215757458,60.118669709500786,60.656074976671476,61.008498104128186,58.782701835315805,59.163208784895716,62.495728942280337,72.602006183077137,79.842038131518422,81.736986823915657,{"$f":"SUM(T95:T99)","v":98.314070384094336},102.94139602931837,103.3518653175592,103.62532962680164,103.965240217112]
[{"$f":"ROW()","v":102}]
["Approved DBNGP OCB Values"]
[{"$f":"ROW()","v":104},null,null,null,null,"OCB [m$ 31/12/1999]"]
[{"$f":"ROW()","v":105},"OCB (AA1 & AA2 Approved Model)",null,null,"Tax Asset Life (years)","Economic Asset Life (years)","CV",{"$f":"\"m$ \" &$E$28","v":"m$ 31/12/2015"},"m$ 31/12/204",{"$f":"\"m$ \" &$E$28","v":"m$ 31/12/2015"}]
[{"$f":"ROW()","v":106},null,"Pipeline",null,{"$f":"E42","v":7.6923076923076916},{"$f":"D42","v":54.5},1263.1466763899991,{"$f":"G106/$H$28","v":1983.3674512513551},1491.1441425554785,{"$f":"I106/$M$28","v":1983.3674512513549}]
[{"$f":"ROW()","v":107},null,"Compression",null,{"$f":"E43","v":7.6923076923076916},{"$f":"D43","v":19.600731411113347},211.6036807782983,{"$f":"G107/$H$28","v":332.25583446896502},249.7980599034706,{"$f":"I107/$M$28","v":332.25583446896496}]
[{"$f":"ROW()","v":108},null,"Metering",null,{"$f":"E44","v":7.6923076923076916},{"$f":"D44","v":38.502251946708448},17.353155850315368,{"$f":"G108/$H$28","v":27.247575545518835},20.485393489695419,{"$f":"I108/$M$28","v":27.247575545518828}]
[{"$f":"ROW()","v":109},null,"Other Depreciable",null,{"$f":"E45","v":7.6923076923076916},{"$f":"D45","v":16.850000000000001},47.658237641387068,{"$f":"G109/$H$28","v":74.832004143867806},56.260530334111245,{"$f":"I109/$M$28","v":74.832004143867792}]
[{"$f":"ROW()","v":110},null,"Non Depreciable",null,null,null,10.238249340000001,{"$f":"G110/$H$28","v":16.075892751256454},12.086249220870268,{"$f":"I110/$M$28","v":16.075892751256454}]
[{"$f":"ROW()","v":111},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":112},null,"Total",null,null,null,{"$f":"SUM(G106:G110)","v":1549.9999999999998},{"$f":"SUM(H106:H110)","v":2433.7787581609632},{"$f":"SUM(I106:I110)","v":1829.7743755036263},{"$f":"SUM(J106:J110)","v":2433.7787581609632}]
["Hide","Approved Asset Depreciation (AA2 Approved Model)",null,null,null,null,null,"OCB  [m$ 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,"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,{"$f":"SUM(H114:H118)","v":1829.7743755036263},1785.1951091150804,1740.6158427265345,1696.0365763379889,1651.4573099494432,1606.8780435608976]
["Hide","OCB Closing Value (modelled)",null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"}]
["Hide",null,"Pipeline",null,null,null,null,{"$f":"H114/$M$28","v":1983.3674512513549},1946.9753879256418,1910.5833245999288,1874.1912612742158,1837.7991979485028,1801.4071346227897]
["Hide",null,"Compression",null,null,null,null,332.25583446896496,314.51112890795622,296.76642334694748,279.02171778593879,261.27701222493005,243.53230666392133]
["Hide",null,"Metering",null,null,null,null,27.247575545518828,26.530631536152082,25.813687526785337,25.096743517418592,24.379799508051846,23.662855498685101]
["Hide",null,"Other Depreciable",null,null,null,null,74.832004143867792,70.390935648682756,65.949867153497735,61.508798658312699,57.067730163127671,52.626661667942642]
["Hide",null,"Non Depreciable",null,null,null,null,16.075892751256454,16.075892751256454,16.075892751256454,16.075892751256454,16.075892751256454,16.075892751256454]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H122:H126)","v":2433.7787581609632},2374.4839767696899,2315.1891953784157,2255.8944139871423,2196.5996325958686,2137.3048512045957]
["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,"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,{"$f":"SUM(I130:I134)","v":37.76305091343697},{"$f":"SUM(J130:J134)","v":37.76305091343697},{"$f":"SUM(K130:K134)","v":37.76305091343697},{"$f":"SUM(L130:L134)","v":37.76305091343697},{"$f":"SUM(M130:M134)","v":37.76305091343697}]
["Hide","Approved OCB Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I130/$H$28","v":36.39206332571294},36.39206332571294,36.39206332571294,36.39206332571294,36.39206332571294]
["Hide",null,"Compression",null,null,null,null,null,17.744705561008736,17.744705561008736,17.744705561008736,17.744705561008736,17.744705561008736]
["Hide",null,"Metering",null,null,null,null,null,0.7169440093667474,0.7169440093667474,0.7169440093667474,0.7169440093667474,0.7169440093667474]
["Hide",null,"Other Depreciable",null,null,null,null,null,4.4410684951850321,4.4410684951850321,4.4410684951850321,4.4410684951850321,4.4410684951850321]
["Hide",null,"Non-depreciable",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I138:I142)","v":59.29478139127346},{"$f":"SUM(J138:J142)","v":59.29478139127346},{"$f":"SUM(K138:K142)","v":59.29478139127346},{"$f":"SUM(L138:L142)","v":59.29478139127346},{"$f":"SUM(M138:M142)","v":59.29478139127346}]
[{"$f":"ROW()","v":145},"Approved OCB Depreciation  (AA2 Approved Model)",null,null,null,null,null,null,"AA1 [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2010]"]
[{"$f":"ROW()","v":146},null,"Pipeline",null,null,null,null,null,27.360442982669333,27.360442982669333,27.360442982669333,27.360442982669333,27.360442982669333,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,32.496362313887104,32.496362313887104,32.496362313887104,32.496362313887097,32.496362313887097]
[{"$f":"ROW()","v":147},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]
[{"$f":"ROW()","v":148},null,"Metering",null,null,null,null,null,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.63069766041735198,0.63069766041735198,0.63069766041735209,0.63069766041735198,0.63069766041735198]
[{"$f":"ROW()","v":149},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]
[{"$f":"ROW()","v":150},null,"Non-depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":152},null,"Total",null,null,null,null,null,{"$f":"SUM(I146:I150)","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]
[{"$f":"ROW()","v":153},"Approved OCB Depreciation(modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,{"$f":"I146/$M$28","v":36.392063325712932},36.392063325712932,36.392063325712932,36.392063325712932,36.392063325712932,36.392063325712932,36.392063325712932,36.392063325712932,36.392063325712932,36.392063325712932,36.392063325712932,{"$f":"T146/$S$28","v":36.392063325712918},36.392063325712918,36.392063325712918,36.392063325712911,36.392063325712911]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,{"$f":"I147/$M$28","v":17.744705561008736},17.744705561008736,17.744705561008736,17.744705561008736,17.744705561008736,16.679459391914889,16.679459391914889,16.679459391914889,16.679459391914889,16.679459391914889,16.679459391914889,16.098115622592225,16.098115622592225,16.098115622592228,16.098115622592228,16.098115622592228]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,{"$f":"I148/$M$28","v":0.71694400936674729},0.71694400936674729,0.71694400936674729,0.71694400936674729,0.71694400936674729,0.70630641594855348,0.70630641594855348,0.70630641594855348,0.70630641594855348,0.70630641594855348,0.70630641594855348,0.70630641594855381,0.70630641594855381,0.70630641594855403,0.70630641594855381,0.70630641594855381]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,{"$f":"I149/$M$28","v":4.4410684951850321},4.4410684951850321,4.4410684951850321,4.4410684951850321,4.4410684951850321,4.4410684951850321,4.4410684951850321,4.4410684951850321,4.4410684951850321,4.4410684951850321,4.4410684951850321,4.395673858555412,4.395673858555412,4.3956738585554112,4.3956738585554112,4.395673858555412]
[{"$f":"ROW()","v":158},null,"Non-depreciable",null,null,null,null,null,{"$f":"I150/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":160},null,"Total",null,null,null,null,null,{"$f":"SUM(I154:I158)","v":59.294781391273446},59.294781391273446,59.294781391273446,59.294781391273446,59.294781391273446,58.218897628761411,58.218897628761411,58.218897628761411,58.218897628761411,58.218897628761411,58.218897628761411,{"$f":"SUM(T154:T158)","v":57.592159222809109},57.592159222809109,57.592159222809109,57.592159222809109,57.592159222809109]
[{"$f":"ROW()","v":161}]
["Redundant & Disposed OCB Assets"]
[{"$f":"ROW()","v":163},"Redundant & Disposed Asset",null,null,null,null,null,null,"AA1  [m$ 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]"]
[{"$f":"ROW()","v":164},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":165},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]
[{"$f":"ROW()","v":166},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5550319453438494E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":167},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]
[{"$f":"ROW()","v":168},null,"Non-depreciable",null,null,null,null,null,0,0,0,0,0,1.9325148634577272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":169},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]
[{"$f":"ROW()","v":170},null,"Total",null,null,null,null,null,{"$f":"SUM(I164:I169)","v":0},{"$f":"SUM(J164:J169)","v":0},0,0,0,9.0141542184609644,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,1.735868868661173,2.5103430030682248E-2,3.4859762485055464E-2,2.5550319453438494E-2,0,0,0,0,0,0]
["Hide","Redundant & Disposed Asset (Sub68)",null,null,null,null,null,null,"AA1  [m$ 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]"]
["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]
["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]
["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]
["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]
["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]
["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,{"$f":"SUM(I172:I177)","v":0},{"$f":"SUM(J172:J177)","v":0},{"$f":"SUM(K172:K177)","v":0},{"$f":"SUM(L172:L177)","v":0},{"$f":"SUM(M172:M177)","v":0},{"$f":"SUM(N172:N177)","v":5.5053075695962388},{"$f":"SUM(O172:O177)","v":0},{"$f":"SUM(P172:P177)","v":3.4054156333824651E-2},{"$f":"SUM(Q172:Q177)","v":2.6903292510162873E-2},{"$f":"SUM(R172:R177)","v":8.554448116562384E-2},{"$f":"SUM(S172:S177)","v":1.0394835457760375E-2},{"$f":"SUM(T172:T177)","v":0},{"$f":"SUM(U172:U177)","v":0},{"$f":"SUM(V172:V177)","v":0},{"$f":"SUM(W172:W177)","v":0},{"$f":"SUM(X172:X177)","v":0},{"$f":"SUM(Y172:Y177)","v":0},{"$f":"SUM(Z172:Z177)","v":0},{"$f":"SUM(AA172:AA177)","v":0},{"$f":"SUM(AB172:AB177)","v":0},{"$f":"SUM(AC172:AC177)","v":0}]
["Hide","Redundant & Disposed Asset (Sub 69)",null,null,null,null,null,null,"AA1  [m$ 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]"]
["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]
["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]
["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]
["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]
["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]
["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,{"$f":"SUM(I180:I185)","v":0},{"$f":"SUM(J180:J185)","v":0},{"$f":"SUM(K180:K185)","v":0},{"$f":"SUM(L180:L185)","v":0},{"$f":"SUM(M180:M185)","v":0},{"$f":"SUM(N180:N185)","v":4.9759149513166108},{"$f":"SUM(O180:O185)","v":0},{"$f":"SUM(P180:P185)","v":2.7012997523846134E-2},{"$f":"SUM(Q180:Q185)","v":2.2282508957763725E-2},{"$f":"SUM(R180:R185)","v":6.4406586735867091E-2},{"$f":"SUM(S180:S185)","v":9.903227872305383E-3},{"$f":"SUM(T180:T185)","v":0},{"$f":"SUM(U180:U185)","v":0},{"$f":"SUM(V180:V185)","v":0},{"$f":"SUM(W180:W185)","v":0},{"$f":"SUM(X180:X185)","v":0},{"$f":"SUM(Y180:Y185)","v":0},{"$f":"SUM(Z180:Z185)","v":0},{"$f":"SUM(AA180:AA185)","v":0},{"$f":"SUM(AB180:AB185)","v":0},{"$f":"SUM(AC180:AC185)","v":0}]
["Hide","Adjustment to Redundant & Disposed Asset",null,null,null,null,null,null,"AA1  [m$ 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]"]
["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]
["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]
["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]
["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]
["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]
["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,{"$f":"SUM(I188:I193)","v":0},{"$f":"SUM(J188:J193)","v":0},{"$f":"SUM(K188:K193)","v":0},{"$f":"SUM(L188:L193)","v":0},{"$f":"SUM(M188:M193)","v":0},{"$f":"SUM(N188:N193)","v":1.0518641047586175},{"$f":"SUM(O188:O193)","v":0},{"$f":"SUM(P188:P193)","v":5.2134435028088864E-3},{"$f":"SUM(Q188:Q193)","v":2.9657721040009313E-3},{"$f":"SUM(R188:R193)","v":1.7912847720220101E-2},{"$f":"SUM(S188:S193)","v":1.1713206567025517E-3},{"$f":"SUM(T188:T193)","v":0},{"$f":"SUM(U188:U193)","v":0},{"$f":"SUM(V188:V193)","v":0},{"$f":"SUM(W188:W193)","v":0},{"$f":"SUM(X188:X193)","v":0},{"$f":"SUM(Y188:Y193)","v":0},{"$f":"SUM(Z188:Z193)","v":0},{"$f":"SUM(AA188:AA193)","v":0},{"$f":"SUM(AB188:AB193)","v":0},{"$f":"SUM(AC188:AC193)","v":0}]
[{"$f":"ROW()","v":195},"Modelled Redundant & Disposed Asset (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":196},null,"Pipeline",null,null,null,null,null,{"$f":"I164/$M$28","v":0},0,0,0,0,{"$f":"(N180+N188)/N$28","v":0},0,0,0,0,0,{"$f":"T164/T$28","v":0},{"$f":"U164/U$28","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,"Compression",null,null,null,null,null,0,0,0,0,0,4.999981617468503,0,0,0,0,0,{"$f":"T165/T$28","v":1.0520619851411782E-3},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T166/T$28","v":0},0,0,2.5981750738768603E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,8.9660142291133393E-2,0,3.9223125175254892E-2,2.9637727978661831E-2,9.4635450788902245E-2,1.2402178049298376E-2,{"$f":"T167/T$28","v":1.8844006971618645},2.6678547209077998E-2,3.6057235242175696E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,"Non-depreciable",null,null,null,null,null,0,0,0,0,0,2.7096206556643545,0,0,0,0,0,{"$f":"T168/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},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":"Y169/Y$28","v":0},{"$f":"Z169/Z$28","v":0},{"$f":"AA169/AA$28","v":0},{"$f":"AB169/AB$28","v":0},{"$f":"AC169/AC$28","v":0}]
[{"$f":"ROW()","v":202},null,"Total",null,null,null,null,null,{"$f":"SUM(I196:I201)","v":0},{"$f":"SUM(J196:J201)","v":0},{"$f":"SUM(K196:K201)","v":0},{"$f":"SUM(L196:L201)","v":0},{"$f":"SUM(M196:M201)","v":0},{"$f":"SUM(N196:N201)","v":7.7992624154239909},{"$f":"SUM(O196:O201)","v":0},{"$f":"SUM(P196:P201)","v":3.9223125175254892E-2},{"$f":"SUM(Q196:Q201)","v":2.9637727978661831E-2},{"$f":"SUM(R196:R201)","v":9.4635450788902245E-2},{"$f":"SUM(S196:S201)","v":1.2402178049298376E-2},{"$f":"SUM(T196:T201)","v":1.8854527591470056},{"$f":"SUM(U196:U201)","v":2.6678547209077998E-2},{"$f":"SUM(V196:V201)","v":3.6057235242175696E-2},{"$f":"SUM(W196:W201)","v":2.5981750738768603E-2},{"$f":"SUM(X196:X201)","v":0},{"$f":"SUM(Y196:Y201)","v":0},{"$f":"SUM(Z196:Z201)","v":0},{"$f":"SUM(AA196:AA201)","v":0},{"$f":"SUM(AB196:AB201)","v":0},{"$f":"SUM(AC196:AC201)","v":0}]
[{"$f":"ROW()","v":203}]
["Approved Capex Values"]
["Hide","Capex (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,5.6859054474485911,6.9697702417238672,7.3601214731691691,7.6820686399686977,7.7754222757812155,4.0099071762147656,3.1792904427747244,1.5896852972037303,5.4768603208532305,6.5129100770055315,6.0412610167167564]
["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,{"$f":"SUM(I206:I211)","v":5.6452131940561401},8.9362681069277361,9.6350886380930127,9.4056398051817656,11.493931090627836,13.329651860472307,78.938229430300865,373.27898255583523,319.84349643213005,90.495916876550837,151.25005489307699,0,0,0,0,0]
["Hide","Capex (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I206/$M$28","v":2.0596624043651652},2.0933300381444191,2.1667169636542618,2.1472755804096741,2.9460676295699861,5.9849764942328427,7.6390630161903683,338.1478870018521,364.38876724147218,111.15991875860109,192.32333471578934,{"$f":"T206/$S$28","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I207/$M$28","v":-2.9622238449107576},-1.1027407304714669,-1.2642845319607043,-1.9317650907649619,-2.2943477714173839,4.9107024232279812,91.490788299984686,156.0305836542156,53.749584396312237,0.54568862753535752,0.81855357696148767,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I208/$M$28","v":0.84843676634853882},1.6250450548886914,2.123496248710758,2.077007618725744,4.2942603057225623,1.5004924070974388,1.6369420748979364,0.20462291788669745,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I209/$M$28","v":7.5628099749201354},9.270475633861194,9.7896809238861255,10.217902122246242,10.342071582087467,5.3335684652281685,4.2287670268196695,2.1144368181625399,7.2847595248667929,8.6628069621238009,8.0354676138386036,0,0,0,0,0]
["Hide",null,"Non-depreciable",null,null,null,null,null,{"$f":"I210/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I214:I219)","v":7.5086853007230818},11.886109996422839,12.81560960429044,12.510420230616699,15.288051745962632,17.729739789786432,104.99556041789265,496.49753039211691,425.4231111626512,120.36841434826025,201.17735590658941,0,0,0,0,0]
["Hide"]
["Approved DBNGP Capex Depreciation"]
[{"$f":"ROW()","v":223}]
["Hide","Approved Capex Depreciation (AA1 Approved Model)",null,null,null,null,null,null,"AA1  [m$ 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,"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,{"$f":"SUM(I225:I230)","v":0},0.20687619047619044,0.52470952380952374,0.86696666666666655,1.0914142857142854]
["Hide","Approved Capex Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I225/$H$28","v":0},9.6453904701310073E-3,1.5926109846030267E-2,1.9470230065287711E-2,2.7500578410187475E-2]
["Hide",null,"Compression",null,null,null,null,null,0,5.0245755007194082E-2,0.27792183238354229,0.51083184257313985,0.60661281305560355]
["Hide",null,"Metering",null,null,null,null,null,0,0,1.5701798439748151E-3,3.1403596879496301E-3,4.7105395319244452E-3]
["Hide",null,"Other",null,null,null,null,null,0,0.26494167900668375,0.52847019615379009,0.8278511530716548,1.0748927818570257]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I233:I238)","v":0},0.32483282448400885,0.82388831822733755,1.3612935853980321,1.7137167128547413]
[{"$f":"ROW()","v":240},"Approved Capex Depreciation (AA2 Approved Models)",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010 (Perth)]"]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,0,7.2516403821802694E-3,1.1973638770576724E-2,1.4638195004029011E-2,2.0675607229193049E-2,3.2420925081646096E-2,9.6701663069361066E-2,0.17874786804419263,3.8105742831371865,7.7242369174493231,8.9181332709843311,18.527603779294544,18.833023052537001,18.888023052536997,18.947380195394139,18.954737338251281]
[{"$f":"ROW()","v":242},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]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,0,0,1.1804995970991136E-3,2.3609991941982273E-3,3.5414987912973411E-3,6.4712257774527951E-2,8.7274395338907712E-2,0.11188825683135718,0.11496506708400957,0.11496506708400957,0.11496506708400957,0.17712640728906065,0.18811537790179123,0.19782137790179116,0.2509213779017912,0.30402137790179118]
[{"$f":"ROW()","v":244},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]
[{"$f":"ROW()","v":245},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":247},null,"Total",null,null,null,null,null,{"$f":"SUM(I241:I246)","v":0},{"$f":"SUM(J241:J246)","v":0.2442172595065423},{"$f":"SUM(K241:K246)","v":0.61941938145121056},{"$f":"SUM(L241:L246)","v":1.0234538006983613},{"$f":"SUM(M241:M246)","v":1.2884141245539311},{"$f":"SUM(N241:N246)","v":0.42388178732151083},{"$f":"SUM(O241:O246)","v":0.70995621528983355},{"$f":"SUM(P241:P246)","v":3.2154263486717869},{"$f":"SUM(Q241:Q246)","v":10.813572673573866},{"$f":"SUM(R241:R246)","v":16.256805708895349},{"$f":"SUM(S241:S246)","v":17.681474466733707},{"$f":"SUM(T241:T246)","v":36.362708191817646},{"$f":"SUM(U241:U246)","v":40.494687446901438},{"$f":"SUM(V241:V246)","v":40.86121678023477},{"$f":"SUM(W241:W246)","v":41.105407256425245},{"$f":"SUM(X241:X246)","v":41.408931065949055}]
[{"$f":"ROW()","v":248},"Approved Capex Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":249},null,"Pipeline",null,null,null,null,null,{"$f":"I241/$M$28","v":0},9.6453904701310055E-3,1.5926109846030264E-2,1.9470230065287707E-2,2.7500578410187472E-2,4.3122999119451749E-2,0.12862266332277808,0.23775213498264047,5.0684362350090986,10.273990052744415,11.861988892153002,{"$f":"T241/$S$28","v":20.74871407134901},21.090747355732439,21.152340818520081,21.218813763424667,21.227052888966391]
[{"$f":"ROW()","v":250},null,"Compression",null,null,null,null,null,{"$f":"I242/$M$28","v":0},5.0245755007194075E-2,0.27792183238354223,0.51083184257313974,0.60661281305560344,0,8.7211821727019939E-2,3.1369047650598429,8.3379242202003621,10.12957703341077,10.147766654328615,16.26294914130024,17.599365177972551,17.844421302313187,17.921021172398181,18.025244777309151]
[{"$f":"ROW()","v":251},null,"Metering",null,null,null,null,null,{"$f":"I243/$M$28","v":0},0,1.5701798439748148E-3,3.1403596879496297E-3,4.7105395319244443E-3,8.6073627695728239E-2,0.11608347583767702,0.14882231733563575,0.1529147756933697,0.1529147756933697,0.1529147756933697,0.19836052320123412,0.21066686415595662,0.22153643051626337,0.28100211913487994,0.3404678077534965]
[{"$f":"ROW()","v":252},null,"Other",null,null,null,null,null,{"$f":"I244/$M$28","v":0},0.26494167900668369,0.52847019615378998,0.82785115307165458,1.0748927818570255,0.43460757973922071,0.61239319524682623,0.75335209614081533,0.82383332341289994,1.0666586409084597,1.3554188729792529,3.5118874254347396,6.4484574086483066,6.5414075434005694,6.6123333490348264,6.7803155202738576]
[{"$f":"ROW()","v":253},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I245/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":254},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":255},null,"Total",null,null,null,null,null,{"$f":"SUM(I249:I254)","v":0},{"$f":"SUM(J249:J254)","v":0.3248328244840088},{"$f":"SUM(K249:K254)","v":0.82388831822733732},{"$f":"SUM(L249:L254)","v":1.3612935853980317},{"$f":"SUM(M249:M254)","v":1.7137167128547408},{"$f":"SUM(N249:N254)","v":0.56380420655440067},{"$f":"SUM(O249:O254)","v":0.94431115613430128},{"$f":"SUM(P249:P254)","v":4.2768313135189349},{"$f":"SUM(Q249:Q254)","v":14.383108554315731},{"$f":"SUM(R249:R254)","v":21.623140502757014},{"$f":"SUM(S249:S254)","v":23.518089195154239},{"$f":"SUM(T249:T254)","v":40.72191116128522},{"$f":"SUM(U249:U254)","v":45.349236806509253},{"$f":"SUM(V249:V254)","v":45.759706094750101},{"$f":"SUM(W249:W254)","v":46.033170403992557},{"$f":"SUM(X249:X254)","v":46.373080994302896}]
[{"$f":"ROW()","v":256}]
["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]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0.64835578999999999,2.8841692400000003,1.6605835600000001,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,5.0681472000000003,0]
["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]
["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]
["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,{"$f":"SUM(I260:I265)","v":0},{"$f":"SUM(J260:J265)","v":0},{"$f":"SUM(K260:K265)","v":0},{"$f":"SUM(L260:L265)","v":0},{"$f":"SUM(M260:M265)","v":0},{"$f":"SUM(N260:N265)","v":2.59185562},{"$f":"SUM(O260:O265)","v":6.0086859100000005},{"$f":"SUM(P260:P265)","v":6.5752102200000007},{"$f":"SUM(Q260:Q265)","v":1.5062700800000002},{"$f":"SUM(R260:R265)","v":6.2458282800000005},{"$f":"SUM(S260:S265)","v":1.0110018199999999},{"$f":"SUM(T260:T265)","v":0},{"$f":"SUM(U260:U265)","v":0},{"$f":"SUM(V260:V265)","v":0},{"$f":"SUM(W260:W265)","v":0},{"$f":"SUM(X260:X265)","v":0},{"$f":"SUM(Y260:Y265)","v":0},{"$f":"SUM(Z260:Z265)","v":0},{"$f":"SUM(AA260:AA265)","v":0},{"$f":"SUM(AB260:AB265)","v":0},{"$f":"SUM(AC260:AC265)","v":0}]
["Hide","Shipper Financed Capex",null,null,null,null,null,null,"AA1  [m$ 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,"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,{"$f":"SUM(I268:I273)","v":0},{"$f":"SUM(J268:J273)","v":0},{"$f":"SUM(K268:K273)","v":0},{"$f":"SUM(L268:L273)","v":0},{"$f":"SUM(M268:M273)","v":0},{"$f":"SUM(N268:N273)","v":2.59185562},{"$f":"SUM(O268:O273)","v":12.583896129999999},{"$f":"SUM(P268:P273)","v":7.7520983600000006},{"$f":"SUM(Q268:Q273)","v":1.0110018199999999},{"$f":"SUM(R268:R273)","v":0},{"$f":"SUM(S268:S273)","v":0},{"$f":"SUM(T268:T273)","v":0},{"$f":"SUM(U268:U273)","v":0},{"$f":"SUM(V268:V273)","v":0},{"$f":"SUM(W268:W273)","v":0},{"$f":"SUM(X268:X273)","v":0}]
["Hide","Shipper Financed Capex (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I260/I$28","v":0},0,0,0,0,{"$f":"N268/N$28","v":0.83889885440857803},5.6950960384748921,0,0,0,0,{"$f":"T260/T$28","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,6.1684928803585946,0,0,0,{"$f":"T261/T$28","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,2.3659812646448275,10.073967792354923,3.2637416431559938,1.1359697499449017,0,0,{"$f":"T262/T$28","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0.14868707961452787,0,2.9222812245352668E-3,5.0796068044522781E-2,0,0,{"$f":"T263/T$28","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Non Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T264/T$28","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y265/Y$28","v":0},{"$f":"Z265/Z$28","v":0},{"$f":"AA265/AA$28","v":0},{"$f":"AB265/AB$28","v":0},{"$f":"AC265/AC$28","v":0}]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I276:I281)","v":0},{"$f":"SUM(J276:J281)","v":0},{"$f":"SUM(K276:K281)","v":0},{"$f":"SUM(L276:L281)","v":0},{"$f":"SUM(M276:M281)","v":0},{"$f":"SUM(N276:N281)","v":3.3535671986679336},{"$f":"SUM(O276:O281)","v":15.769063830829815},{"$f":"SUM(P276:P281)","v":9.4351568047391225},{"$f":"SUM(Q276:Q281)","v":1.1867658179894245},{"$f":"SUM(R276:R281)","v":0},{"$f":"SUM(S276:S281)","v":0},{"$f":"SUM(T276:T281)","v":0},{"$f":"SUM(U276:U281)","v":0},{"$f":"SUM(V276:V281)","v":0},{"$f":"SUM(W276:W281)","v":0},{"$f":"SUM(X276:X281)","v":0},{"$f":"SUM(Y276:Y281)","v":0},{"$f":"SUM(Z276:Z281)","v":0},{"$f":"SUM(AA276:AA281)","v":0},{"$f":"SUM(AB276:AB281)","v":0},{"$f":"SUM(AC276:AC281)","v":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]"]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"-I260","v":0},0,0,0,0,-0.64835578999999999,-2.8841692400000003,-1.6605835600000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"-I261","v":0},0,0,0,0,0,0,0,0,-5.0681472000000003,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"-I262","v":0},0,0,0,0,-1.8285847500000001,-3.1245166699999998,-4.9146266600000006,-1.5038690800000001,-1.1776810800000002,-0.96772881999999993,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"-I263","v":0},0,0,0,0,-0.11491508,0,0,-2.4009999999999999E-3,0,-4.3272999999999999E-2,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non Depreciable",null,null,null,null,null,{"$f":"-I264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y265","v":0},{"$f":"-Z265","v":0},{"$f":"-AA265","v":0},{"$f":"-AB265","v":0},{"$f":"-AC265","v":0}]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I284:I289)","v":0},{"$f":"SUM(J284:J289)","v":0},{"$f":"SUM(K284:K289)","v":0},{"$f":"SUM(L284:L289)","v":0},{"$f":"SUM(M284:M289)","v":0},{"$f":"SUM(N284:N289)","v":-2.59185562},{"$f":"SUM(O284:O289)","v":-6.0086859100000005},{"$f":"SUM(P284:P289)","v":-6.5752102200000007},{"$f":"SUM(Q284:Q289)","v":-1.5062700800000002},{"$f":"SUM(R284:R289)","v":-6.2458282800000005},{"$f":"SUM(S284:S289)","v":-1.0110018199999999},{"$f":"SUM(T284:T289)","v":0},{"$f":"SUM(U284:U289)","v":0},{"$f":"SUM(V284:V289)","v":0},{"$f":"SUM(W284:W289)","v":0},{"$f":"SUM(X284:X289)","v":0},{"$f":"SUM(Y284:Y289)","v":0},{"$f":"SUM(Z284:Z289)","v":0},{"$f":"SUM(AA284:AA289)","v":0},{"$f":"SUM(AB284:AB289)","v":0},{"$f":"SUM(AC284:AC289)","v":0}]
["Hide","Assumed Shippers' Cash Contribution (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I284/I$28","v":0},0,0,0,0,-0.83889885440857803,-3.6141945526751513,-2.0211129359266691,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I285/I$28","v":0},0,0,0,0,0,0,0,0,-5.8264053695894447,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I286/I$28","v":0},0,0,0,0,-2.3659812646448275,-3.9153774237106496,-5.9816414885957814,-1.7653187002919577,-1.3538768897982869,-1.0837412556945616,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I287/I$28","v":0},0,0,0,0,-0.14868707961452787,0,0,-2.818417012337929E-3,0,-4.8460616640176903E-2,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non Depreciable",null,null,null,null,null,{"$f":"I288/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y289/Y$28","v":0},{"$f":"Z289/Z$28","v":0},{"$f":"AA289/AA$28","v":0},{"$f":"AB289/AB$28","v":0},{"$f":"AC289/AC$28","v":0}]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I292:I297)","v":0},{"$f":"SUM(J292:J297)","v":0},{"$f":"SUM(K292:K297)","v":0},{"$f":"SUM(L292:L297)","v":0},{"$f":"SUM(M292:M297)","v":0},{"$f":"SUM(N292:N297)","v":-3.3535671986679336},{"$f":"SUM(O292:O297)","v":-7.5295719763858013},{"$f":"SUM(P292:P297)","v":-8.0027544245224504},{"$f":"SUM(Q292:Q297)","v":-1.7681371173042957},{"$f":"SUM(R292:R297)","v":-7.1802822593877318},{"$f":"SUM(S292:S297)","v":-1.1322018723347385},{"$f":"SUM(T292:T297)","v":0},{"$f":"SUM(U292:U297)","v":0},{"$f":"SUM(V292:V297)","v":0},{"$f":"SUM(W292:W297)","v":0},{"$f":"SUM(X292:X297)","v":0},{"$f":"SUM(Y292:Y297)","v":0},{"$f":"SUM(Z292:Z297)","v":0},{"$f":"SUM(AA292:AA297)","v":0},{"$f":"SUM(AB292:AB297)","v":0},{"$f":"SUM(AC292:AC297)","v":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,"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,{"$f":"SUM(I300:I305)","v":0},{"$f":"SUM(J300:J305)","v":0},{"$f":"SUM(K300:K305)","v":0},{"$f":"SUM(L300:L305)","v":0},{"$f":"SUM(M300:M305)","v":0},{"$f":"SUM(N300:N305)","v":0},{"$f":"SUM(O300:O305)","v":0},{"$f":"SUM(P300:P305)","v":0},{"$f":"SUM(Q300:Q305)","v":0},{"$f":"SUM(R300:R305)","v":0},{"$f":"SUM(S300:S305)","v":0}]
["Hide","Depreciation of Shipper Financed Capex (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I300/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I301/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I302/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I303/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non Depreciable",null,null,null,null,null,{"$f":"I304/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I308:I313)","v":0},{"$f":"SUM(J308:J313)","v":0},{"$f":"SUM(K308:K313)","v":0},{"$f":"SUM(L308:L313)","v":0},{"$f":"SUM(M308:M313)","v":0},{"$f":"SUM(N308:N313)","v":0},{"$f":"SUM(O308:O313)","v":0},{"$f":"SUM(P308:P313)","v":0},{"$f":"SUM(Q308:Q313)","v":0},{"$f":"SUM(R308:R313)","v":0},{"$f":"SUM(S308:S313)","v":0}]
["Hide"]
["BEP Asset"]
[{"$f":"ROW()","v":317},"Approved Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA3  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":318},null,"BEP Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.85803090523854,null,null,null,null,null,null,null,null,null,"<-- From protected data"]
[{"$f":"ROW()","v":319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":320},null,"BEP Lease (modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T318*$X$28/$S$28","v":21.118753178364642}]
[{"$f":"ROW()","v":321},"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 AA3  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":322},null,"BEP depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.33084264746032527,-0.33084264746032527,-0.33084264746032527,-0.33084264746032527]
[{"$f":"ROW()","v":323},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$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":324},null,"BEP depreciation (modelled)",null,{"$f":"E66","v":20},57,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T322*$X$28/$S$28","v":0},{"$f":"U322*$X$28/$S$28","v":-0.37050444172569547},{"$f":"V322*$X$28/$S$28","v":-0.37050444172569547},{"$f":"W322*$X$28/$S$28","v":-0.37050444172569547},{"$f":"X322*$X$28/$S$28","v":-0.37050444172569547},null,null,null,null,null,"<-- From protected data"]
[{"$f":"ROW()","v":325},"Modelled Redundant & Disposed Asset",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 AA3  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":326},null,"BEP Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":328},null,"BEP Redundant & Disposed Asset (modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T326*$X$28/$S$28","v":0},{"$f":"U326*$X$28/$S$28","v":0},{"$f":"V326*$X$28/$S$28","v":0},{"$f":"W326*$X$28/$S$28","v":0},{"$f":"X326*$X$28/$S$28","v":0}]
[{"$f":"ROW()","v":329}]
["DBNGP Actual & Forecast Capex"]
["Service Provider's Financed Capex"]
[{"$f":"ROW()","v":332},"AA1 to AA3 Modelled Capex in AA3 (AA3 Model)",null,null,null,null,null,null,"Approved AA1  [m$ 31/12/2004]",null,null,null,null,"Approved AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]"]
[{"$f":"ROW()","v":333},null,"Pipeline",null,null,null,null,null,1.5485045536938307,3.2563790620384045E-2,6.7147723655913982E-2,2.1687745098039214E-5,0.62122699999999997,4.4996516591400475,5.74323434823821,254.2278490565096,273.95638440184962,83.572744747450471,144.59338528382543,21.928798399535228,4.0504328865000003,4.483654037283916,0.5700181064288059,0.81172293943937601]
[{"$f":"ROW()","v":334},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]
[{"$f":"ROW()","v":335},null,"Metering",null,null,null,null,null,0.63787550495049528,0.58387309915066488,0.37592829408602163,-3.2590289460784315E-2,1.6705262800000003,1.1281068782189878,1.2306930746224738,0.15384051263261908,0,0,0,0.56356935787388474,0.51056495579700012,2.8650063703944157,2.9386370341135524,0.1759679099483962]
[{"$f":"ROW()","v":336},null,"Other Depreciable",null,null,null,null,null,5.6859054474485911,1.4830544262924668,0.78766804584229388,0.9443459043767507,0.90148431000000018,4.0099071762147656,3.1792904427747244,1.5896852972037303,5.4768603208532305,6.5129100770055315,6.0412610167167564,83.494553421867963,2.6196306201000001,2.0502870447267019,4.980740735785683,4.4275796696693241]
[{"$f":"ROW()","v":337},null,"Non Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":338},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":339},null,"Total",null,null,null,null,null,{"$f":"SUM(I333:I338)","v":5.6452131940561401},3.5352721723781388,1.3182399126164874,0.79400496778711482,3.3767054100000005,13.329651860472307,78.938229430300865,373.27898255583523,319.84349643213005,90.495916876550837,151.25005489307699,{"$f":"SUM(T333:T338)","v":142.70765549392769},{"$f":"SUM(U333:U338)","v":14.087089961100002},11.613257460709871,11.579668795064403,12.206496566226814]
[{"$f":"ROW()","v":340},"AA1 to AA3 Modelled in AA4",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":341},null,"Pipeline",null,null,null,null,null,{"$f":"I333/$M$28","v":2.0596624043651652},4.3313024249385018E-2,8.9313035355873024E-2,2.8846820700223968E-5,0.82629262757049915,5.9849764942328427,7.6390630161903683,338.1478870018521,364.38876724147218,111.15991875860109,192.32333471578934,{"$f":"T333/T$28","v":23.818454373843878},4.3045776950647063,4.6376726874196237,0.57964317764430173,0.81172293943937601]
[{"$f":"ROW()","v":342},null,"Compression",null,null,null,null,null,{"$f":"I334/$M$28","v":-2.9622238449107576},1.9097288694464849,0.11637803089430471,-0.15664871623111765,0.24403013240318169,4.9107024232279812,91.490788299984686,156.0305836542156,53.749584396312237,0.54568862753535752,0.81855357696148767,39.885046089259781,7.3398081025431905,2.290374092559583,3.1424538873454186,6.7912260471697179]
[{"$f":"ROW()","v":343},null,"Metering",null,null,null,null,null,{"$f":"I335/$M$28","v":0.84843676634853882},0.77660828854015274,0.50002137366604182,-4.3348270297064707E-2,2.2219632265287435,1.5004924070974388,1.6369420748979364,0.20462291788669745,0,0,0,0.61213345083696502,0.54260040400387077,2.9634226197591098,2.988257546884701,0.1759679099483962]
[{"$f":"ROW()","v":344},null,"Other Depreciable",null,null,null,null,null,{"$f":"I336/$M$28","v":7.5628099749201354},1.9726073379477413,1.0476754861787227,1.2560723514317709,1.1990622416982497,5.3335684652281685,4.2287670268196695,2.1144368181625399,7.2847595248667929,8.6628069621238009,8.0354676138386036,90.689474859022923,2.7839996001847065,2.1207167523699857,5.0648432998045791,4.4275796696693241]
[{"$f":"ROW()","v":345},null,"Non Depreciable",null,null,null,null,null,{"$f":"I337/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":347},null,"Total",null,null,null,null,null,{"$f":"SUM(I341:I346)","v":7.5086853007230818},{"$f":"SUM(J341:J346)","v":4.702257520183764},1.7533879260949423,1.0561042117242887,4.4913482282006738,17.729739789786432,104.99556041789265,496.49753039211691,425.4231111626512,120.36841434826025,201.17735590658941,155.00510877296355,14.970985801796473,12.012186152108303,11.775197911679001,12.206496566226814]
[{"$f":"ROW()","v":348},"Selected Service Provider's Financed Capex",null,null,null,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]"]
[{"$f":"ROW()","v":349},null,"Pipeline",null,null,null,null,null,1.3878405999999999,3.0096500000000002E-2,6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999997,7.4336034800000004,229.88054288999996,1.1463871999999999,493.54175513999996,0,489.95989998000005,{"$f":"T357*T$28","v":46.114715758958042},{"$f":"U357*U$28","v":14.606136384299488},4.6914845910357874,0.58293042136619544,2.5928162600000002,3.7290757912864292,2.5624300966471223,1.7105995396368634,5.6914967100774581,8.208916483954793]
[{"$f":"ROW()","v":350},null,"Compression",null,null,null,null,null,18.621587399999996,1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346781999999998,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999999,0,52.260917140000004,{"$f":"T358*T$28","v":28.967105928784179},8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,15.836964792611127,15.785433794745646,12.259132378008507,10.767722999944819,10.932362482230575]
[{"$f":"ROW()","v":351},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,{"$f":"T359*T$28","v":0.34960930225343861},1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.655202384456874,2.7613033758336183,0.88734270067618282,0.68690477535417593,1.4161723856911899]
[{"$f":"ROW()","v":352},null,"Other Depreciable",null,null,null,null,null,5.0959685000000006,1.37068648,0.75003203000000007,0.92049553000000006,0.90148431000000018,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,75.315456320000038,{"$f":"T360*T$28","v":51.422946005191569},6.0559293089849895,9.3865164211427121,7.4750945923824714,11.73449724,2.4294052581689729,2.7231651946786068,2.7103389823986963,1.8634745262822574,2.7337010396894073]
[{"$f":"ROW()","v":353},null,"Non Depreciable",null,null,null,null,null,0,0,0,0,0,null,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,{"$f":"T361*T$28","v":-1.6308843332665156E-2},-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0]
[{"$f":"ROW()","v":354},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,2.9023352447914838E-14,7.2542976020875689E-15,9.0405516241552367E-15,2.2643074708403711E-15,0]
[{"$f":"ROW()","v":355},null,"Total",null,null,null,null,null,{"$f":"SUM(I349:I354)","v":25.677089699999996},{"$f":"SUM(J349:J354)","v":3.2674119600000004},1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,622.95787230000008,126.83806815185457,30.768892571582118,20.774203834611111,12.315252983736002,22.4612722,25.650648226523433,23.832332461905004,17.567413600720261,19.009599011658715,23.291152391565966]
[{"$f":"ROW()","v":356},"Service Provider's Financed Capex (AA4 model)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":357},null,"Pipeline",null,null,null,null,null,{"$f":"I349/I$28","v":2.0596624043651652},4.3313024249385032E-2,8.9313035355873024E-2,2.8846820700223971E-5,0.82629262757049915,9.6182397684759167,288.06666209332582,1.3952793796782823,579.3446393109939,0,548.69685212465515,50.088528940591701,15.522599843706516,4.8526424586667884,0.59277352416599993,2.5928162600000002,3.6765018153272497,2.4906871242825956,1.6392646527961841,5.3772569208904555,7.6463418398391214]
[{"$f":"ROW()","v":358},null,"Compression",null,null,null,null,null,{"$f":"I350/I$28","v":27.635870774626468},1.9097288694464851,0.11637803089430471,-0.15664871623111765,0.24403013240318169,53.329246836950709,192.60608575049136,0.1651843256669992,148.87612781087245,0,58.526015547468184,31.463269365533119,8.8166113816929297,5.7439648052518324,3.1095675527030586,4.475624279999999,15.613689039348445,15.343472883507387,11.74790587485173,10.173213826367409,10.183144245596575]
[{"$f":"ROW()","v":359},null,"Metering",null,null,null,null,null,{"$f":"I351/I$28","v":0.84843676634853882},0.77660828854015285,0.50002137366604182,-4.3348270297064707E-2,2.2219632265287435,0,0,0,0,8.7577204292336883E-2,5.3256358796847492,0.37973595555383516,1.9658229249151731,0.98715506409529152,1.218937943845392,3.6613055300000004,3.603669904817977,2.6839923451671739,0.85033901297784764,0.64897928355574463,1.319119056248272]
[{"$f":"ROW()","v":360},null,"Other Depreciable",null,null,null,null,null,{"$f":"I352/I$28","v":7.5628099749201372},1.9726073379477418,1.047675486178723,1.2560723514317709,1.1990622416982497,4.5550854781072898,0.98431907885852754,2.6161631257687397,6.6125086958314707,0.62572557625552006,84.344359203279424,55.854181833294248,6.4359091871958132,9.708954008128531,7.6013157018223261,11.73449724,2.3951545481307037,2.6469219576195737,2.5973132740845593,1.7605880849605129,2.5463546471992506]
[{"$f":"ROW()","v":361},null,"Non Depreciable",null,null,null,null,null,{"$f":"I353/I$28","v":0},0,0,0,0,0,-0.15017912949000253,2.1839231180502163,1.6615305818514623,0.76023093994133395,0.7459104409142423,-1.7714214601812654E-2,-4.1453584966296239E-2,0.1951051874438603,6.0812396400056201E-4,-2.9711099999993884E-3,0,0,0,0,0]
[{"$f":"ROW()","v":362},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,{"$f":"Tax_CoRE!Y77","v":2.8614169819496045E-14},{"$f":"Tax_CoRE!Z77","v":7.051191623480929E-15},{"$f":"Tax_CoRE!AA77","v":8.6635453686623003E-15},{"$f":"Tax_CoRE!AB77","v":2.1392901795131924E-15},{"$f":"Tax_CoRE!AC77","v":0}]
[{"$f":"ROW()","v":363},null,"Total",null,null,null,null,null,{"$f":"SUM(I357:I362)","v":38.106779920260308},{"$f":"SUM(J357:J362)","v":4.7022575201837649},1.7533879260949425,1.0561042117242887,4.4913482282006738,67.50257208353392,481.50688779318568,6.3605499491642377,736.49480639954936,1.4735337204891907,697.63877319600181,137.76800188037109,32.699489752544132,21.487821523586305,12.523202846500777,22.4612722,25.289015307624407,23.165074310576735,16.834822814710328,17.960038115774125,21.694959788883221]
["Total Capex (includes Shipper finance)"]
[{"$f":"ROW()","v":365},"Total Capex",null,null,null,null,null,null,null,null,null,null,null,"Actual AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]"]
[{"$f":"ROW()","v":366},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N260+N349","v":8.0819592700000005},232.76471212999996,2.80697076,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,3.7290757912864292,2.5624300966471223,1.7105995396368634,5.6914967100774581,8.208916483954793,"<-- From protected data"]
[{"$f":"ROW()","v":367},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N261+N350","v":41.216322779999999},153.70189397999997,0.13571847999999997,126.82707395999999,5.0681472000000003,52.260917140000004,28.967105928784179,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,15.836964792611127,15.785433794745646,12.259132378008507,10.767722999944819,10.932362482230575]
[{"$f":"ROW()","v":368},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N262+N351","v":1.8285847500000001},3.1245166699999998,4.9146266600000006,1.5038690800000001,1.2538608400000002,5.7232655299999999,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.655202384456874,2.7613033758336183,0.88734270067618282,0.68690477535417593,1.4161723856911899]
[{"$f":"ROW()","v":369},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N263+N352","v":3.6353824499999994},0.78549806000000011,2.1494877400000001,5.6355749800000003,0.54429260000000013,75.358729320000037,51.422946005191569,6.0559293089849895,9.3865164211427121,7.4750945923824714,11.73449724,2.4294052581689729,2.7231651946786068,2.7103389823986963,1.8634745262822574,2.7337010396894073]
[{"$f":"ROW()","v":370},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N264+N353","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-3,0,0,0,0,0]
[{"$f":"ROW()","v":371},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y266+Y354","v":2.9023352447914838E-14},{"$f":"Z266+Z354","v":7.2542976020875689E-15},{"$f":"AA266+AA354","v":9.0405516241552367E-15},{"$f":"AB266+AB354","v":2.2643074708403711E-15},{"$f":"AC266+AC354","v":0}]
[{"$f":"ROW()","v":372},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N366:N371)","v":54.762249249999996},{"$f":"SUM(O366:O371)","v":390.25677614999995},11.801155040000001,628.92372548999992,7.5275938500000006,623.96887412000012,126.83806815185457,30.768892571582118,20.774203834611111,12.315252983736002,22.4612722,25.650648226523433,23.832332461905004,17.567413600720261,19.009599011658715,23.291152391565966]
[{"$f":"ROW()","v":373},"Total Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":374},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N366/N$28","v":10.457138622884495},291.68085664600096,3.4163923156049516,579.3446393109939,0,548.69685212465515,50.088528940591701,15.522599843706516,4.8526424586667884,0.59277352416599993,2.5928162600000002,3.6765018153272497,2.4906871242825956,1.6392646527961841,5.3772569208904555,7.6463418398391214]
[{"$f":"ROW()","v":375},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N367/N$28","v":53.329246836950709},192.60608575049136,0.1651843256669992,148.87612781087245,5.8264053695894447,58.526015547468184,31.463269365533115,8.8166113816929297,5.7439648052518324,3.1095675527030586,4.475624279999999,15.613689039348445,15.343472883507387,11.74790587485173,10.173213826367409,10.183144245596575]
[{"$f":"ROW()","v":376},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N368/N$28","v":2.3659812646448275},3.9153774237106496,5.9816414885957814,1.7653187002919577,1.441454094090624,6.4093771353793105,0.37973595555383516,1.9658229249151731,0.98715506409529152,1.218937943845392,3.6613055300000004,3.603669904817977,2.6839923451671739,0.85033901297784764,0.64897928355574463,1.319119056248272]
[{"$f":"ROW()","v":377},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N369/N$28","v":4.703772557721817},0.98431907885852754,2.6161631257687397,6.6153271128438087,0.62572557625552006,84.392819819919609,55.854181833294255,6.4359091871958132,9.708954008128531,7.6013157018223261,11.73449724,2.3951545481307037,2.6469219576195737,2.5973132740845593,1.7605880849605129,2.5463546471992506]
[{"$f":"ROW()","v":378},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N370/N$28","v":0},-0.15017912949000253,2.1839231180502163,1.6615305818514623,0.76023093994133395,0.7459104409142423,-1.7714214601812654E-2,-4.1453584966296239E-2,0.1951051874438603,6.0812396400056201E-4,-2.9711099999993884E-3,0,0,0,0,0]
[{"$f":"ROW()","v":379},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":"Y371/Y$28","v":2.8614169819496045E-14},{"$f":"Z371/Z$28","v":7.051191623480929E-15},{"$f":"AA371/AA$28","v":8.6635453686623003E-15},{"$f":"AB371/AB$28","v":2.1392901795131924E-15},{"$f":"AC371/AC$28","v":0}]
[{"$f":"ROW()","v":380},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N374:N379)","v":70.856139282201852},{"$f":"SUM(O374:O379)","v":489.03645976957148},14.363304373686688,738.26294351685362,8.6538159798769225,698.7709750683365,137.76800188037109,32.699489752544132,21.487821523586305,12.523202846500777,22.4612722,25.289015307624407,23.165074310576735,16.834822814710328,17.960038115774125,21.694959788883221]
["Expansion/Enhancement/Extension Capex"]
[{"$f":"ROW()","v":382},"St4, St5A and St5B Capex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]"]
[{"$f":"ROW()","v":383},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,7.4340000000000002,229.78399999999999,0,493.54199999999997,0,489.96,{"$f":"T391*T$28","v":33.338435422729745},{"$f":"U391*U$28","v":10.092384136288361},0,0,3.9849999999999998E-3,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"Compression",null,null,null,null,null,null,null,null,null,null,40.372,153.62200000000001,0,126.676,0,52.261000000000003,{"$f":"T392*T$28","v":25.123423110590796},3.4992398028060006,1.2681884708377203E-3,0,0,2.415677223726818,2.165150111866962,0,0,0]
[{"$f":"ROW()","v":385},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.7560000000000002,{"$f":"T393*T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":386},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.13800000000000001,0,0,2.4319999999999999,0,75.314999999999998,{"$f":"T394*T$28","v":18.227584737981296},-1.6901303676813859,1.599061116966199E-3,0,5.4845170000000006E-2,0,0,0,0,0]
[{"$f":"ROW()","v":387},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":"T395*T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":389},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N383:N388)","v":47.943999999999996},{"$f":"SUM(O383:O388)","v":383.28615531000003},1.7943513999999998,624.06545232999997,0.66129320999999996,622.95806214999993,76.689443271301826,11.901493571412976,2.8672495878039194E-3,0,5.8830170000000008E-2,2.415677223726818,2.165150111866962,0,0,0]
[{"$f":"ROW()","v":390},"St4, St5A and St5B Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":391},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N383/N$28","v":9.6187528203817987},287.94568278937294,0,579.34492674022749,0,548.69696413516692,36.211286571381805,10.725631768369201,0,0,3.9849999999999998E-3,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N384/N$28","v":52.236788924462473},192.50596943855558,0,148.69878944394816,0,58.526108340819576,27.288367386653732,3.7187999472957891,1.3117521969351995E-3,0,0,2.3816200569129626,2.1045301929688915,0,0,0]
[{"$f":"ROW()","v":393},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N385/N$28","v":0},0,0,0,0,5.3261547094188382,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N386/N$28","v":0.17855634775527152},0,0,2.8548064031677813,0,84.343848179116847,19.798298452877482,-1.7961777633006104,1.6539906973199999E-3,0,5.4845170000000006E-2,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N387/N$28","v":0},-0.15017912949000253,2.1839231180502163,1.6615305818514623,0.76023093994133395,0.7459104409142423,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":397},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N391:N396)","v":62.034098092599542},{"$f":"SUM(O391:O396)","v":480.30147309843852},2.1839231180502163,732.56005316919493,0.76023093994133395,697.6389858054365,83.297952410913012,12.64825395236438,2.9657428942551993E-3,0,5.8830170000000008E-2,2.3816200569129626,2.1045301929688915,0,0,0]
["Hide","Expansion Capex Adjustment",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]"]
["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]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"-(18.855 + 0.632) * (131.3 / 124.1)","v":-20.617591458501217},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non Depreciable (Relocation Of Line pack)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I399:I404)","v":-20.617591458501217},{"$f":"SUM(J399:J404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","Expansion Capex Adjustment (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I399/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I400/I$28","v":-30.598094619537228},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I401/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I402/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non Depreciable",null,null,null,null,null,{"$f":"I403/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y404/Y$28","v":0},{"$f":"Z404/Z$28","v":0},{"$f":"AA404/AA$28","v":0},{"$f":"AB404/AB$28","v":0},{"$f":"AC404/AC$28","v":0}]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I407:I412)","v":-30.598094619537228},{"$f":"SUM(J407:J412)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Stay in Business Capex"]
[{"$f":"ROW()","v":415},"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]"]
[{"$f":"ROW()","v":416},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N349-N383","v":-3.9651999999978926E-4},9.6542889999966519E-2,1.1463871999999999,-2.4486000000933927E-4,0,-1.0001999993392019E-4,12.776280336228297,4.5137522480111265,4.6914845910357874,0.58293042136619544,2.5888312600000001,3.7290757912864292,2.5624300966471223,1.7105995396368634,5.6914967100774581,8.208916483954793]
[{"$f":"ROW()","v":417},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N350-N384","v":0.84432277999999883},7.9893979999951625E-2,0.13571847999999997,0.15107395999999085,0,-8.2859999999129741E-5,3.8436828181933826,4.7968336375323641,5.551937638008793,3.0579326671415683,4.475624279999999,13.42128756888431,13.620283682878684,12.259132378008507,10.767722999944819,10.932362482230575]
[{"$f":"ROW()","v":418},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N351-N385","v":0},0,0,0,7.6179759999999999E-2,-4.6328999999989406E-4,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.655202384456874,2.7613033758336183,0.88734270067618282,0.68690477535417593,1.4161723856911899]
[{"$f":"ROW()","v":419},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N352-N386","v":3.3824673699999996},0.78549806000000011,2.1494877400000001,3.2011739800000005,0.54429260000000013,4.5632000004047768E-4,33.195361267210274,7.7460596766663752,9.3849173600257458,7.4750945923824714,11.679652069999999,2.4294052581689729,2.7231651946786068,2.7103389823986963,1.8634745262822574,2.7337010396894073]
[{"$f":"ROW()","v":420},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N353-N387","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]
[{"$f":"ROW()","v":421},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":422},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N416:N421)","v":4.2263936299999987},{"$f":"SUM(O416:O421)","v":0.96193492999991825},3.43159342,3.352003079999982,0.62047236000000017,-1.8984999989246631E-4,50.148624880552724,18.86739900016914,20.771336585023302,12.315252983736002,22.40244203,23.234971002796588,21.667182350038033,17.567413600720251,19.009599011658711,23.291152391565966]
[{"$f":"ROW()","v":423},"Stay in Business Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":424},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N416/N$28","v":-5.1305190588320747E-4},0.1209793039528413,1.3952793796782823,-2.8742923351411382E-4,0,-1.1201051170818352E-4,13.877242369209894,4.7969680753373156,4.8526424586667884,0.59277352416599993,2.5888312600000001,3.6765018153272497,2.4906871242825956,1.6392646527961841,5.3772569208904555,7.6463418398391214]
[{"$f":"ROW()","v":425},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N417/N$28","v":1.0924579124882419},0.10011631193575958,0.1651843256669992,0.17733836692429572,0,-9.2793351391465463E-5,4.1749019788793857,5.0978114343971406,5.7426530530548971,3.1095675527030586,4.475624279999999,13.232068982435482,13.238942690538495,11.74790587485173,10.173213826367409,10.183144245596575]
[{"$f":"ROW()","v":426},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N418/N$28","v":0},0,0,0,8.7577204292336883E-2,-5.1882973408874872E-4,0.37973595555383516,1.9658229249151731,0.98715506409529152,1.218937943845392,3.6613055300000004,3.603669904817977,2.6839923451671739,0.85033901297784764,0.64897928355574463,1.319119056248272]
[{"$f":"ROW()","v":427},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N419/N$28","v":4.3765291303520186},0.98431907885852754,2.6161631257687397,3.7577022926636898,0.62572557625552006,5.1102416257729072E-4,36.055883380416773,8.2320869504964236,9.7073000174312121,7.6013157018223261,11.679652069999999,2.3951545481307037,2.6469219576195737,2.5973132740845593,1.7605880849605129,2.5463546471992506]
[{"$f":"ROW()","v":428},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N420/N$28","v":0},0,0,0,0,0,-1.7714214601812654E-2,-4.1453584966296239E-2,0.1951051874438603,6.0812396400056201E-4,-2.9711099999993884E-3,0,0,0,0,0]
[{"$f":"ROW()","v":429},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]
[{"$f":"ROW()","v":430},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N424:N429)","v":5.4684739909343776},{"$f":"SUM(O424:O429)","v":1.2054146947471285},4.1766268311140209,3.9347532303544712,0.7133027805478569,-2.1260943461110697E-4,54.470049469458075,20.051235800179757,21.484855780692051,12.523202846500777,22.40244203,22.907395250711414,21.06054411760784,16.834822814710321,17.960038115774122,21.694959788883221]
["Hide","Stay in Business Capex Adjustment ",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]"]
["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]
["Hide",null,"Compression",null,null,null,null,null,null,null,null,null,null,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]
["Hide",null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-4.0914613800000001,0,0,0,0,0,0,0,0,0,0]
["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]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N432:N437)","v":0},{"$f":"SUM(O432:O437)","v":0},0,0,0,-4.0914613800000001,0,0,0,0,0,0,0,0,0,0]
["Hide","Stay in Business Capex Adjustment (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
["Hide",null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N432/N$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N433/N$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N434/N$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N435/N$28","v":0},0,0,0,0,-4.5819504410202478,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N436/N$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N440:N445)","v":0},{"$f":"SUM(O440:O445)","v":0},0,0,0,-4.5819504410202478,0,0,0,0,0,0,0,0,0,0]
["Capex Adjustment"]
["Hide","Capex Adjustment",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I399+I432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I400+I433","v":-20.617591458501217},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,{"$f":"I401+I434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I402+I435","v":0},0,0,0,0,0,0,0,0,0,-4.0914613800000001,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non Depreciable (Relocation Of Line pack)",null,null,null,null,null,{"$f":"I403+I436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y404+Y437","v":0},{"$f":"Z404+Z437","v":0},{"$f":"AA404+AA437","v":0},{"$f":"AB404+AB437","v":0},{"$f":"AC404+AC437","v":0}]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I449:I454)","v":-20.617591458501217},{"$f":"SUM(J449:J454)","v":0},0,0,0,0,0,0,0,0,-4.0914613800000001,0,0,0,0,0,0,0,0,0,0]
["Hide","Capex Adjustment(modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I407+I440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I408+I441","v":-30.598094619537228},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,{"$f":"I409+I442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I410+I443","v":0},0,0,0,0,0,0,0,0,0,-4.5819504410202478,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non Depreciable",null,null,null,null,null,{"$f":"I411+I444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y412+Y445","v":0},{"$f":"Z412+Z445","v":0},{"$f":"AA412+AA445","v":0},{"$f":"AB412+AB445","v":0},{"$f":"AC412+AC445","v":0}]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I457:I462)","v":-30.598094619537228},{"$f":"SUM(J457:J462)","v":0},0,0,0,0,0,0,0,0,-4.5819504410202478,0,0,0,0,0,0,0,0,0,0]
["Modelled Capex"]
[{"$f":"ROW()","v":465},"Modelled Capex",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]"]
[{"$f":"ROW()","v":466},null,"Pipeline",null,null,null,null,null,{"$f":"I349+I449","v":1.3878405999999999},3.0096500000000002E-2,6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999997,7.4336034800000004,229.88054288999996,1.1463871999999999,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,3.7290757912864292,2.5624300966471223,1.7105995396368634,5.6914967100774581,8.208916483954793]
[{"$f":"ROW()","v":467},null,"Compression",null,null,null,null,null,{"$f":"I350+I450","v":-1.9960040585012209},1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346781999999998,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999999,0,52.260917140000004,28.967105928784179,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,15.836964792611127,15.785433794745646,12.259132378008507,10.767722999944819,10.932362482230575]
[{"$f":"ROW()","v":468},null,"Metering",null,null,null,null,null,{"$f":"I351+I451","v":0.57169320000000023},0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000003,0,0,0,0,7.6179759999999999E-2,4.7555367100000003,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.655202384456874,2.7613033758336183,0.88734270067618282,0.68690477535417593,1.4161723856911899]
[{"$f":"ROW()","v":469},null,"Other Depreciable",null,null,null,null,null,{"$f":"I352+I452","v":5.0959685000000006},1.37068648,0.75003203000000007,0.92049553000000006,0.90148431000000018,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,71.22399494000004,51.422946005191569,6.0559293089849895,9.3865164211427121,7.4750945923824714,11.73449724,2.4294052581689729,2.7231651946786068,2.7103389823986963,1.8634745262822574,2.7337010396894073]
[{"$f":"ROW()","v":470},null,"Non Depreciable",null,null,null,null,null,{"$f":"I353+I453","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]
[{"$f":"ROW()","v":471},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y354+Y454","v":2.9023352447914838E-14},{"$f":"Z354+Z454","v":7.2542976020875689E-15},{"$f":"AA354+AA454","v":9.0405516241552367E-15},{"$f":"AB354+AB454","v":2.2643074708403711E-15},{"$f":"AC354+AC454","v":0}]
[{"$f":"ROW()","v":472},null,"Total",null,null,null,null,null,{"$f":"SUM(I466:I471)","v":5.0594982414987797},{"$f":"SUM(J466:J471)","v":3.2674119600000004},1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,618.86641092000002,126.83806815185457,30.768892571582118,20.774203834611111,12.315252983736002,22.4612722,25.650648226523433,23.832332461905004,17.567413600720261,19.009599011658715,23.291152391565966]
[{"$f":"ROW()","v":473},"Modelled Capex (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":474},null,"Pipeline",null,null,null,null,null,{"$f":"I357+I457","v":2.0596624043651652},4.3313024249385032E-2,8.9313035355873024E-2,2.8846820700223971E-5,0.82629262757049915,9.6182397684759167,288.06666209332582,1.3952793796782823,579.3446393109939,0,548.69685212465515,50.088528940591701,15.522599843706516,4.8526424586667884,0.59277352416599993,2.5928162600000002,3.6765018153272497,2.4906871242825956,1.6392646527961841,5.3772569208904555,7.6463418398391214]
[{"$f":"ROW()","v":475},null,"Compression",null,null,null,null,null,{"$f":"I358+I458","v":-2.9622238449107599},1.9097288694464851,0.11637803089430471,-0.15664871623111765,0.24403013240318169,53.329246836950709,192.60608575049136,0.1651843256669992,148.87612781087245,0,58.526015547468184,31.463269365533119,8.8166113816929297,5.7439648052518324,3.1095675527030586,4.475624279999999,15.613689039348445,15.343472883507387,11.74790587485173,10.173213826367409,10.183144245596575]
[{"$f":"ROW()","v":476},null,"Metering",null,null,null,null,null,{"$f":"I359+I459","v":0.84843676634853882},0.77660828854015285,0.50002137366604182,-4.3348270297064707E-2,2.2219632265287435,0,0,0,0,8.7577204292336883E-2,5.3256358796847492,0.37973595555383516,1.9658229249151731,0.98715506409529152,1.218937943845392,3.6613055300000004,3.603669904817977,2.6839923451671739,0.85033901297784764,0.64897928355574463,1.319119056248272]
[{"$f":"ROW()","v":477},null,"Other Depreciable",null,null,null,null,null,{"$f":"I360+I460","v":7.5628099749201372},1.9726073379477418,1.047675486178723,1.2560723514317709,1.1990622416982497,4.5550854781072898,0.98431907885852754,2.6161631257687397,6.6125086958314707,0.62572557625552006,79.76240876225917,55.854181833294248,6.4359091871958132,9.708954008128531,7.6013157018223261,11.73449724,2.3951545481307037,2.6469219576195737,2.5973132740845593,1.7605880849605129,2.5463546471992506]
[{"$f":"ROW()","v":478},null,"Non Depreciable",null,null,null,null,null,{"$f":"I361+I461","v":0},0,0,0,0,0,-0.15017912949000253,2.1839231180502163,1.6615305818514623,0.76023093994133395,0.7459104409142423,-1.7714214601812654E-2,-4.1453584966296239E-2,0.1951051874438603,6.0812396400056201E-4,-2.9711099999993884E-3,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y362+Y462","v":2.8614169819496045E-14},{"$f":"Z362+Z462","v":7.051191623480929E-15},{"$f":"AA362+AA462","v":8.6635453686623003E-15},{"$f":"AB362+AB462","v":2.1392901795131924E-15},{"$f":"AC362+AC462","v":0}]
[{"$f":"ROW()","v":480},null,"Total",null,null,null,null,null,{"$f":"SUM(I474:I479)","v":7.5086853007230818},{"$f":"SUM(J474:J479)","v":4.7022575201837649},1.7533879260949425,1.0561042117242887,4.4913482282006738,67.50257208353392,481.50688779318568,6.3605499491642377,736.49480639954936,1.4735337204891907,693.05682275498157,137.76800188037109,32.699489752544132,21.487821523586305,12.523202846500777,22.4612722,25.289015307624407,23.165074310576735,16.834822814710328,17.960038115774125,21.694959788883221]
[{"$f":"ROW()","v":481}]
["Approved DBNGP Capex Depreciation"]
["Capex Depreciation Approved"]
[{"$f":"ROW()","v":484},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]"]
[{"$f":"ROW()","v":485},null,"Pipeline",null,null,null,null,null,0,7.2516403821802694E-3,7.2516403821802694E-3,7.2516403821802694E-3,7.2516403821802694E-3,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.7451400602169156E-2,2.7451400602169156E-2,2.7451400602169156E-2,2.7451400602169159E-2,2.7451400602169159E-2]
[{"$f":"ROW()","v":486},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]
[{"$f":"ROW()","v":487},null,"Metering",null,null,null,null,null,0,0,0,0,0,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.6667491009901E-2,1.6667491009901003E-2,1.6667491009901E-2,1.6667491009901003E-2,1.6667491009901003E-2]
[{"$f":"ROW()","v":488},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]
[{"$f":"ROW()","v":489},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":490},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":491},null,"Total",null,null,null,null,null,{"$f":"SUM(I485:I490)","v":0},{"$f":"SUM(J485:J490)","v":0.2442172595065423},0.2442172595065423,0.2442172595065423,0.2442172595065423,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.26693187946219948,0.26693187946219954,0.26693187946219954,0.26693187946219954,0.26693187946219954]
[{"$f":"ROW()","v":492},"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]"]
[{"$f":"ROW()","v":493},null,"Pipeline",null,null,null,null,null,0,0,4.7219983883964546E-3,4.7219983883964546E-3,4.7219983883964546E-3,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,3.0387184378126658E-4,3.0387184378126658E-4,3.0387184378126653E-4,3.0387184378126653E-4,3.0387184378126647E-4]
[{"$f":"ROW()","v":494},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]
[{"$f":"ROW()","v":495},null,"Metering",null,null,null,null,null,0,0,1.1804995970991136E-3,1.1804995970991136E-3,1.1804995970991136E-3,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.4781724490512611E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.4781724490512609E-2]
[{"$f":"ROW()","v":496},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]
[{"$f":"ROW()","v":497},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":498},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":499},null,"Total",null,null,null,null,null,{"$f":"SUM(I493:I498)","v":0},{"$f":"SUM(J493:J498)","v":0},{"$f":"SUM(K493:K498)","v":0.37520212194466829},{"$f":"SUM(L493:L498)","v":0.37520212194466829},{"$f":"SUM(M493:M498)","v":0.37520212194466829},{"$f":"SUM(N493:N498)","v":6.1577806534958153E-2},{"$f":"SUM(O493:O498)","v":6.1577806534958153E-2},{"$f":"SUM(P493:P498)","v":6.1577806534958153E-2},{"$f":"SUM(Q493:Q498)","v":6.1577806534958153E-2},{"$f":"SUM(R493:R498)","v":6.1577806534958153E-2},{"$f":"SUM(S493:S498)","v":6.1577806534958153E-2},{"$f":"SUM(T493:T498)","v":0.10073248124635875},{"$f":"SUM(U493:U498)","v":0.10073248124635875},{"$f":"SUM(V493:V498)","v":0.10073248124635875},{"$f":"SUM(W493:W498)","v":0.10073248124635875},{"$f":"SUM(X493:X498)","v":0.10073248124635874}]
[{"$f":"ROW()","v":500},"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]"]
[{"$f":"ROW()","v":501},null,"Pipeline",null,null,null,null,null,0,0,0,2.6645562334522872E-3,2.6645562334522872E-3,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,1.0739819455267464E-3,1.0739819455267464E-3,1.0739819455267464E-3,1.0739819455267466E-3,1.0739819455267466E-3]
[{"$f":"ROW()","v":502},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]
[{"$f":"ROW()","v":503},null,"Metering",null,null,null,null,null,0,0,0,1.1804995970991136E-3,1.1804995970991136E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3]
[{"$f":"ROW()","v":504},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]
[{"$f":"ROW()","v":505},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":506},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":507},null,"Total",null,null,null,null,null,{"$f":"SUM(I501:I506)","v":0},{"$f":"SUM(J501:J506)","v":0},{"$f":"SUM(K501:K506)","v":0},{"$f":"SUM(L501:L506)","v":0.40403441924715083},{"$f":"SUM(M501:M506)","v":0.40403441924715083},{"$f":"SUM(N501:N506)","v":3.4733420604881382E-2},{"$f":"SUM(O501:O506)","v":3.4733420604881382E-2},{"$f":"SUM(P501:P506)","v":3.4733420604881382E-2},{"$f":"SUM(Q501:Q506)","v":3.4733420604881382E-2},{"$f":"SUM(R501:R506)","v":3.4733420604881382E-2},{"$f":"SUM(S501:S506)","v":3.4733420604881382E-2},{"$f":"SUM(T501:T506)","v":2.0078416276781835E-2},{"$f":"SUM(U501:U506)","v":2.0078416276781835E-2},{"$f":"SUM(V501:V506)","v":2.0078416276781835E-2},{"$f":"SUM(W501:W506)","v":2.0078416276781835E-2},{"$f":"SUM(X501:X506)","v":2.0078416276781835E-2}]
[{"$f":"ROW()","v":508},"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]"]
[{"$f":"ROW()","v":509},null,"Pipeline",null,null,null,null,null,0,0,0,0,6.0374122251640374E-3,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,0,0,0,0,0]
[{"$f":"ROW()","v":510},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]
[{"$f":"ROW()","v":511},null,"Metering",null,null,null,null,null,0,0,0,0,1.1804995970991139E-3,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,0,0,0,0,0]
[{"$f":"ROW()","v":512},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]
[{"$f":"ROW()","v":513},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":514},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":515},null,"Total",null,null,null,null,null,{"$f":"SUM(I509:I514)","v":0},{"$f":"SUM(J509:J514)","v":0},{"$f":"SUM(K509:K514)","v":0},{"$f":"SUM(L509:L514)","v":0},{"$f":"SUM(M509:M514)","v":0.26496032385556967},{"$f":"SUM(N509:N514)","v":3.0826700848272638E-2},{"$f":"SUM(O509:O514)","v":3.0826700848272638E-2},{"$f":"SUM(P509:P514)","v":3.0826700848272638E-2},{"$f":"SUM(Q509:Q514)","v":3.0826700848272638E-2},{"$f":"SUM(R509:R514)","v":3.0826700848272638E-2},{"$f":"SUM(S509:S514)","v":3.0826700848272638E-2},{"$f":"SUM(T509:T514)","v":2.9421455088012576E-2},{"$f":"SUM(U509:U514)","v":2.9421455088012579E-2},{"$f":"SUM(V509:V514)","v":2.9421455088012579E-2},{"$f":"SUM(W509:W514)","v":2.9421455088012582E-2},{"$f":"SUM(X509:X514)","v":2.9421455088012586E-2}]
[{"$f":"ROW()","v":516},"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]"]
[{"$f":"ROW()","v":517},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,1.0540565382740123E-2,1.0540565382740123E-2,1.0540565382740121E-2,1.0540565382740121E-2,1.0540565382740119E-2]
[{"$f":"ROW()","v":518},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]
[{"$f":"ROW()","v":519},null,"Metering",null,null,null,null,null,0,0,0,0,0,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600698E-2]
[{"$f":"ROW()","v":520},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]
[{"$f":"ROW()","v":521},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":523},null,"Total",null,null,null,null,null,{"$f":"SUM(I517:I522)","v":0},{"$f":"SUM(J517:J522)","v":0},{"$f":"SUM(K517:K522)","v":0},{"$f":"SUM(L517:L522)","v":0},{"$f":"SUM(M517:M522)","v":0},{"$f":"SUM(N517:N522)","v":7.2334674028571438E-2},{"$f":"SUM(O517:O522)","v":7.2334674028571438E-2},{"$f":"SUM(P517:P522)","v":7.2334674028571438E-2},{"$f":"SUM(Q517:Q522)","v":7.2334674028571438E-2},{"$f":"SUM(R517:R522)","v":7.2334674028571438E-2},{"$f":"SUM(S517:S522)","v":7.2334674028571438E-2},{"$f":"SUM(T517:T522)","v":9.499232065509508E-2},{"$f":"SUM(U517:U522)","v":9.499232065509508E-2},{"$f":"SUM(V517:V522)","v":9.4992320655095094E-2},{"$f":"SUM(W517:W522)","v":9.4992320655095094E-2},{"$f":"SUM(X517:X522)","v":9.4992320655095108E-2}]
[{"$f":"ROW()","v":524},"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]"]
[{"$f":"ROW()","v":525},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.12625984760079564]
[{"$f":"ROW()","v":526},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]
[{"$f":"ROW()","v":527},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,0,0,0,0,0]
[{"$f":"ROW()","v":528},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]
[{"$f":"ROW()","v":529},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":531},null,"Total",null,null,null,null,null,{"$f":"SUM(I525:I530)","v":0},{"$f":"SUM(J525:J530)","v":0},{"$f":"SUM(K525:K530)","v":0},{"$f":"SUM(L525:L530)","v":0},{"$f":"SUM(M525:M530)","v":0},{"$f":"SUM(N525:N530)","v":0},{"$f":"SUM(O525:O530)","v":0.28607442796832283},{"$f":"SUM(P525:P530)","v":0.28607442796832283},{"$f":"SUM(Q525:Q530)","v":0.28607442796832283},{"$f":"SUM(R525:R530)","v":0.28607442796832283},{"$f":"SUM(S525:S530)","v":0.28607442796832283},{"$f":"SUM(T525:T530)","v":2.1464508492424135},{"$f":"SUM(U525:U530)","v":2.1464508492424135},{"$f":"SUM(V525:V530)","v":2.146450849242413},{"$f":"SUM(W525:W530)","v":2.146450849242413},{"$f":"SUM(X525:X530)","v":2.146450849242413}]
[{"$f":"ROW()","v":532},"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]"]
[{"$f":"ROW()","v":533},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,8.204620497483156E-2,8.204620497483156E-2,8.204620497483156E-2,8.204620497483156E-2,3.8915134170210655,3.8915134170210655,3.8915134170210655,3.8915134170210655,3.8915134170210655]
[{"$f":"ROW()","v":534},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]
[{"$f":"ROW()","v":535},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,2.4613861492449474E-2,2.4613861492449474E-2,2.4613861492449474E-2,2.4613861492449474E-2,0,0,0,0,0]
[{"$f":"ROW()","v":536},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]
[{"$f":"ROW()","v":537},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":538},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":539},null,"Total",null,null,null,null,null,{"$f":"SUM(I533:I538)","v":0},{"$f":"SUM(J533:J538)","v":0},{"$f":"SUM(K533:K538)","v":0},{"$f":"SUM(L533:L538)","v":0},{"$f":"SUM(M533:M538)","v":0},{"$f":"SUM(N533:N538)","v":0},{"$f":"SUM(O533:O538)","v":0},{"$f":"SUM(P533:P538)","v":2.5054701333819533},{"$f":"SUM(Q533:Q538)","v":2.5054701333819533},{"$f":"SUM(R533:R538)","v":2.5054701333819533},{"$f":"SUM(S533:S538)","v":2.5054701333819533},{"$f":"SUM(T533:T538)","v":10.101918279036987},{"$f":"SUM(U533:U538)","v":10.101918279036987},{"$f":"SUM(V533:V538)","v":10.101918279036987},{"$f":"SUM(W533:W538)","v":10.101918279036987},{"$f":"SUM(X533:X538)","v":10.101918279036987}]
[{"$f":"ROW()","v":540},"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]"]
[{"$f":"ROW()","v":541},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,3.631826415092994,3.631826415092994,3.631826415092994,0,0,0,0,0]
[{"$f":"ROW()","v":542},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]
[{"$f":"ROW()","v":543},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,3.0768102526523844E-3,3.0768102526523844E-3,3.0768102526523844E-3,0,0,0,0,0]
[{"$f":"ROW()","v":544},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]
[{"$f":"ROW()","v":545},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":547},null,"Total",null,null,null,null,null,{"$f":"SUM(I541:I546)","v":0},{"$f":"SUM(J541:J546)","v":0},{"$f":"SUM(K541:K546)","v":0},{"$f":"SUM(L541:L546)","v":0},{"$f":"SUM(M541:M546)","v":0},{"$f":"SUM(N541:N546)","v":0},{"$f":"SUM(O541:O546)","v":0},{"$f":"SUM(P541:P546)","v":0},{"$f":"SUM(Q541:Q546)","v":7.5981463249020802},{"$f":"SUM(R541:R546)","v":7.5981463249020802},{"$f":"SUM(S541:S546)","v":7.5981463249020802},{"$f":"SUM(T541:T546)","v":7.9529585597466493E-2},{"$f":"SUM(U541:U546)","v":7.9529585597466493E-2},{"$f":"SUM(V541:V546)","v":7.9529585597466493E-2},{"$f":"SUM(W541:W546)","v":7.9529585597466493E-2},{"$f":"SUM(X541:X546)","v":7.9529585597466493E-2}]
[{"$f":"ROW()","v":548},"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]"]
[{"$f":"ROW()","v":549},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,3.9136626343121366,3.9136626343121366,7.4710335523270341,7.4710335523270341,7.4710335523270341,7.471033552327035,7.471033552327035]
[{"$f":"ROW()","v":550},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]
[{"$f":"ROW()","v":551},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},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]
[{"$f":"ROW()","v":553},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":555},null,"Total",null,null,null,null,null,{"$f":"SUM(I549:I554)","v":0},{"$f":"SUM(J549:J554)","v":0},{"$f":"SUM(K549:K554)","v":0},{"$f":"SUM(L549:L554)","v":0},{"$f":"SUM(M549:M554)","v":0},{"$f":"SUM(N549:N554)","v":0},{"$f":"SUM(O549:O554)","v":0},{"$f":"SUM(P549:P554)","v":0},{"$f":"SUM(Q549:Q554)","v":0},{"$f":"SUM(R549:R554)","v":5.4432330353214846},{"$f":"SUM(S549:S554)","v":5.4432330353214846},{"$f":"SUM(T549:T554)","v":12.299979698657406},{"$f":"SUM(U549:U554)","v":12.299979698657406},{"$f":"SUM(V549:V554)","v":12.299979698657406},{"$f":"SUM(W549:W554)","v":12.299979698657406},{"$f":"SUM(X549:X554)","v":12.299979698657406}]
[{"$f":"ROW()","v":556},"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]"]
[{"$f":"ROW()","v":557},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.1938963535350071,0,0,0,0,0]
[{"$f":"ROW()","v":558},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]
[{"$f":"ROW()","v":559},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.5959639082535669E-3,1.5959639082535669E-3,1.5959639082535671E-3,1.5959639082535671E-3,1.5959639082535673E-3]
[{"$f":"ROW()","v":560},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]
[{"$f":"ROW()","v":561},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":562},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":563},null,"Total",null,null,null,null,null,{"$f":"SUM(I557:I562)","v":0},{"$f":"SUM(J557:J562)","v":0},{"$f":"SUM(K557:K562)","v":0},{"$f":"SUM(L557:L562)","v":0},{"$f":"SUM(M557:M562)","v":0},{"$f":"SUM(N557:N562)","v":0},{"$f":"SUM(O557:O562)","v":0},{"$f":"SUM(P557:P562)","v":0},{"$f":"SUM(Q557:Q562)","v":0},{"$f":"SUM(R557:R562)","v":0},{"$f":"SUM(S557:S562)","v":1.424668757838353},{"$f":"SUM(T557:T562)","v":1.1971613783494444E-2},{"$f":"SUM(U557:U562)","v":1.1971613783494444E-2},{"$f":"SUM(V557:V562)","v":1.1971613783494444E-2},{"$f":"SUM(W557:W562)","v":1.1971613783494444E-2},{"$f":"SUM(X557:X562)","v":1.1971613783494444E-2}]
[{"$f":"ROW()","v":564},"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]"]
[{"$f":"ROW()","v":565},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,6.9994271425714292,6.9994271425714292,6.9994271425714283,6.9994271425714283,6.9994271425714283]
[{"$f":"ROW()","v":566},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.7420305713333335,1.7420305713333335,1.7420305713333337,1.7420305713333337,1.7420305713333339]
[{"$f":"ROW()","v":567},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,9.5110734200000005E-2,9.5110734200000005E-2,9.5110734199999991E-2,9.5110734199999977E-2,9.5110734199999977E-2]
[{"$f":"ROW()","v":568},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,2.3741331646666679,2.3741331646666679,2.3741331646666675,2.3741331646666675,2.3741331646666675]
[{"$f":"ROW()","v":569},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":570},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":571},null,"Total",null,null,null,null,null,{"$f":"SUM(I565:I570)","v":0},{"$f":"SUM(J565:J570)","v":0},{"$f":"SUM(K565:K570)","v":0},{"$f":"SUM(L565:L570)","v":0},{"$f":"SUM(M565:M570)","v":0},{"$f":"SUM(N565:N570)","v":0},{"$f":"SUM(O565:O570)","v":0},{"$f":"SUM(P565:P570)","v":0},{"$f":"SUM(Q565:Q570)","v":0},{"$f":"SUM(R565:R570)","v":0},{"$f":"SUM(S565:S570)","v":0},{"$f":"SUM(T565:T570)","v":11.210701612771432},{"$f":"SUM(U565:U570)","v":11.210701612771432},{"$f":"SUM(V565:V570)","v":11.21070161277143},{"$f":"SUM(W565:W570)","v":11.21070161277143},{"$f":"SUM(X565:X570)","v":11.21070161277143}]
[{"$f":"ROW()","v":572},"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]"]
[{"$f":"ROW()","v":573},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.30541927324245777,0.30541927324245782,0.30541927324245782,0.30541927324245782]
[{"$f":"ROW()","v":574},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.1933552472994249,1.1933552472994249,1.1933552472994251,1.1933552472994251]
[{"$f":"ROW()","v":575},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.098897061273052E-2,1.098897061273052E-2,1.098897061273052E-2,1.098897061273052E-2]
[{"$f":"ROW()","v":576},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2.6222157639291814,2.6222157639291814,2.6222157639291814,2.6222157639291819]
[{"$f":"ROW()","v":577},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":578},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":579},null,"Total",null,null,null,null,null,{"$f":"SUM(I573:I578)","v":0},{"$f":"SUM(J573:J578)","v":0},{"$f":"SUM(K573:K578)","v":0},{"$f":"SUM(L573:L578)","v":0},{"$f":"SUM(M573:M578)","v":0},{"$f":"SUM(N573:N578)","v":0},{"$f":"SUM(O573:O578)","v":0},{"$f":"SUM(P573:P578)","v":0},{"$f":"SUM(Q573:Q578)","v":0},{"$f":"SUM(R573:R578)","v":0},{"$f":"SUM(S573:S578)","v":0},{"$f":"SUM(T573:T578)","v":0},{"$f":"SUM(U573:U578)","v":4.1319792550837944},{"$f":"SUM(V573:V578)","v":4.1319792550837953},{"$f":"SUM(W573:W578)","v":4.1319792550837953},{"$f":"SUM(X573:X578)","v":4.1319792550837953}]
[{"$f":"ROW()","v":580},"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]"]
[{"$f":"ROW()","v":581},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5E-2,5.5E-2,5.4999999999999993E-2]
[{"$f":"ROW()","v":582},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]
[{"$f":"ROW()","v":583},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7060000000000011E-3,9.7060000000000011E-3,9.7060000000000011E-3]
[{"$f":"ROW()","v":584},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3000000000000004E-2,8.3000000000000004E-2,8.299999999999999E-2]
[{"$f":"ROW()","v":585},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":586},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":587},null,"Total",null,null,null,null,null,{"$f":"SUM(I581:I586)","v":0},{"$f":"SUM(J581:J586)","v":0},{"$f":"SUM(K581:K586)","v":0},{"$f":"SUM(L581:L586)","v":0},{"$f":"SUM(M581:M586)","v":0},{"$f":"SUM(N581:N586)","v":0},{"$f":"SUM(O581:O586)","v":0},{"$f":"SUM(P581:P586)","v":0},{"$f":"SUM(Q581:Q586)","v":0},{"$f":"SUM(R581:R586)","v":0},{"$f":"SUM(S581:S586)","v":0},{"$f":"SUM(T581:T586)","v":0},{"$f":"SUM(U581:U586)","v":0},{"$f":"SUM(V581:V586)","v":0.36652933333333337},{"$f":"SUM(W581:W586)","v":0.36652933333333337},{"$f":"SUM(X581:X586)","v":0.36652933333333337}]
[{"$f":"ROW()","v":588},"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]"]
[{"$f":"ROW()","v":589},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9357142857142872E-2,5.9357142857142879E-2]
[{"$f":"ROW()","v":590},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]
[{"$f":"ROW()","v":591},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3100000000000015E-2,5.3100000000000008E-2]
[{"$f":"ROW()","v":592},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.333333333333338E-2,6.3333333333333366E-2]
[{"$f":"ROW()","v":593},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":594},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":595},null,"Total",null,null,null,null,null,{"$f":"SUM(I589:I594)","v":0},{"$f":"SUM(J589:J594)","v":0},{"$f":"SUM(K589:K594)","v":0},{"$f":"SUM(L589:L594)","v":0},{"$f":"SUM(M589:M594)","v":0},{"$f":"SUM(N589:N594)","v":0},{"$f":"SUM(O589:O594)","v":0},{"$f":"SUM(P589:P594)","v":0},{"$f":"SUM(Q589:Q594)","v":0},{"$f":"SUM(R589:R594)","v":0},{"$f":"SUM(S589:S594)","v":0},{"$f":"SUM(T589:T594)","v":0},{"$f":"SUM(U589:U594)","v":0},{"$f":"SUM(V589:V594)","v":0},{"$f":"SUM(W589:W594)","v":0.24419047619047629},{"$f":"SUM(X589:X594)","v":0.24419047619047629}]
[{"$f":"ROW()","v":596},"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]"]
[{"$f":"ROW()","v":597},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.357142857142859E-3]
[{"$f":"ROW()","v":598},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]
[{"$f":"ROW()","v":599},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3100000000000008E-2]
[{"$f":"ROW()","v":600},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15000000000000005]
[{"$f":"ROW()","v":601},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":602},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":603},null,"Total",null,null,null,null,null,{"$f":"SUM(I597:I602)","v":0},{"$f":"SUM(J597:J602)","v":0},{"$f":"SUM(K597:K602)","v":0},{"$f":"SUM(L597:L602)","v":0},{"$f":"SUM(M597:M602)","v":0},{"$f":"SUM(N597:N602)","v":0},{"$f":"SUM(O597:O602)","v":0},{"$f":"SUM(P597:P602)","v":0},{"$f":"SUM(Q597:Q602)","v":0},{"$f":"SUM(R597:R602)","v":0},{"$f":"SUM(S597:S602)","v":0},{"$f":"SUM(T597:T602)","v":0},{"$f":"SUM(U597:U602)","v":0},{"$f":"SUM(V597:V602)","v":0},{"$f":"SUM(W597:W602)","v":0},{"$f":"SUM(X597:X602)","v":0.30352380952380964}]
[{"$f":"ROW()","v":604},"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]"]
[{"$f":"ROW()","v":605},null,"Pipeline",null,null,null,null,null,{"$f":"I485+I493+I501+I509+I517+I525+I533+I541+I549+I557+I565","v":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,{"$f":"T485+T493+T501+T509+T517+T525+T533+T541+T549+T557+T565+T573+T581+T589+T597","v":18.527603779294544},{"$f":"U485+U493+U501+U509+U517+U525+U533+U541+U549+U557+U565+U573+U581+U589+U597","v":18.833023052537001},18.888023052536997,18.947380195394139,18.954737338251281]
[{"$f":"ROW()","v":606},null,"Compression",null,null,null,null,null,{"$f":"I486+I494+I502+I510+I518+I526+I534+I542+I550+I558+I566","v":0},3.7775987107171637E-2,0.20894842868654315,0.3840558689229116,0.45606634434595755,0,6.5567979875735885E-2,2.3584016986979175,6.2686552883475599,7.6156636786618002,7.629339080398295,14.522031434656466,{"$f":"U486+U494+U502+U510+U518+U526+U534+U542+U550+U558+U566+U574+U582+U590+U598","v":15.715386681955891},15.934210015289224,16.002610015289221,16.095676681955887]
[{"$f":"ROW()","v":607},null,"Metering",null,null,null,null,null,{"$f":"I487+I495+I503+I511+I519+I527+I535+I543+I551+I559+I567","v":0},0,1.1804995970991136E-3,2.3609991941982273E-3,3.5414987912973411E-3,6.4712257774527965E-2,8.7274395338907726E-2,0.1118882568313572,0.11496506708400958,0.11496506708400958,0.11496506708400958,0.17712640728906065,0.18811537790179123,0.19782137790179116,0.2509213779017912,0.30402137790179118]
[{"$f":"ROW()","v":608},null,"Other",null,null,null,null,null,{"$f":"I488+I496+I504+I512+I520+I528+I536+I544+I552+I560+I568","v":0},0.19918963201719039,0.39731681439699157,0.62239873757722253,0.80813067418748308,0.32674860446533677,0.46041217700582893,0.56638852509831972,0.61937803500511079,0.80194004570021848,1.0190370482670694,3.1359465705775782,5.7581623345067596,5.8411623345067589,5.9044956678400924,6.0544956678400936]
[{"$f":"ROW()","v":609},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I489+I497+I505+I513+I521+I529+I537+I545+I553+I561+I569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I490+I498+I506+I514+I522+I530+I538+I546+I554+I562+I570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":611},null,"Total",null,null,null,null,null,{"$f":"SUM(I605:I610)","v":0},{"$f":"SUM(J605:J610)","v":0.2442172595065423},{"$f":"SUM(K605:K610)","v":0.61941938145121056},{"$f":"SUM(L605:L610)","v":1.0234538006983613},{"$f":"SUM(M605:M610)","v":1.2884141245539311},{"$f":"SUM(N605:N610)","v":0.42388178732151083},{"$f":"SUM(O605:O610)","v":0.70995621528983355},{"$f":"SUM(P605:P610)","v":3.2154263486717869},{"$f":"SUM(Q605:Q610)","v":10.813572673573866},{"$f":"SUM(R605:R610)","v":16.256805708895349},{"$f":"SUM(S605:S610)","v":17.681474466733707},{"$f":"SUM(T605:T610)","v":36.362708191817646},{"$f":"SUM(U605:U610)","v":40.494687446901438},{"$f":"SUM(V605:V610)","v":40.86121678023477},{"$f":"SUM(W605:W610)","v":41.105407256425245},{"$f":"SUM(X605:X610)","v":41.408931065949055}]
[{"$f":"ROW()","v":612}]
[{"$f":"\"Capex Depreciation Approved [m$ \"&$E$28&\"]\"","v":"Capex Depreciation Approved [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":614},"Capex 2000",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":615},null,"Pipeline",null,null,null,null,null,{"$f":"I485/$M$28","v":0},9.6453904701310055E-3,9.6453904701310055E-3,9.6453904701310055E-3,9.6453904701310055E-3,2.9423748633788074E-2,2.9423748633788074E-2,2.9423748633788074E-2,2.9423748633788074E-2,2.9423748633788074E-2,2.9423748633788074E-2,{"$f":"T485/$S$28","v":3.0742305844698562E-2},3.0742305844698562E-2,3.0742305844698562E-2,3.0742305844698569E-2,3.0742305844698569E-2]
[{"$f":"ROW()","v":616},null,"Compression",null,null,null,null,null,{"$f":"I486/$M$28","v":0},5.0245755007194075E-2,5.0245755007194075E-2,5.0245755007194075E-2,5.0245755007194075E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,"Metering",null,null,null,null,null,{"$f":"I487/$M$28","v":0},0,0,0,0,1.6968735326970776E-2,1.6968735326970776E-2,1.6968735326970776E-2,1.6968735326970776E-2,1.6968735326970776E-2,1.6968735326970776E-2,1.8665608859667861E-2,1.8665608859667865E-2,1.8665608859667861E-2,1.8665608859667865E-2,1.8665608859667865E-2]
[{"$f":"ROW()","v":618},null,"Other",null,null,null,null,null,{"$f":"I488/$M$28","v":0},0.26494167900668369,0.26494167900668369,0.26494167900668369,0.26494167900668369,0.25209366583067117,0.25209366583067117,0.25209366583067117,0.25209366583067117,0.25209366583067117,0.25209366583067117,0.2495240631954686,0.24952406319546863,0.24952406319546863,0.24952406319546863,0.24952406319546863]
[{"$f":"ROW()","v":619},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I489/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":620},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I490/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":621},null,"Total",null,null,null,null,null,{"$f":"SUM(I615:I620)","v":0},{"$f":"SUM(J615:J620)","v":0.3248328244840088},{"$f":"SUM(K615:K620)","v":0.3248328244840088},{"$f":"SUM(L615:L620)","v":0.3248328244840088},{"$f":"SUM(M615:M620)","v":0.3248328244840088},{"$f":"SUM(N615:N620)","v":0.29848614979143001},{"$f":"SUM(O615:O620)","v":0.29848614979143001},{"$f":"SUM(P615:P620)","v":0.29848614979143001},{"$f":"SUM(Q615:Q620)","v":0.29848614979143001},{"$f":"SUM(R615:R620)","v":0.29848614979143001},{"$f":"SUM(S615:S620)","v":0.29848614979143001},{"$f":"SUM(T615:T620)","v":0.29893197789983506},{"$f":"SUM(U615:U620)","v":0.29893197789983506},{"$f":"SUM(V615:V620)","v":0.29893197789983506},{"$f":"SUM(W615:W620)","v":0.29893197789983506},{"$f":"SUM(X615:X620)","v":0.29893197789983506}]
[{"$f":"ROW()","v":622},"Capex 2001",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":623},null,"Pipeline",null,null,null,null,null,{"$f":"I493/$M$28","v":0},0,6.2807193758992593E-3,6.2807193758992593E-3,6.2807193758992593E-3,6.1875748927692881E-4,6.1875748927692881E-4,6.1875748927692881E-4,6.1875748927692881E-4,6.1875748927692881E-4,6.1875748927692881E-4,{"$f":"T493/$S$28","v":3.4030034731189623E-4},3.4030034731189623E-4,3.4030034731189613E-4,3.4030034731189613E-4,3.4030034731189607E-4]
[{"$f":"ROW()","v":624},null,"Compression",null,null,null,null,null,{"$f":"I494/$M$28","v":0},0,0.22767607737634818,0.22767607737634818,0.22767607737634818,0,0,0,0,0,0,5.8414316062735241E-2,5.8414316062735241E-2,5.8414316062735241E-2,5.8414316062735241E-2,5.8414316062735235E-2]
[{"$f":"ROW()","v":625},null,"Metering",null,null,null,null,null,{"$f":"I495/$M$28","v":0},0,1.5701798439748148E-3,1.5701798439748148E-3,1.5701798439748148E-3,1.5532165770803056E-2,1.5532165770803056E-2,1.5532165770803056E-2,1.5532165770803056E-2,1.5532165770803056E-2,1.5532165770803056E-2,1.655377449715633E-2,1.655377449715633E-2,1.655377449715633E-2,1.655377449715633E-2,1.655377449715633E-2]
[{"$f":"ROW()","v":626},null,"Other",null,null,null,null,null,{"$f":"I496/$M$28","v":0},0,0.26352851714710634,0.26352851714710634,0.26352851714710634,6.5753577931591381E-2,6.5753577931591381E-2,6.5753577931591381E-2,6.5753577931591381E-2,6.5753577931591381E-2,6.5753577931591381E-2,3.750001518651782E-2,3.750001518651782E-2,3.7500015186517813E-2,3.7500015186517813E-2,3.7500015186517806E-2]
[{"$f":"ROW()","v":627},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I497/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":628},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I498/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":629},null,"Total",null,null,null,null,null,{"$f":"SUM(I623:I628)","v":0},{"$f":"SUM(J623:J628)","v":0},{"$f":"SUM(K623:K628)","v":0.49905549374332858},{"$f":"SUM(L623:L628)","v":0.49905549374332858},{"$f":"SUM(M623:M628)","v":0.49905549374332858},{"$f":"SUM(N623:N628)","v":8.1904501191671364E-2},{"$f":"SUM(O623:O628)","v":8.1904501191671364E-2},{"$f":"SUM(P623:P628)","v":8.1904501191671364E-2},{"$f":"SUM(Q623:Q628)","v":8.1904501191671364E-2},{"$f":"SUM(R623:R628)","v":8.1904501191671364E-2},{"$f":"SUM(S623:S628)","v":8.1904501191671364E-2},{"$f":"SUM(T623:T628)","v":0.11280840609372128},{"$f":"SUM(U623:U628)","v":0.11280840609372128},{"$f":"SUM(V623:V628)","v":0.11280840609372128},{"$f":"SUM(W623:W628)","v":0.11280840609372128},{"$f":"SUM(X623:X628)","v":0.11280840609372125}]
[{"$f":"ROW()","v":630},"Capex 2002",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":631},null,"Pipeline",null,null,null,null,null,{"$f":"I501/$M$28","v":0},0,0,3.5441202192574421E-3,3.5441202192574421E-3,1.2759005050839002E-3,1.2759005050839002E-3,1.2759005050839002E-3,1.2759005050839002E-3,1.2759005050839002E-3,1.2759005050839002E-3,{"$f":"T501/$S$28","v":1.2027321272073351E-3},1.2027321272073351E-3,1.2027321272073351E-3,1.2027321272073354E-3,1.2027321272073354E-3]
[{"$f":"ROW()","v":632},null,"Compression",null,null,null,null,null,{"$f":"I502/$M$28","v":0},0,0,0.23291001018959742,0.23291001018959742,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":633},null,"Metering",null,null,null,null,null,{"$f":"I503/$M$28","v":0},0,0,1.5701798439748148E-3,1.5701798439748148E-3,1.0000427473320837E-2,1.0000427473320837E-2,1.0000427473320837E-2,1.0000427473320837E-2,1.0000427473320837E-2,1.0000427473320837E-2,1.0401867836623032E-2,1.0401867836623032E-2,1.0401867836623032E-2,1.0401867836623032E-2,1.0401867836623032E-2]
[{"$f":"ROW()","v":634},null,"Other",null,null,null,null,null,{"$f":"I504/$M$28","v":0},0,0,0.29938095691786465,0.29938095691786465,3.4922516205957425E-2,3.4922516205957425E-2,3.4922516205957425E-2,3.4922516205957425E-2,3.4922516205957425E-2,3.4922516205957425E-2,1.0880839777602227E-2,1.0880839777602225E-2,1.0880839777602225E-2,1.0880839777602225E-2,1.0880839777602225E-2]
[{"$f":"ROW()","v":635},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I505/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":636},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I506/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":637},null,"Total",null,null,null,null,null,{"$f":"SUM(I631:I636)","v":0},{"$f":"SUM(J631:J636)","v":0},{"$f":"SUM(K631:K636)","v":0},{"$f":"SUM(L631:L636)","v":0.53740526717069437},{"$f":"SUM(M631:M636)","v":0.53740526717069437},{"$f":"SUM(N631:N636)","v":4.619884418436216E-2},{"$f":"SUM(O631:O636)","v":4.619884418436216E-2},{"$f":"SUM(P631:P636)","v":4.619884418436216E-2},{"$f":"SUM(Q631:Q636)","v":4.619884418436216E-2},{"$f":"SUM(R631:R636)","v":4.619884418436216E-2},{"$f":"SUM(S631:S636)","v":4.619884418436216E-2},{"$f":"SUM(T631:T636)","v":2.2485439741432592E-2},{"$f":"SUM(U631:U636)","v":2.2485439741432592E-2},{"$f":"SUM(V631:V636)","v":2.2485439741432592E-2},{"$f":"SUM(W631:W636)","v":2.2485439741432592E-2},{"$f":"SUM(X631:X636)","v":2.2485439741432592E-2}]
[{"$f":"ROW()","v":638},"Capex 2003",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":639},null,"Pipeline",null,null,null,null,null,{"$f":"I509/$M$28","v":0},0,0,0,8.0303483448997664E-3,4.1209743857462812E-7,4.1209743857462812E-7,4.1209743857462812E-7,4.1209743857462812E-7,4.1209743857462812E-7,4.1209743857462812E-7,{"$f":"T509/$S$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":640},null,"Compression",null,null,null,null,null,{"$f":"I510/$M$28","v":0},0,0,0,9.5780970482463729E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Metering",null,null,null,null,null,{"$f":"I511/$M$28","v":0},0,0,0,1.5701798439748151E-3,-8.6696540594129417E-4,-8.6696540594129417E-4,-8.6696540594129417E-4,-8.6696540594129417E-4,-8.6696540594129417E-4,-8.6696540594129417E-4,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"Other",null,null,null,null,null,{"$f":"I512/$M$28","v":0},0,0,0,0.24704162878537086,4.1869078381059022E-2,4.1869078381059022E-2,4.1869078381059022E-2,4.1869078381059022E-2,4.1869078381059022E-2,4.1869078381059022E-2,3.294853271130635E-2,3.2948532711306357E-2,3.2948532711306357E-2,3.2948532711306357E-2,3.2948532711306364E-2]
[{"$f":"ROW()","v":643},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I513/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":644},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I514/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":645},null,"Total",null,null,null,null,null,{"$f":"SUM(I639:I644)","v":0},{"$f":"SUM(J639:J644)","v":0},{"$f":"SUM(K639:K644)","v":0},{"$f":"SUM(L639:L644)","v":0},{"$f":"SUM(M639:M644)","v":0.35242312745670917},{"$f":"SUM(N639:N644)","v":4.1002525072556299E-2},{"$f":"SUM(O639:O644)","v":4.1002525072556299E-2},{"$f":"SUM(P639:P644)","v":4.1002525072556299E-2},{"$f":"SUM(Q639:Q644)","v":4.1002525072556299E-2},{"$f":"SUM(R639:R644)","v":4.1002525072556299E-2},{"$f":"SUM(S639:S644)","v":4.1002525072556299E-2},{"$f":"SUM(T639:T644)","v":3.294853271130635E-2},{"$f":"SUM(U639:U644)","v":3.2948532711306357E-2},{"$f":"SUM(V639:V644)","v":3.2948532711306357E-2},{"$f":"SUM(W639:W644)","v":3.2948532711306357E-2},{"$f":"SUM(X639:X644)","v":3.2948532711306364E-2}]
[{"$f":"ROW()","v":646},"Capex 2004",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":647},null,"Pipeline",null,null,null,null,null,{"$f":"I517/$M$28","v":0},0,0,0,0,1.1804180393864275E-2,1.1804180393864275E-2,1.1804180393864275E-2,1.1804180393864275E-2,1.1804180393864275E-2,1.1804180393864275E-2,{"$f":"T517/$S$28","v":1.1804180393864272E-2},1.1804180393864272E-2,1.180418039386427E-2,1.180418039386427E-2,1.1804180393864269E-2]
[{"$f":"ROW()","v":648},null,"Compression",null,null,null,null,null,{"$f":"I518/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,1.0167922183465907E-2,1.0167922183465907E-2,1.0167922183465909E-2,1.0167922183465909E-2,1.0167922183465909E-2]
[{"$f":"ROW()","v":649},null,"Metering",null,null,null,null,null,{"$f":"I519/$M$28","v":0},0,0,0,0,4.4439264530574868E-2,4.4439264530574868E-2,4.4439264530574868E-2,4.4439264530574868E-2,4.4439264530574868E-2,4.4439264530574868E-2,4.4439264530574882E-2,4.4439264530574882E-2,4.4439264530574882E-2,4.4439264530574882E-2,4.4439264530574889E-2]
[{"$f":"ROW()","v":650},null,"Other",null,null,null,null,null,{"$f":"I520/$M$28","v":0},0,0,0,0,3.9968741389941657E-2,3.9968741389941657E-2,3.9968741389941657E-2,3.9968741389941657E-2,3.9968741389941657E-2,3.9968741389941657E-2,3.9968741389941671E-2,3.9968741389941671E-2,3.9968741389941678E-2,3.9968741389941678E-2,3.9968741389941678E-2]
[{"$f":"ROW()","v":651},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I521/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":652},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I522/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":653},null,"Total",null,null,null,null,null,{"$f":"SUM(I647:I652)","v":0},{"$f":"SUM(J647:J652)","v":0},{"$f":"SUM(K647:K652)","v":0},{"$f":"SUM(L647:L652)","v":0},{"$f":"SUM(M647:M652)","v":0},{"$f":"SUM(N647:N652)","v":9.6212186314380804E-2},{"$f":"SUM(O647:O652)","v":9.6212186314380804E-2},{"$f":"SUM(P647:P652)","v":9.6212186314380804E-2},{"$f":"SUM(Q647:Q652)","v":9.6212186314380804E-2},{"$f":"SUM(R647:R652)","v":9.6212186314380804E-2},{"$f":"SUM(S647:S652)","v":9.6212186314380804E-2},{"$f":"SUM(T647:T652)","v":0.10638010849784674},{"$f":"SUM(U647:U652)","v":0.10638010849784674},{"$f":"SUM(V647:V652)","v":0.10638010849784674},{"$f":"SUM(W647:W652)","v":0.10638010849784674},{"$f":"SUM(X647:X652)","v":0.10638010849784675}]
[{"$f":"ROW()","v":654},"Capex 2005",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":655},null,"Pipeline",null,null,null,null,null,{"$f":"I525/$M$28","v":0},0,0,0,0,0,8.5499664203326331E-2,8.5499664203326331E-2,8.5499664203326331E-2,8.5499664203326331E-2,8.5499664203326331E-2,{"$f":"T525/$S$28","v":0.1413960222686044},0.1413960222686044,0.1413960222686044,0.1413960222686044,0.1413960222686044]
[{"$f":"ROW()","v":656},null,"Compression",null,null,null,null,null,{"$f":"I526/$M$28","v":0},0,0,0,0,0,8.7211821727019939E-2,8.7211821727019939E-2,8.7211821727019939E-2,8.7211821727019939E-2,8.7211821727019939E-2,2.1157275091326255,2.1157275091326255,2.1157275091326251,2.1157275091326246,2.1157275091326246]
[{"$f":"ROW()","v":657},null,"Metering",null,null,null,null,null,{"$f":"I527/$M$28","v":0},0,0,0,0,0,3.0009848141948778E-2,3.0009848141948778E-2,3.0009848141948778E-2,3.0009848141948778E-2,3.0009848141948778E-2,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Other",null,null,null,null,null,{"$f":"I528/$M$28","v":0},0,0,0,0,0,0.1777856155076056,0.1777856155076056,0.1777856155076056,0.1777856155076056,0.1777856155076056,0.14664629602277046,0.14664629602277046,0.14664629602277046,0.14664629602277046,0.14664629602277049]
[{"$f":"ROW()","v":659},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I529/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I530/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":661},null,"Total",null,null,null,null,null,{"$f":"SUM(I655:I660)","v":0},{"$f":"SUM(J655:J660)","v":0},{"$f":"SUM(K655:K660)","v":0},{"$f":"SUM(L655:L660)","v":0},{"$f":"SUM(M655:M660)","v":0},{"$f":"SUM(N655:N660)","v":0},{"$f":"SUM(O655:O660)","v":0.38050694957990061},{"$f":"SUM(P655:P660)","v":0.38050694957990061},{"$f":"SUM(Q655:Q660)","v":0.38050694957990061},{"$f":"SUM(R655:R660)","v":0.38050694957990061},{"$f":"SUM(S655:S660)","v":0.38050694957990061},{"$f":"SUM(T655:T660)","v":2.4037698274240005},{"$f":"SUM(U655:U660)","v":2.4037698274240005},{"$f":"SUM(V655:V660)","v":2.403769827424},{"$f":"SUM(W655:W660)","v":2.4037698274239996},{"$f":"SUM(X655:X660)","v":2.4037698274239996}]
[{"$f":"ROW()","v":662},"Capex 2006",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":663},null,"Pipeline",null,null,null,null,null,{"$f":"I533/$M$28","v":0},0,0,0,0,0,0,0.10912947165986239,0.10912947165986239,0.10912947165986239,0.10912947165986239,{"$f":"T533/$S$28","v":4.3580324879800969},4.3580324879800969,4.3580324879800969,4.3580324879800969,4.3580324879800969]
[{"$f":"ROW()","v":664},null,"Compression",null,null,null,null,null,{"$f":"I534/$M$28","v":0},0,0,0,0,0,0,3.0496929433328228,3.0496929433328228,3.0496929433328228,3.0496929433328228,6.9387428452753888,6.9387428452753888,6.9387428452753888,6.9387428452753888,6.9387428452753888]
[{"$f":"ROW()","v":665},null,"Metering",null,null,null,null,null,{"$f":"I535/$M$28","v":0},0,0,0,0,0,0,3.2738841497958727E-2,3.2738841497958727E-2,3.2738841497958727E-2,3.2738841497958727E-2,0,0,0,0,0]
[{"$f":"ROW()","v":666},null,"Other",null,null,null,null,null,{"$f":"I536/$M$28","v":0},0,0,0,0,0,0,0.14095890089398899,0.14095890089398899,0.14095890089398899,0.14095890089398899,1.6172441357021977E-2,1.6172441357021977E-2,1.6172441357021977E-2,1.6172441357021974E-2,1.6172441357021974E-2]
[{"$f":"ROW()","v":667},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I537/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":668},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I538/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":669},null,"Total",null,null,null,null,null,{"$f":"SUM(I663:I668)","v":0},{"$f":"SUM(J663:J668)","v":0},{"$f":"SUM(K663:K668)","v":0},{"$f":"SUM(L663:L668)","v":0},{"$f":"SUM(M663:M668)","v":0},{"$f":"SUM(N663:N668)","v":0},{"$f":"SUM(O663:O668)","v":0},{"$f":"SUM(P663:P668)","v":3.332520157384633},{"$f":"SUM(Q663:Q668)","v":3.332520157384633},{"$f":"SUM(R663:R668)","v":3.332520157384633},{"$f":"SUM(S663:S668)","v":3.332520157384633},{"$f":"SUM(T663:T668)","v":11.312947774612507},{"$f":"SUM(U663:U668)","v":11.312947774612507},{"$f":"SUM(V663:V668)","v":11.312947774612507},{"$f":"SUM(W663:W668)","v":11.312947774612507},{"$f":"SUM(X663:X668)","v":11.312947774612507}]
[{"$f":"ROW()","v":670},"Capex 2007",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":671},null,"Pipeline",null,null,null,null,null,{"$f":"I541/$M$28","v":0},0,0,0,0,0,0,0,4.830684100026458,4.830684100026458,4.830684100026458,{"$f":"T541/$S$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":672},null,"Compression",null,null,null,null,null,{"$f":"I542/$M$28","v":0},0,0,0,0,0,0,0,5.2010194551405196,5.2010194551405196,5.2010194551405196,0,0,0,0,0]
[{"$f":"ROW()","v":673},null,"Metering",null,null,null,null,null,{"$f":"I543/$M$28","v":0},0,0,0,0,0,0,0,4.0924583577339529E-3,4.0924583577339529E-3,4.0924583577339529E-3,0,0,0,0,0]
[{"$f":"ROW()","v":674},null,"Other",null,null,null,null,null,{"$f":"I544/$M$28","v":0},0,0,0,0,0,0,0,7.0481227272084682E-2,7.0481227272084682E-2,7.0481227272084682E-2,8.9063683109351297E-2,8.9063683109351297E-2,8.9063683109351297E-2,8.9063683109351297E-2,8.9063683109351297E-2]
[{"$f":"ROW()","v":675},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I545/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":676},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I546/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":677},null,"Total",null,null,null,null,null,{"$f":"SUM(I671:I676)","v":0},{"$f":"SUM(J671:J676)","v":0},{"$f":"SUM(K671:K676)","v":0},{"$f":"SUM(L671:L676)","v":0},{"$f":"SUM(M671:M676)","v":0},{"$f":"SUM(N671:N676)","v":0},{"$f":"SUM(O671:O676)","v":0},{"$f":"SUM(P671:P676)","v":0},{"$f":"SUM(Q671:Q676)","v":10.106277240796796},{"$f":"SUM(R671:R676)","v":10.106277240796796},{"$f":"SUM(S671:S676)","v":10.106277240796796},{"$f":"SUM(T671:T676)","v":8.9063683109351297E-2},{"$f":"SUM(U671:U676)","v":8.9063683109351297E-2},{"$f":"SUM(V671:V676)","v":8.9063683109351297E-2},{"$f":"SUM(W671:W676)","v":8.9063683109351297E-2},{"$f":"SUM(X671:X676)","v":8.9063683109351297E-2}]
[{"$f":"ROW()","v":678},"Capex 2008",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":679},null,"Pipeline",null,null,null,null,null,{"$f":"I549/$M$28","v":0},0,0,0,0,0,0,0,0,5.205553817735316,5.205553817735316,{"$f":"T549/$S$28","v":8.3666695834635796},8.3666695834635796,8.3666695834635796,8.3666695834635796,8.3666695834635796]
[{"$f":"ROW()","v":680},null,"Compression",null,null,null,null,null,{"$f":"I550/$M$28","v":0},0,0,0,0,0,0,0,0,1.7916528132104079,1.7916528132104079,5.1890293637304161,5.1890293637304161,5.1890293637304161,5.1890293637304152,5.1890293637304152]
[{"$f":"ROW()","v":681},null,"Metering",null,null,null,null,null,{"$f":"I551/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,"Other",null,null,null,null,null,{"$f":"I552/$M$28","v":0},0,0,0,0,0,0,0,0,0.24282531749555977,0.24282531749555977,0.21881635931572685,0.21881635931572688,0.21881635931572688,0.21881635931572693,0.21881635931572693]
[{"$f":"ROW()","v":683},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I553/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":684},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I554/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,"Total",null,null,null,null,null,{"$f":"SUM(I679:I684)","v":0},{"$f":"SUM(J679:J684)","v":0},{"$f":"SUM(K679:K684)","v":0},{"$f":"SUM(L679:L684)","v":0},{"$f":"SUM(M679:M684)","v":0},{"$f":"SUM(N679:N684)","v":0},{"$f":"SUM(O679:O684)","v":0},{"$f":"SUM(P679:P684)","v":0},{"$f":"SUM(Q679:Q684)","v":0},{"$f":"SUM(R679:R684)","v":7.2400319484412838},{"$f":"SUM(S679:S684)","v":7.2400319484412838},{"$f":"SUM(T679:T684)","v":13.774515306509723},{"$f":"SUM(U679:U684)","v":13.774515306509723},{"$f":"SUM(V679:V684)","v":13.774515306509723},{"$f":"SUM(W679:W684)","v":13.774515306509723},{"$f":"SUM(X679:X684)","v":13.774515306509723}]
[{"$f":"ROW()","v":686},"Capex 2009",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":687},null,"Pipeline",null,null,null,null,null,{"$f":"I557/$M$28","v":0},0,0,0,0,0,0,0,0,0,1.5879988394085875,{"$f":"T557/$S$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":688},null,"Compression",null,null,null,null,null,{"$f":"I558/$M$28","v":0},0,0,0,0,0,0,0,0,0,1.8189620917845633E-2,0,0,0,0,0]
[{"$f":"ROW()","v":689},null,"Metering",null,null,null,null,null,{"$f":"I559/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,1.7872898835170794E-3,1.7872898835170794E-3,1.7872898835170797E-3,1.7872898835170797E-3,1.7872898835170799E-3]
[{"$f":"ROW()","v":690},null,"Other",null,null,null,null,null,{"$f":"I560/$M$28","v":0},0,0,0,0,0,0,0,0,0,0.28876023207079332,1.1619494627059541E-2,1.1619494627059541E-2,1.1619494627059541E-2,1.1619494627059541E-2,1.1619494627059541E-2]
[{"$f":"ROW()","v":691},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I561/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":692},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I562/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":693},null,"Total",null,null,null,null,null,{"$f":"SUM(I687:I692)","v":0},{"$f":"SUM(J687:J692)","v":0},{"$f":"SUM(K687:K692)","v":0},{"$f":"SUM(L687:L692)","v":0},{"$f":"SUM(M687:M692)","v":0},{"$f":"SUM(N687:N692)","v":0},{"$f":"SUM(O687:O692)","v":0},{"$f":"SUM(P687:P692)","v":0},{"$f":"SUM(Q687:Q692)","v":0},{"$f":"SUM(R687:R692)","v":0},{"$f":"SUM(S687:S692)","v":1.8949486923972265},{"$f":"SUM(T687:T692)","v":1.3406784510576621E-2},{"$f":"SUM(U687:U692)","v":1.3406784510576621E-2},{"$f":"SUM(V687:V692)","v":1.3406784510576621E-2},{"$f":"SUM(W687:W692)","v":1.3406784510576621E-2},{"$f":"SUM(X687:X692)","v":1.3406784510576621E-2}]
[{"$f":"ROW()","v":694},"Capex 2010",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":695},null,"Pipeline",null,null,null,null,null,{"$f":"I565/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T565/$S$28","v":7.8385264589236447},7.8385264589236447,7.8385264589236439,7.8385264589236439,7.8385264589236439]
[{"$f":"ROW()","v":696},null,"Compression",null,null,null,null,null,{"$f":"I566/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,1.9508671849156061,1.9508671849156061,1.9508671849156065,1.9508671849156065,1.9508671849156067]
[{"$f":"ROW()","v":697},null,"Metering",null,null,null,null,null,{"$f":"I567/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0.10651271759369499,0.10651271759369499,0.10651271759369497,0.10651271759369495,0.10651271759369495]
[{"$f":"ROW()","v":698},null,"Other",null,null,null,null,null,{"$f":"I568/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,2.6587469587419728,2.6587469587419728,2.6587469587419723,2.6587469587419723,2.6587469587419723]
[{"$f":"ROW()","v":699},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I569/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":700},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I570/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":701},null,"Total",null,null,null,null,null,{"$f":"SUM(I695:I700)","v":0},{"$f":"SUM(J695:J700)","v":0},{"$f":"SUM(K695:K700)","v":0},{"$f":"SUM(L695:L700)","v":0},{"$f":"SUM(M695:M700)","v":0},{"$f":"SUM(N695:N700)","v":0},{"$f":"SUM(O695:O700)","v":0},{"$f":"SUM(P695:P700)","v":0},{"$f":"SUM(Q695:Q700)","v":0},{"$f":"SUM(R695:R700)","v":0},{"$f":"SUM(S695:S700)","v":0},{"$f":"SUM(T695:T700)","v":12.554653320174918},{"$f":"SUM(U695:U700)","v":12.554653320174918},{"$f":"SUM(V695:V700)","v":12.554653320174918},{"$f":"SUM(W695:W700)","v":12.554653320174918},{"$f":"SUM(X695:X700)","v":12.554653320174918}]
[{"$f":"ROW()","v":702},"Capex 2011",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":703},null,"Pipeline",null,null,null,null,null,{"$f":"I573/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T573/$S$28","v":0},0.34203328438343045,0.3420332843834305,0.3420332843834305,0.3420332843834305]
[{"$f":"ROW()","v":704},null,"Compression",null,null,null,null,null,{"$f":"I574/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,1.3364160366723115,1.3364160366723115,1.3364160366723117,1.3364160366723117]
[{"$f":"ROW()","v":705},null,"Metering",null,null,null,null,null,{"$f":"I575/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,1.2306340954722429E-2,1.2306340954722429E-2,1.2306340954722429E-2,1.2306340954722429E-2]
[{"$f":"ROW()","v":706},null,"Other",null,null,null,null,null,{"$f":"I576/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,2.936569983213567,2.936569983213567,2.936569983213567,2.9365699832135674]
[{"$f":"ROW()","v":707},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I577/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":708},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I578/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":709},null,"Total",null,null,null,null,null,{"$f":"SUM(I703:I708)","v":0},{"$f":"SUM(J703:J708)","v":0},{"$f":"SUM(K703:K708)","v":0},{"$f":"SUM(L703:L708)","v":0},{"$f":"SUM(M703:M708)","v":0},{"$f":"SUM(N703:N708)","v":0},{"$f":"SUM(O703:O708)","v":0},{"$f":"SUM(P703:P708)","v":0},{"$f":"SUM(Q703:Q708)","v":0},{"$f":"SUM(R703:R708)","v":0},{"$f":"SUM(S703:S708)","v":0},{"$f":"SUM(T703:T708)","v":0},{"$f":"SUM(U703:U708)","v":4.6273256452240314},{"$f":"SUM(V703:V708)","v":4.6273256452240314},{"$f":"SUM(W703:W708)","v":4.6273256452240314},{"$f":"SUM(X703:X708)","v":4.6273256452240314}]
[{"$f":"ROW()","v":710},"Capex 2012",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":711},null,"Pipeline",null,null,null,null,null,{"$f":"I581/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T581/$S$28","v":0},0,6.1593462787644257E-2,6.1593462787644257E-2,6.159346278764425E-2]
[{"$f":"ROW()","v":712},null,"Compression",null,null,null,null,null,{"$f":"I582/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.24505612434063531,0.24505612434063531,0.24505612434063534]
[{"$f":"ROW()","v":713},null,"Metering",null,null,null,null,null,{"$f":"I583/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.0869566360306821E-2,1.0869566360306821E-2,1.0869566360306821E-2]
[{"$f":"ROW()","v":714},null,"Other",null,null,null,null,null,{"$f":"I584/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.2950134752263158E-2,9.2950134752263158E-2,9.2950134752263144E-2]
[{"$f":"ROW()","v":715},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I585/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":716},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I586/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":717},null,"Total",null,null,null,null,null,{"$f":"SUM(I711:I716)","v":0},{"$f":"SUM(J711:J716)","v":0},{"$f":"SUM(K711:K716)","v":0},{"$f":"SUM(L711:L716)","v":0},{"$f":"SUM(M711:M716)","v":0},{"$f":"SUM(N711:N716)","v":0},{"$f":"SUM(O711:O716)","v":0},{"$f":"SUM(P711:P716)","v":0},{"$f":"SUM(Q711:Q716)","v":0},{"$f":"SUM(R711:R716)","v":0},{"$f":"SUM(S711:S716)","v":0},{"$f":"SUM(T711:T716)","v":0},{"$f":"SUM(U711:U716)","v":0},{"$f":"SUM(V711:V716)","v":0.41046928824084955},{"$f":"SUM(W711:W716)","v":0.41046928824084955},{"$f":"SUM(X711:X716)","v":0.41046928824084961}]
[{"$f":"ROW()","v":718},"Capex 2013",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":719},null,"Pipeline",null,null,null,null,null,{"$f":"I589/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T589/$S$28","v":0},0,0,6.6472944904587522E-2,6.6472944904587522E-2]
[{"$f":"ROW()","v":720},null,"Compression",null,null,null,null,null,{"$f":"I590/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.6599870084997607E-2,7.6599870084997607E-2]
[{"$f":"ROW()","v":721},null,"Metering",null,null,null,null,null,{"$f":"I591/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.9465688618616563E-2,5.9465688618616556E-2]
[{"$f":"ROW()","v":722},null,"Other",null,null,null,null,null,{"$f":"I592/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.0925805634257072E-2,7.0925805634257058E-2]
[{"$f":"ROW()","v":723},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I593/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":724},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I594/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":725},null,"Total",null,null,null,null,null,{"$f":"SUM(I719:I724)","v":0},{"$f":"SUM(J719:J724)","v":0},{"$f":"SUM(K719:K724)","v":0},{"$f":"SUM(L719:L724)","v":0},{"$f":"SUM(M719:M724)","v":0},{"$f":"SUM(N719:N724)","v":0},{"$f":"SUM(O719:O724)","v":0},{"$f":"SUM(P719:P724)","v":0},{"$f":"SUM(Q719:Q724)","v":0},{"$f":"SUM(R719:R724)","v":0},{"$f":"SUM(S719:S724)","v":0},{"$f":"SUM(T719:T724)","v":0},{"$f":"SUM(U719:U724)","v":0},{"$f":"SUM(V719:V724)","v":0},{"$f":"SUM(W719:W724)","v":0.27346430924245879},{"$f":"SUM(X719:X724)","v":0.27346430924245874}]
[{"$f":"ROW()","v":726},"Capex 2014",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":727},null,"Pipeline",null,null,null,null,null,{"$f":"I597/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T597/$S$28","v":0},0,0,0,8.2391255417238445E-3]
[{"$f":"ROW()","v":728},null,"Compression",null,null,null,null,null,{"$f":"I598/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10422360491097139]
[{"$f":"ROW()","v":729},null,"Metering",null,null,null,null,null,{"$f":"I599/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9465688618616556E-2]
[{"$f":"ROW()","v":730},null,"Other",null,null,null,null,null,{"$f":"I600/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16798217123902984]
[{"$f":"ROW()","v":731},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I601/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":732},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I602/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":733},null,"Total",null,null,null,null,null,{"$f":"SUM(I727:I732)","v":0},{"$f":"SUM(J727:J732)","v":0},{"$f":"SUM(K727:K732)","v":0},{"$f":"SUM(L727:L732)","v":0},{"$f":"SUM(M727:M732)","v":0},{"$f":"SUM(N727:N732)","v":0},{"$f":"SUM(O727:O732)","v":0},{"$f":"SUM(P727:P732)","v":0},{"$f":"SUM(Q727:Q732)","v":0},{"$f":"SUM(R727:R732)","v":0},{"$f":"SUM(S727:S732)","v":0},{"$f":"SUM(T727:T732)","v":0},{"$f":"SUM(U727:U732)","v":0},{"$f":"SUM(V727:V732)","v":0},{"$f":"SUM(W727:W732)","v":0},{"$f":"SUM(X727:X732)","v":0.33991059031034165}]
[{"$f":"ROW()","v":734},"Capex Depreciation",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":735},null,"Pipeline",null,null,null,null,null,{"$f":"I615+I623+I631+I639+I647+I655+I663+I671+I679+I687+I695","v":0},9.6453904701310055E-3,1.5926109846030264E-2,1.9470230065287707E-2,2.7500578410187472E-2,4.3122999119451749E-2,0.12862266332277808,0.23775213498264047,5.0684362350090986,10.273990052744415,11.861988892153002,{"$f":"T605/$S$28","v":20.74871407134901},21.090747355732439,21.152340818520081,21.218813763424667,21.227052888966391]
[{"$f":"ROW()","v":736},null,"Compression",null,null,null,null,null,{"$f":"I616+I624+I632+I640+I648+I656+I664+I672+I680+I688+I696","v":0},5.0245755007194075E-2,0.27792183238354223,0.51083184257313963,0.60661281305560333,0,8.7211821727019939E-2,3.1369047650598429,8.3379242202003621,10.12957703341077,10.147766654328617,16.26294914130024,17.599365177972551,17.844421302313187,17.921021172398181,18.025244777309151]
[{"$f":"ROW()","v":737},null,"Metering",null,null,null,null,null,{"$f":"I617+I625+I633+I641+I649+I657+I665+I673+I681+I689+I697","v":0},0,1.5701798439748148E-3,3.1403596879496297E-3,4.7105395319244452E-3,8.6073627695728239E-2,0.11608347583767702,0.14882231733563575,0.1529147756933697,0.1529147756933697,0.1529147756933697,0.19836052320123412,0.21066686415595662,0.22153643051626337,0.28100211913487994,0.3404678077534965]
[{"$f":"ROW()","v":738},null,"Other",null,null,null,null,null,{"$f":"I618+I626+I634+I642+I650+I658+I666+I674+I682+I690+I698","v":0},0.26494167900668369,0.52847019615379009,0.8278511530716548,1.0748927818570257,0.43460757973922065,0.61239319524682623,0.75335209614081522,0.82383332341289994,1.0666586409084597,1.3554188729792531,3.5118874254347396,6.4484574086483066,6.5414075434005694,6.6123333490348264,6.7803155202738576]
[{"$f":"ROW()","v":739},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I619+I627+I635+I643+I651+I659+I667+I675+I683+I691+I699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I610/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T610/$S$28","v":0},{"$f":"U610/$S$28","v":0},{"$f":"V610/$S$28","v":0},{"$f":"W610/$S$28","v":0},{"$f":"X610/$S$28","v":0}]
[{"$f":"ROW()","v":741},null,"Total",null,null,null,null,null,{"$f":"SUM(I735:I740)","v":0},{"$f":"SUM(J735:J740)","v":0.3248328244840088},{"$f":"SUM(K735:K740)","v":0.82388831822733744},{"$f":"SUM(L735:L740)","v":1.3612935853980317},{"$f":"SUM(M735:M740)","v":1.713716712854741},{"$f":"SUM(N735:N740)","v":0.56380420655440067},{"$f":"SUM(O735:O740)","v":0.94431115613430128},{"$f":"SUM(P735:P740)","v":4.276831313518934},{"$f":"SUM(Q735:Q740)","v":14.383108554315731},{"$f":"SUM(R735:R740)","v":21.623140502757014},{"$f":"SUM(S735:S740)","v":23.518089195154243},{"$f":"SUM(T735:T740)","v":40.72191116128522},{"$f":"SUM(U735:U740)","v":45.349236806509253},{"$f":"SUM(V735:V740)","v":45.759706094750101},{"$f":"SUM(W735:W740)","v":46.033170403992557},{"$f":"SUM(X735:X740)","v":46.373080994302896}]
[{"$f":"ROW()","v":742}]
["Redundant & Disposed Capex Account"]
["Redundant & Disposed Asset"]
[{"$f":"ROW()","v":745},"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]"]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":749},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.5513644348514849,0,0,0,0]
[{"$f":"ROW()","v":750},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":751},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":752},null,"Total",null,null,null,null,null,{"$f":"SUM(I746:I751)","v":0},{"$f":"SUM(J746:J751)","v":0},{"$f":"SUM(K746:K751)","v":0},{"$f":"SUM(L746:L751)","v":0},{"$f":"SUM(M746:M751)","v":0},{"$f":"SUM(N746:N751)","v":0},{"$f":"SUM(O746:O751)","v":0},{"$f":"SUM(P746:P751)","v":0},{"$f":"SUM(Q746:Q751)","v":0},{"$f":"SUM(R746:R751)","v":0},{"$f":"SUM(S746:S751)","v":0},{"$f":"SUM(T746:T751)","v":0.5513644348514849},{"$f":"SUM(U746:U751)","v":0},{"$f":"SUM(V746:V751)","v":0},{"$f":"SUM(W746:W751)","v":0},{"$f":"SUM(X746:X751)","v":0}]
[{"$f":"ROW()","v":753},"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]"]
[{"$f":"ROW()","v":754},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":756},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":757},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]
[{"$f":"ROW()","v":758},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":759},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":760},null,"Total",null,null,null,null,null,{"$f":"SUM(I754:I759)","v":0},{"$f":"SUM(J754:J759)","v":0},{"$f":"SUM(K754:K759)","v":0},{"$f":"SUM(L754:L759)","v":0},{"$f":"SUM(M754:M759)","v":0},{"$f":"SUM(N754:N759)","v":0},{"$f":"SUM(O754:O759)","v":0},{"$f":"SUM(P754:P759)","v":0},{"$f":"SUM(Q754:Q759)","v":0},{"$f":"SUM(R754:R759)","v":0},{"$f":"SUM(S754:S759)","v":0},{"$f":"SUM(T754:T759)","v":2.8918087533234852E-3},{"$f":"SUM(U754:U759)","v":0},{"$f":"SUM(V754:V759)","v":0},{"$f":"SUM(W754:W759)","v":0},{"$f":"SUM(X754:X759)","v":0}]
[{"$f":"ROW()","v":761},"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]"]
[{"$f":"ROW()","v":762},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6612946504912101,0]
[{"$f":"ROW()","v":765},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]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,{"$f":"SUM(I762:I767)","v":0},{"$f":"SUM(J762:J767)","v":0},{"$f":"SUM(K762:K767)","v":0},{"$f":"SUM(L762:L767)","v":0},{"$f":"SUM(M762:M767)","v":0},{"$f":"SUM(N762:N767)","v":0},{"$f":"SUM(O762:O767)","v":0},{"$f":"SUM(P762:P767)","v":0},{"$f":"SUM(Q762:Q767)","v":0},{"$f":"SUM(R762:R767)","v":0},{"$f":"SUM(S762:S767)","v":0},{"$f":"SUM(T762:T767)","v":1.904285260501792E-2},{"$f":"SUM(U762:U767)","v":0},{"$f":"SUM(V762:V767)","v":0},{"$f":"SUM(W762:W767)","v":1.6612946504912101},{"$f":"SUM(X762:X767)","v":0}]
[{"$f":"ROW()","v":769},"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]"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":774},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":776},null,"Total",null,null,null,null,null,{"$f":"SUM(I770:I775)","v":0},{"$f":"SUM(J770:J775)","v":0},{"$f":"SUM(K770:K775)","v":0},{"$f":"SUM(L770:L775)","v":0},{"$f":"SUM(M770:M775)","v":0},{"$f":"SUM(N770:N775)","v":0},{"$f":"SUM(O770:O775)","v":0},{"$f":"SUM(P770:P775)","v":0},{"$f":"SUM(Q770:Q775)","v":0},{"$f":"SUM(R770:R775)","v":0},{"$f":"SUM(S770:S775)","v":0},{"$f":"SUM(T770:T775)","v":0},{"$f":"SUM(U770:U775)","v":0},{"$f":"SUM(V770:V775)","v":0},{"$f":"SUM(W770:W775)","v":0},{"$f":"SUM(X770:X775)","v":0}]
[{"$f":"ROW()","v":777},"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]"]
[{"$f":"ROW()","v":778},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":779},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":780},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":781},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.12985278143344711,0,0,0,0]
[{"$f":"ROW()","v":782},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":784},null,"Total",null,null,null,null,null,{"$f":"SUM(I778:I783)","v":0},{"$f":"SUM(J778:J783)","v":0},{"$f":"SUM(K778:K783)","v":0},{"$f":"SUM(L778:L783)","v":0},{"$f":"SUM(M778:M783)","v":0},{"$f":"SUM(N778:N783)","v":0},{"$f":"SUM(O778:O783)","v":0},{"$f":"SUM(P778:P783)","v":0},{"$f":"SUM(Q778:Q783)","v":0},{"$f":"SUM(R778:R783)","v":0},{"$f":"SUM(S778:S783)","v":0},{"$f":"SUM(T778:T783)","v":0.12985278143344711},{"$f":"SUM(U778:U783)","v":0},{"$f":"SUM(V778:V783)","v":0},{"$f":"SUM(W778:W783)","v":0},{"$f":"SUM(X778:X783)","v":0}]
[{"$f":"ROW()","v":785},"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]"]
[{"$f":"ROW()","v":786},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},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]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,{"$f":"SUM(I786:I791)","v":0},{"$f":"SUM(J786:J791)","v":0},{"$f":"SUM(K786:K791)","v":0},{"$f":"SUM(L786:L791)","v":0},{"$f":"SUM(M786:M791)","v":0},{"$f":"SUM(N786:N791)","v":0},{"$f":"SUM(O786:O791)","v":0},{"$f":"SUM(P786:P791)","v":0},{"$f":"SUM(Q786:Q791)","v":0},{"$f":"SUM(R786:R791)","v":0},{"$f":"SUM(S786:S791)","v":0},{"$f":"SUM(T786:T791)","v":0},{"$f":"SUM(U786:U791)","v":6.962522293287772E-2},{"$f":"SUM(V786:V791)","v":0},{"$f":"SUM(W786:W791)","v":0},{"$f":"SUM(X786:X791)","v":0}]
[{"$f":"ROW()","v":793},"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]"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":795},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]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},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]
[{"$f":"ROW()","v":798},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":799},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":800},null,"Total",null,null,null,null,null,{"$f":"SUM(I794:I799)","v":0},{"$f":"SUM(J794:J799)","v":0},{"$f":"SUM(K794:K799)","v":0},{"$f":"SUM(L794:L799)","v":0},{"$f":"SUM(M794:M799)","v":0},{"$f":"SUM(N794:N799)","v":0},{"$f":"SUM(O794:O799)","v":0},{"$f":"SUM(P794:P799)","v":0},{"$f":"SUM(Q794:Q799)","v":0},{"$f":"SUM(R794:R799)","v":0},{"$f":"SUM(S794:S799)","v":0},{"$f":"SUM(T794:T799)","v":1.7982058297569132},{"$f":"SUM(U794:U799)","v":8.2310670535282807E-2},{"$f":"SUM(V794:V799)","v":0.33972584495661945},{"$f":"SUM(W794:W799)","v":0.20779838672541562},{"$f":"SUM(X794:X799)","v":0}]
[{"$f":"ROW()","v":801},"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]"]
[{"$f":"ROW()","v":802},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":803},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":804},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":805},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]
[{"$f":"ROW()","v":806},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":807},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":808},null,"Total",null,null,null,null,null,{"$f":"SUM(I802:I807)","v":0},{"$f":"SUM(J802:J807)","v":0},{"$f":"SUM(K802:K807)","v":0},{"$f":"SUM(L802:L807)","v":0},{"$f":"SUM(M802:M807)","v":0},{"$f":"SUM(N802:N807)","v":0},{"$f":"SUM(O802:O807)","v":0},{"$f":"SUM(P802:P807)","v":0},{"$f":"SUM(Q802:Q807)","v":0},{"$f":"SUM(R802:R807)","v":0},{"$f":"SUM(S802:S807)","v":0},{"$f":"SUM(T802:T807)","v":1.9636400124921925E-2},{"$f":"SUM(U802:U807)","v":5.1229765439085549E-2},{"$f":"SUM(V802:V807)","v":0.19917581551485233},{"$f":"SUM(W802:W807)","v":6.4399463163197307E-2},{"$f":"SUM(X802:X807)","v":5.5450772637592453E-2}]
[{"$f":"ROW()","v":809},"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]"]
[{"$f":"ROW()","v":810},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":811},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},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]
[{"$f":"ROW()","v":814},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":816},null,"Total",null,null,null,null,null,{"$f":"SUM(I810:I815)","v":0},{"$f":"SUM(J810:J815)","v":0},{"$f":"SUM(K810:K815)","v":0},{"$f":"SUM(L810:L815)","v":0},{"$f":"SUM(M810:M815)","v":0},{"$f":"SUM(N810:N815)","v":0},{"$f":"SUM(O810:O815)","v":0},{"$f":"SUM(P810:P815)","v":0},{"$f":"SUM(Q810:Q815)","v":0},{"$f":"SUM(R810:R815)","v":0},{"$f":"SUM(S810:S815)","v":0},{"$f":"SUM(T810:T815)","v":0.16398683242891568},{"$f":"SUM(U810:U815)","v":0.14300992677702398},{"$f":"SUM(V810:V815)","v":6.3941039068884764E-2},{"$f":"SUM(W810:W815)","v":0.112594092608478},{"$f":"SUM(X810:X815)","v":0.38493607295487864}]
[{"$f":"ROW()","v":817},"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]"]
[{"$f":"ROW()","v":818},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":819},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":820},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":821},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]
[{"$f":"ROW()","v":822},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":824},null,"Total",null,null,null,null,null,{"$f":"SUM(I818:I823)","v":0},{"$f":"SUM(J818:J823)","v":0},{"$f":"SUM(K818:K823)","v":0},{"$f":"SUM(L818:L823)","v":0},{"$f":"SUM(M818:M823)","v":0},{"$f":"SUM(N818:N823)","v":0},{"$f":"SUM(O818:O823)","v":0},{"$f":"SUM(P818:P823)","v":0},{"$f":"SUM(Q818:Q823)","v":0},{"$f":"SUM(R818:R823)","v":0},{"$f":"SUM(S818:S823)","v":0},{"$f":"SUM(T818:T823)","v":0},{"$f":"SUM(U818:U823)","v":0},{"$f":"SUM(V818:V823)","v":8.3763836005717629E-2},{"$f":"SUM(W818:W823)","v":0},{"$f":"SUM(X818:X823)","v":2.0782473589127964E-2}]
[{"$f":"ROW()","v":825},"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]"]
[{"$f":"ROW()","v":826},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5751600827070229E-2,1.7548168590523865E-2,0.31849605639911122]
[{"$f":"ROW()","v":830},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":831},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":832},null,"Total",null,null,null,null,null,{"$f":"SUM(I826:I831)","v":0},{"$f":"SUM(J826:J831)","v":0},{"$f":"SUM(K826:K831)","v":0},{"$f":"SUM(L826:L831)","v":0},{"$f":"SUM(M826:M831)","v":0},{"$f":"SUM(N826:N831)","v":0},{"$f":"SUM(O826:O831)","v":0},{"$f":"SUM(P826:P831)","v":0},{"$f":"SUM(Q826:Q831)","v":0},{"$f":"SUM(R826:R831)","v":0},{"$f":"SUM(S826:S831)","v":0},{"$f":"SUM(T826:T831)","v":0},{"$f":"SUM(U826:U831)","v":0},{"$f":"SUM(V826:V831)","v":1.5751600827070229E-2},{"$f":"SUM(W826:W831)","v":1.7548168590523865E-2},{"$f":"SUM(X826:X831)","v":0.31849605639911122}]
[{"$f":"ROW()","v":833},"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]"]
[{"$f":"ROW()","v":834},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":835},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":836},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":837},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2713370856379426E-2,8.078786494581916E-2,0]
[{"$f":"ROW()","v":838},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":839},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":840},null,"Total",null,null,null,null,null,{"$f":"SUM(I834:I839)","v":0},{"$f":"SUM(J834:J839)","v":0},{"$f":"SUM(K834:K839)","v":0},{"$f":"SUM(L834:L839)","v":0},{"$f":"SUM(M834:M839)","v":0},{"$f":"SUM(N834:N839)","v":0},{"$f":"SUM(O834:O839)","v":0},{"$f":"SUM(P834:P839)","v":0},{"$f":"SUM(Q834:Q839)","v":0},{"$f":"SUM(R834:R839)","v":0},{"$f":"SUM(S834:S839)","v":0},{"$f":"SUM(T834:T839)","v":0},{"$f":"SUM(U834:U839)","v":0},{"$f":"SUM(V834:V839)","v":2.2713370856379426E-2},{"$f":"SUM(W834:W839)","v":8.078786494581916E-2},{"$f":"SUM(X834:X839)","v":0}]
[{"$f":"ROW()","v":841},"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]"]
[{"$f":"ROW()","v":842},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":844},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},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]
[{"$f":"ROW()","v":846},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":848},null,"Total",null,null,null,null,null,{"$f":"SUM(I842:I847)","v":0},{"$f":"SUM(J842:J847)","v":0},{"$f":"SUM(K842:K847)","v":0},{"$f":"SUM(L842:L847)","v":0},{"$f":"SUM(M842:M847)","v":0},{"$f":"SUM(N842:N847)","v":0},{"$f":"SUM(O842:O847)","v":0},{"$f":"SUM(P842:P847)","v":0},{"$f":"SUM(Q842:Q847)","v":0},{"$f":"SUM(R842:R847)","v":0},{"$f":"SUM(S842:S847)","v":0},{"$f":"SUM(T842:T847)","v":0},{"$f":"SUM(U842:U847)","v":0},{"$f":"SUM(V842:V847)","v":0},{"$f":"SUM(W842:W847)","v":1.0754167978118694E-2},{"$f":"SUM(X842:X847)","v":0}]
[{"$f":"ROW()","v":849},"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]"]
[{"$f":"ROW()","v":850},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":851},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":852},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":853},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":854},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":856},null,"Total",null,null,null,null,null,{"$f":"SUM(I850:I855)","v":0},{"$f":"SUM(J850:J855)","v":0},{"$f":"SUM(K850:K855)","v":0},{"$f":"SUM(L850:L855)","v":0},{"$f":"SUM(M850:M855)","v":0},{"$f":"SUM(N850:N855)","v":0},{"$f":"SUM(O850:O855)","v":0},{"$f":"SUM(P850:P855)","v":0},{"$f":"SUM(Q850:Q855)","v":0},{"$f":"SUM(R850:R855)","v":0},{"$f":"SUM(S850:S855)","v":0},{"$f":"SUM(T850:T855)","v":0},{"$f":"SUM(U850:U855)","v":0},{"$f":"SUM(V850:V855)","v":0},{"$f":"SUM(W850:W855)","v":0},{"$f":"SUM(X850:X855)","v":0}]
[{"$f":"ROW()","v":857},"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]"]
[{"$f":"ROW()","v":858},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":859},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":860},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":861},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":862},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":863},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":864},null,"Total",null,null,null,null,null,{"$f":"SUM(I858:I863)","v":0},{"$f":"SUM(J858:J863)","v":0},{"$f":"SUM(K858:K863)","v":0},{"$f":"SUM(L858:L863)","v":0},{"$f":"SUM(M858:M863)","v":0},{"$f":"SUM(N858:N863)","v":0},{"$f":"SUM(O858:O863)","v":0},{"$f":"SUM(P858:P863)","v":0},{"$f":"SUM(Q858:Q863)","v":0},{"$f":"SUM(R858:R863)","v":0},{"$f":"SUM(S858:S863)","v":0},{"$f":"SUM(T858:T863)","v":0},{"$f":"SUM(U858:U863)","v":0},{"$f":"SUM(V858:V863)","v":0},{"$f":"SUM(W858:W863)","v":0},{"$f":"SUM(X858:X863)","v":0}]
[{"$f":"ROW()","v":865},"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]"]
[{"$f":"ROW()","v":866},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":867},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":868},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":869},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":870},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":872},null,"Total",null,null,null,null,null,{"$f":"SUM(I866:I871)","v":0},{"$f":"SUM(J866:J871)","v":0},{"$f":"SUM(K866:K871)","v":0},{"$f":"SUM(L866:L871)","v":0},{"$f":"SUM(M866:M871)","v":0},{"$f":"SUM(N866:N871)","v":0},{"$f":"SUM(O866:O871)","v":0},{"$f":"SUM(P866:P871)","v":0},{"$f":"SUM(Q866:Q871)","v":0},{"$f":"SUM(R866:R871)","v":0},{"$f":"SUM(S866:S871)","v":0},{"$f":"SUM(T866:T871)","v":0},{"$f":"SUM(U866:U871)","v":0},{"$f":"SUM(V866:V871)","v":0},{"$f":"SUM(W866:W871)","v":0},{"$f":"SUM(X866:X871)","v":0}]
[{"$f":"ROW()","v":873},"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]"]
[{"$f":"ROW()","v":874},null,"Pipeline",null,null,null,null,null,{"$f":"I746+I754+I762+I770+I778+I786+I794+I802+I810+I818+I826","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T746+T754+T762+T770+T778+T786+T794+T802+T810+T818+T826+T834+T842+T850+T858+T866","v":0},{"$f":"U746+U754+U762+U770+U778+U786+U794+U802+U810+U818+U826+U834+U842+U850+U858+U866","v":0},0,0,0]
[{"$f":"ROW()","v":875},null,"Compression",null,null,null,null,null,{"$f":"I747+I755+I763+I771+I779+I787+I795+I803+I811+I819+I827","v":0},0,0,0,0,0,0,0,0,0,0,7.5777802405144687E-2,{"$f":"U747+U755+U763+U771+U779+U787+U795+U803+U811+U819+U827+U835+U843+U851+U859+U867","v":0},0,0,0]
[{"$f":"ROW()","v":876},null,"Metering",null,null,null,null,null,{"$f":"I748+I756+I764+I772+I780+I788+I796+I804+I812+I820+I828","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.6612946504912101,0]
[{"$f":"ROW()","v":877},null,"Other",null,null,null,null,null,{"$f":"I749+I757+I765+I773+I781+I789+I797+I805+I813+I821+I829","v":0},0,0,0,0,0,0,0,0,0,0,2.6092031375488793,0.34617558568427009,0.72507150722952396,0.49388214401155262,0.77966537558071036]
[{"$f":"ROW()","v":878},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I750+I758+I766+I774+I782+I790+I798+I806+I814+I822+I830","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":879},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I751+I759+I767+I775+I783+I791+I799+I807+I815+I823+I831","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":880},null,"Total",null,null,null,null,null,{"$f":"SUM(I874:I879)","v":0},{"$f":"SUM(J874:J879)","v":0},{"$f":"SUM(K874:K879)","v":0},{"$f":"SUM(L874:L879)","v":0},{"$f":"SUM(M874:M879)","v":0},{"$f":"SUM(N874:N879)","v":0},{"$f":"SUM(O874:O879)","v":0},{"$f":"SUM(P874:P879)","v":0},{"$f":"SUM(Q874:Q879)","v":0},{"$f":"SUM(R874:R879)","v":0},{"$f":"SUM(S874:S879)","v":0},{"$f":"SUM(T874:T879)","v":2.6849809399540239},{"$f":"SUM(U874:U879)","v":0.34617558568427009},{"$f":"SUM(V874:V879)","v":0.72507150722952396},{"$f":"SUM(W874:W879)","v":2.1551767945027627},{"$f":"SUM(X874:X879)","v":0.77966537558071036}]
[{"$f":"ROW()","v":881}]
[{"$f":"\"Redundant & Disposed Asset [m$ \"&$E$28&\"]\"","v":"Redundant & Disposed Asset [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":883},"Capex 2000",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":884},null,"Pipeline",null,null,null,null,null,{"$f":"I746/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T746/T$28","v":0},{"$f":"U746/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":885},null,"Compression",null,null,null,null,null,{"$f":"I747/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T747/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":886},null,"Metering",null,null,null,null,null,{"$f":"I748/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T748/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":887},null,"Other",null,null,null,null,null,{"$f":"I749/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T749/T$28","v":0.59887680098097162},0,0,0,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I750/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T750/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I751/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T751/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,{"$f":"SUM(I884:I889)","v":0},{"$f":"SUM(J884:J889)","v":0},{"$f":"SUM(K884:K889)","v":0},{"$f":"SUM(L884:L889)","v":0},{"$f":"SUM(M884:M889)","v":0},{"$f":"SUM(N884:N889)","v":0},{"$f":"SUM(O884:O889)","v":0},{"$f":"SUM(P884:P889)","v":0},{"$f":"SUM(Q884:Q889)","v":0},{"$f":"SUM(R884:R889)","v":0},{"$f":"SUM(S884:S889)","v":0},{"$f":"SUM(T884:T889)","v":0.59887680098097162},{"$f":"SUM(U884:U889)","v":0},{"$f":"SUM(V884:V889)","v":0},{"$f":"SUM(W884:W889)","v":0},{"$f":"SUM(X884:X889)","v":0}]
[{"$f":"ROW()","v":891},"Capex 2001",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":892},null,"Pipeline",null,null,null,null,null,{"$f":"I754/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T754/T$28","v":0},{"$f":"U754/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":893},null,"Compression",null,null,null,null,null,{"$f":"I755/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T755/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":894},null,"Metering",null,null,null,null,null,{"$f":"I756/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T756/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":895},null,"Other",null,null,null,null,null,{"$f":"I757/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T757/T$28","v":3.1410026939906392E-3},0,0,0,0]
[{"$f":"ROW()","v":896},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I758/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T758/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":897},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I759/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T759/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":898},null,"Total",null,null,null,null,null,{"$f":"SUM(I892:I897)","v":0},{"$f":"SUM(J892:J897)","v":0},{"$f":"SUM(K892:K897)","v":0},{"$f":"SUM(L892:L897)","v":0},{"$f":"SUM(M892:M897)","v":0},{"$f":"SUM(N892:N897)","v":0},{"$f":"SUM(O892:O897)","v":0},{"$f":"SUM(P892:P897)","v":0},{"$f":"SUM(Q892:Q897)","v":0},{"$f":"SUM(R892:R897)","v":0},{"$f":"SUM(S892:S897)","v":0},{"$f":"SUM(T892:T897)","v":3.1410026939906392E-3},{"$f":"SUM(U892:U897)","v":0},{"$f":"SUM(V892:V897)","v":0},{"$f":"SUM(W892:W897)","v":0},{"$f":"SUM(X892:X897)","v":0}]
[{"$f":"ROW()","v":899},"Capex 2002",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":900},null,"Pipeline",null,null,null,null,null,{"$f":"I762/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T762/T$28","v":0},{"$f":"U762/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":901},null,"Compression",null,null,null,null,null,{"$f":"I763/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T763/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":902},null,"Metering",null,null,null,null,null,{"$f":"I764/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T764/T$28","v":0},0,0,1.6893465301430317,0]
[{"$f":"ROW()","v":903},null,"Other",null,null,null,null,null,{"$f":"I765/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T765/T$28","v":2.0683819863566558E-2},0,0,0,0]
[{"$f":"ROW()","v":904},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I766/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T766/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":905},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I767/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T767/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":906},null,"Total",null,null,null,null,null,{"$f":"SUM(I900:I905)","v":0},{"$f":"SUM(J900:J905)","v":0},{"$f":"SUM(K900:K905)","v":0},{"$f":"SUM(L900:L905)","v":0},{"$f":"SUM(M900:M905)","v":0},{"$f":"SUM(N900:N905)","v":0},{"$f":"SUM(O900:O905)","v":0},{"$f":"SUM(P900:P905)","v":0},{"$f":"SUM(Q900:Q905)","v":0},{"$f":"SUM(R900:R905)","v":0},{"$f":"SUM(S900:S905)","v":0},{"$f":"SUM(T900:T905)","v":2.0683819863566558E-2},{"$f":"SUM(U900:U905)","v":0},{"$f":"SUM(V900:V905)","v":0},{"$f":"SUM(W900:W905)","v":1.6893465301430317},{"$f":"SUM(X900:X905)","v":0}]
[{"$f":"ROW()","v":907},"Capex 2003",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":908},null,"Pipeline",null,null,null,null,null,{"$f":"I770/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T770/T$28","v":0},{"$f":"U770/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":909},null,"Compression",null,null,null,null,null,{"$f":"I771/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T771/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":910},null,"Metering",null,null,null,null,null,{"$f":"I772/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T772/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":911},null,"Other",null,null,null,null,null,{"$f":"I773/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T773/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":912},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I774/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T774/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":913},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I775/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T775/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":914},null,"Total",null,null,null,null,null,{"$f":"SUM(I908:I913)","v":0},{"$f":"SUM(J908:J913)","v":0},{"$f":"SUM(K908:K913)","v":0},{"$f":"SUM(L908:L913)","v":0},{"$f":"SUM(M908:M913)","v":0},{"$f":"SUM(N908:N913)","v":0},{"$f":"SUM(O908:O913)","v":0},{"$f":"SUM(P908:P913)","v":0},{"$f":"SUM(Q908:Q913)","v":0},{"$f":"SUM(R908:R913)","v":0},{"$f":"SUM(S908:S913)","v":0},{"$f":"SUM(T908:T913)","v":0},{"$f":"SUM(U908:U913)","v":0},{"$f":"SUM(V908:V913)","v":0},{"$f":"SUM(W908:W913)","v":0},{"$f":"SUM(X908:X913)","v":0}]
[{"$f":"ROW()","v":915},"Capex 2004",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":916},null,"Pipeline",null,null,null,null,null,{"$f":"I778/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T778/T$28","v":0},{"$f":"U778/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":917},null,"Compression",null,null,null,null,null,{"$f":"I779/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T779/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":918},null,"Metering",null,null,null,null,null,{"$f":"I780/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T780/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":919},null,"Other",null,null,null,null,null,{"$f":"I781/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T781/T$28","v":0.14104250007400468},0,0,0,0]
[{"$f":"ROW()","v":920},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I782/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T782/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":921},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I783/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T783/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":922},null,"Total",null,null,null,null,null,{"$f":"SUM(I916:I921)","v":0},{"$f":"SUM(J916:J921)","v":0},{"$f":"SUM(K916:K921)","v":0},{"$f":"SUM(L916:L921)","v":0},{"$f":"SUM(M916:M921)","v":0},{"$f":"SUM(N916:N921)","v":0},{"$f":"SUM(O916:O921)","v":0},{"$f":"SUM(P916:P921)","v":0},{"$f":"SUM(Q916:Q921)","v":0},{"$f":"SUM(R916:R921)","v":0},{"$f":"SUM(S916:S921)","v":0},{"$f":"SUM(T916:T921)","v":0.14104250007400468},{"$f":"SUM(U916:U921)","v":0},{"$f":"SUM(V916:V921)","v":0},{"$f":"SUM(W916:W921)","v":0},{"$f":"SUM(X916:X921)","v":0}]
[{"$f":"ROW()","v":923},"Capex 2005",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":924},null,"Pipeline",null,null,null,null,null,{"$f":"I786/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T786/T$28","v":0},{"$f":"U786/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":925},null,"Compression",null,null,null,null,null,{"$f":"I787/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T787/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":926},null,"Metering",null,null,null,null,null,{"$f":"I788/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T788/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":927},null,"Other",null,null,null,null,null,{"$f":"I789/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T789/T$28","v":0},7.3993864371803386E-2,0,0,0]
[{"$f":"ROW()","v":928},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I790/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T790/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":929},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I791/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T791/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":930},null,"Total",null,null,null,null,null,{"$f":"SUM(I924:I929)","v":0},{"$f":"SUM(J924:J929)","v":0},{"$f":"SUM(K924:K929)","v":0},{"$f":"SUM(L924:L929)","v":0},{"$f":"SUM(M924:M929)","v":0},{"$f":"SUM(N924:N929)","v":0},{"$f":"SUM(O924:O929)","v":0},{"$f":"SUM(P924:P929)","v":0},{"$f":"SUM(Q924:Q929)","v":0},{"$f":"SUM(R924:R929)","v":0},{"$f":"SUM(S924:S929)","v":0},{"$f":"SUM(T924:T929)","v":0},{"$f":"SUM(U924:U929)","v":7.3993864371803386E-2},{"$f":"SUM(V924:V929)","v":0},{"$f":"SUM(W924:W929)","v":0},{"$f":"SUM(X924:X929)","v":0}]
[{"$f":"ROW()","v":931},"Capex 2006",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":932},null,"Pipeline",null,null,null,null,null,{"$f":"I794/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T794/T$28","v":0},{"$f":"U794/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":933},null,"Compression",null,null,null,null,null,{"$f":"I795/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T795/T$28","v":8.2307753313804452E-2},0,0,0,0]
[{"$f":"ROW()","v":934},null,"Metering",null,null,null,null,null,{"$f":"I796/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T796/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":935},null,"Other",null,null,null,null,null,{"$f":"I797/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T797/T$28","v":1.8708536890273719},8.7475261627692716E-2,0.35139581672993847,0.21130717749563843,0]
[{"$f":"ROW()","v":936},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I798/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T798/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":937},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I799/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T799/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":938},null,"Total",null,null,null,null,null,{"$f":"SUM(I932:I937)","v":0},{"$f":"SUM(J932:J937)","v":0},{"$f":"SUM(K932:K937)","v":0},{"$f":"SUM(L932:L937)","v":0},{"$f":"SUM(M932:M937)","v":0},{"$f":"SUM(N932:N937)","v":0},{"$f":"SUM(O932:O937)","v":0},{"$f":"SUM(P932:P937)","v":0},{"$f":"SUM(Q932:Q937)","v":0},{"$f":"SUM(R932:R937)","v":0},{"$f":"SUM(S932:S937)","v":0},{"$f":"SUM(T932:T937)","v":1.9531614423411763},{"$f":"SUM(U932:U937)","v":8.7475261627692716E-2},{"$f":"SUM(V932:V937)","v":0.35139581672993847},{"$f":"SUM(W932:W937)","v":0.21130717749563843},{"$f":"SUM(X932:X937)","v":0}]
[{"$f":"ROW()","v":939},"Capex 2007",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":940},null,"Pipeline",null,null,null,null,null,{"$f":"I802/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T802/T$28","v":0},{"$f":"U802/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":941},null,"Compression",null,null,null,null,null,{"$f":"I803/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T803/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":942},null,"Metering",null,null,null,null,null,{"$f":"I804/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T804/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":943},null,"Other",null,null,null,null,null,{"$f":"I805/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T805/T$28","v":2.132851476494526E-2},5.4444182094087003E-2,0.20601773284169844,6.5486883741937979E-2,5.5450772637592453E-2]
[{"$f":"ROW()","v":944},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I806/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T806/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":945},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I807/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T807/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":946},null,"Total",null,null,null,null,null,{"$f":"SUM(I940:I945)","v":0},{"$f":"SUM(J940:J945)","v":0},{"$f":"SUM(K940:K945)","v":0},{"$f":"SUM(L940:L945)","v":0},{"$f":"SUM(M940:M945)","v":0},{"$f":"SUM(N940:N945)","v":0},{"$f":"SUM(O940:O945)","v":0},{"$f":"SUM(P940:P945)","v":0},{"$f":"SUM(Q940:Q945)","v":0},{"$f":"SUM(R940:R945)","v":0},{"$f":"SUM(S940:S945)","v":0},{"$f":"SUM(T940:T945)","v":2.132851476494526E-2},{"$f":"SUM(U940:U945)","v":5.4444182094087003E-2},{"$f":"SUM(V940:V945)","v":0.20601773284169844},{"$f":"SUM(W940:W945)","v":6.5486883741937979E-2},{"$f":"SUM(X940:X945)","v":5.5450772637592453E-2}]
[{"$f":"ROW()","v":947},"Capex 2008",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":948},null,"Pipeline",null,null,null,null,null,{"$f":"I810/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T810/T$28","v":0},{"$f":"U810/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":949},null,"Compression",null,null,null,null,null,{"$f":"I811/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T811/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":950},null,"Metering",null,null,null,null,null,{"$f":"I812/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T812/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":951},null,"Other",null,null,null,null,null,{"$f":"I813/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T813/T$28","v":0.1781179622774996},0.15198309865322943,6.6137486975831189E-2,0.11449530617972811,0.38493607295487864]
[{"$f":"ROW()","v":952},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I814/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T814/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":953},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I815/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T815/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":954},null,"Total",null,null,null,null,null,{"$f":"SUM(I948:I953)","v":0},{"$f":"SUM(J948:J953)","v":0},{"$f":"SUM(K948:K953)","v":0},{"$f":"SUM(L948:L953)","v":0},{"$f":"SUM(M948:M953)","v":0},{"$f":"SUM(N948:N953)","v":0},{"$f":"SUM(O948:O953)","v":0},{"$f":"SUM(P948:P953)","v":0},{"$f":"SUM(Q948:Q953)","v":0},{"$f":"SUM(R948:R953)","v":0},{"$f":"SUM(S948:S953)","v":0},{"$f":"SUM(T948:T953)","v":0.1781179622774996},{"$f":"SUM(U948:U953)","v":0.15198309865322943},{"$f":"SUM(V948:V953)","v":6.6137486975831189E-2},{"$f":"SUM(W948:W953)","v":0.11449530617972811},{"$f":"SUM(X948:X953)","v":0.38493607295487864}]
[{"$f":"ROW()","v":955},"Capex 2009",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":956},null,"Pipeline",null,null,null,null,null,{"$f":"I818/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T818/T$28","v":0},{"$f":"U818/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":957},null,"Compression",null,null,null,null,null,{"$f":"I819/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T819/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":958},null,"Metering",null,null,null,null,null,{"$f":"I820/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T820/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":959},null,"Other",null,null,null,null,null,{"$f":"I821/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T821/T$28","v":0},0,8.6641219685303361E-2,0,2.0782473589127964E-2]
[{"$f":"ROW()","v":960},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I822/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T822/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":961},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I823/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T823/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":962},null,"Total",null,null,null,null,null,{"$f":"SUM(I956:I961)","v":0},{"$f":"SUM(J956:J961)","v":0},{"$f":"SUM(K956:K961)","v":0},{"$f":"SUM(L956:L961)","v":0},{"$f":"SUM(M956:M961)","v":0},{"$f":"SUM(N956:N961)","v":0},{"$f":"SUM(O956:O961)","v":0},{"$f":"SUM(P956:P961)","v":0},{"$f":"SUM(Q956:Q961)","v":0},{"$f":"SUM(R956:R961)","v":0},{"$f":"SUM(S956:S961)","v":0},{"$f":"SUM(T956:T961)","v":0},{"$f":"SUM(U956:U961)","v":0},{"$f":"SUM(V956:V961)","v":8.6641219685303361E-2},{"$f":"SUM(W956:W961)","v":0},{"$f":"SUM(X956:X961)","v":2.0782473589127964E-2}]
[{"$f":"ROW()","v":963},"Capex 2010",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":964},null,"Pipeline",null,null,null,null,null,{"$f":"I826/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T826/T$28","v":0},{"$f":"U826/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":965},null,"Compression",null,null,null,null,null,{"$f":"I827/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T827/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":966},null,"Metering",null,null,null,null,null,{"$f":"I828/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T828/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":967},null,"Other",null,null,null,null,null,{"$f":"I829/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T829/T$28","v":0},0,1.6292686351664247E-2,1.7844479129575864E-2,0.31849605639911122]
[{"$f":"ROW()","v":968},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I830/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T830/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":969},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I831/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T831/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":970},null,"Total",null,null,null,null,null,{"$f":"SUM(I964:I969)","v":0},{"$f":"SUM(J964:J969)","v":0},{"$f":"SUM(K964:K969)","v":0},{"$f":"SUM(L964:L969)","v":0},{"$f":"SUM(M964:M969)","v":0},{"$f":"SUM(N964:N969)","v":0},{"$f":"SUM(O964:O969)","v":0},{"$f":"SUM(P964:P969)","v":0},{"$f":"SUM(Q964:Q969)","v":0},{"$f":"SUM(R964:R969)","v":0},{"$f":"SUM(S964:S969)","v":0},{"$f":"SUM(T964:T969)","v":0},{"$f":"SUM(U964:U969)","v":0},{"$f":"SUM(V964:V969)","v":1.6292686351664247E-2},{"$f":"SUM(W964:W969)","v":1.7844479129575864E-2},{"$f":"SUM(X964:X969)","v":0.31849605639911122}]
[{"$f":"ROW()","v":971},"Capex 2011",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":972},null,"Pipeline",null,null,null,null,null,{"$f":"I834/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T834/T$28","v":0},{"$f":"U834/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":973},null,"Compression",null,null,null,null,null,{"$f":"I835/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T835/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":974},null,"Metering",null,null,null,null,null,{"$f":"I836/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T836/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":975},null,"Other",null,null,null,null,null,{"$f":"I837/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T837/T$28","v":0},0,2.3493601152972613E-2,8.2152012759163201E-2,0]
[{"$f":"ROW()","v":976},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I838/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T838/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":977},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I839/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T839/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":978},null,"Total",null,null,null,null,null,{"$f":"SUM(I972:I977)","v":0},{"$f":"SUM(J972:J977)","v":0},{"$f":"SUM(K972:K977)","v":0},{"$f":"SUM(L972:L977)","v":0},{"$f":"SUM(M972:M977)","v":0},{"$f":"SUM(N972:N977)","v":0},{"$f":"SUM(O972:O977)","v":0},{"$f":"SUM(P972:P977)","v":0},{"$f":"SUM(Q972:Q977)","v":0},{"$f":"SUM(R972:R977)","v":0},{"$f":"SUM(S972:S977)","v":0},{"$f":"SUM(T972:T977)","v":0},{"$f":"SUM(U972:U977)","v":0},{"$f":"SUM(V972:V977)","v":2.3493601152972613E-2},{"$f":"SUM(W972:W977)","v":8.2152012759163201E-2},{"$f":"SUM(X972:X977)","v":0}]
[{"$f":"ROW()","v":979},"Capex 2012",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,{"$f":"I842/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T842/T$28","v":0},{"$f":"U842/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,{"$f":"I843/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T843/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,{"$f":"I844/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T844/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":983},null,"Other",null,null,null,null,null,{"$f":"I845/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T845/T$28","v":0},0,0,1.0935758056548466E-2,0]
[{"$f":"ROW()","v":984},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I846/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T846/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I847/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T847/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":986},null,"Total",null,null,null,null,null,{"$f":"SUM(I980:I985)","v":0},{"$f":"SUM(J980:J985)","v":0},{"$f":"SUM(K980:K985)","v":0},{"$f":"SUM(L980:L985)","v":0},{"$f":"SUM(M980:M985)","v":0},{"$f":"SUM(N980:N985)","v":0},{"$f":"SUM(O980:O985)","v":0},{"$f":"SUM(P980:P985)","v":0},{"$f":"SUM(Q980:Q985)","v":0},{"$f":"SUM(R980:R985)","v":0},{"$f":"SUM(S980:S985)","v":0},{"$f":"SUM(T980:T985)","v":0},{"$f":"SUM(U980:U985)","v":0},{"$f":"SUM(V980:V985)","v":0},{"$f":"SUM(W980:W985)","v":1.0935758056548466E-2},{"$f":"SUM(X980:X985)","v":0}]
[{"$f":"ROW()","v":987},"Capex 2013",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":988},null,"Pipeline",null,null,null,null,null,{"$f":"I850/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T850/T$28","v":0},{"$f":"U850/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":989},null,"Compression",null,null,null,null,null,{"$f":"I851/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T851/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":990},null,"Metering",null,null,null,null,null,{"$f":"I852/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T852/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":991},null,"Other",null,null,null,null,null,{"$f":"I853/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T853/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":992},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I854/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T854/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":993},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I855/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T855/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":994},null,"Total",null,null,null,null,null,{"$f":"SUM(I988:I993)","v":0},{"$f":"SUM(J988:J993)","v":0},{"$f":"SUM(K988:K993)","v":0},{"$f":"SUM(L988:L993)","v":0},{"$f":"SUM(M988:M993)","v":0},{"$f":"SUM(N988:N993)","v":0},{"$f":"SUM(O988:O993)","v":0},{"$f":"SUM(P988:P993)","v":0},{"$f":"SUM(Q988:Q993)","v":0},{"$f":"SUM(R988:R993)","v":0},{"$f":"SUM(S988:S993)","v":0},{"$f":"SUM(T988:T993)","v":0},{"$f":"SUM(U988:U993)","v":0},{"$f":"SUM(V988:V993)","v":0},{"$f":"SUM(W988:W993)","v":0},{"$f":"SUM(X988:X993)","v":0}]
[{"$f":"ROW()","v":995},"Capex 2014",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":996},null,"Pipeline",null,null,null,null,null,{"$f":"I858/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T858/T$28","v":0},{"$f":"U858/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":997},null,"Compression",null,null,null,null,null,{"$f":"I859/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T859/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":998},null,"Metering",null,null,null,null,null,{"$f":"I860/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T860/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":999},null,"Other",null,null,null,null,null,{"$f":"I861/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T861/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I862/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T862/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I863/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T863/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,{"$f":"SUM(I996:I1001)","v":0},{"$f":"SUM(J996:J1001)","v":0},{"$f":"SUM(K996:K1001)","v":0},{"$f":"SUM(L996:L1001)","v":0},{"$f":"SUM(M996:M1001)","v":0},{"$f":"SUM(N996:N1001)","v":0},{"$f":"SUM(O996:O1001)","v":0},{"$f":"SUM(P996:P1001)","v":0},{"$f":"SUM(Q996:Q1001)","v":0},{"$f":"SUM(R996:R1001)","v":0},{"$f":"SUM(S996:S1001)","v":0},{"$f":"SUM(T996:T1001)","v":0},{"$f":"SUM(U996:U1001)","v":0},{"$f":"SUM(V996:V1001)","v":0},{"$f":"SUM(W996:W1001)","v":0},{"$f":"SUM(X996:X1001)","v":0}]
[{"$f":"ROW()","v":1003},"Capex 2015",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,{"$f":"I866/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T866/T$28","v":0},{"$f":"U866/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,{"$f":"I867/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T867/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,{"$f":"I868/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T868/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1007},null,"Other",null,null,null,null,null,{"$f":"I869/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T869/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1008},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I870/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T870/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1009},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I871/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T871/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1010},null,"Total",null,null,null,null,null,{"$f":"SUM(I1004:I1009)","v":0},{"$f":"SUM(J1004:J1009)","v":0},{"$f":"SUM(K1004:K1009)","v":0},{"$f":"SUM(L1004:L1009)","v":0},{"$f":"SUM(M1004:M1009)","v":0},{"$f":"SUM(N1004:N1009)","v":0},{"$f":"SUM(O1004:O1009)","v":0},{"$f":"SUM(P1004:P1009)","v":0},{"$f":"SUM(Q1004:Q1009)","v":0},{"$f":"SUM(R1004:R1009)","v":0},{"$f":"SUM(S1004:S1009)","v":0},{"$f":"SUM(T1004:T1009)","v":0},{"$f":"SUM(U1004:U1009)","v":0},{"$f":"SUM(V1004:V1009)","v":0},{"$f":"SUM(W1004:W1009)","v":0},{"$f":"SUM(X1004:X1009)","v":0}]
[{"$f":"ROW()","v":1011},"Total",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":1012},null,"Pipeline",null,null,null,null,null,{"$f":"I884+I892+I900+I908+I916+I924+I932+I940+I948+I956+I964","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T874/T$28","v":0},{"$f":"U874/U$28","v":0},0,0,0]
[{"$f":"ROW()","v":1013},null,"Compression",null,null,null,null,null,{"$f":"I885+I893+I901+I909+I917+I925+I933+I941+I949+I957+I965","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T875/T$28","v":8.2307753313804452E-2},0,0,0,0]
[{"$f":"ROW()","v":1014},null,"Metering",null,null,null,null,null,{"$f":"I886+I894+I902+I910+I918+I926+I934+I942+I950+I958+I966","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T876/T$28","v":0},0,0,1.6893465301430317,0]
[{"$f":"ROW()","v":1015},null,"Other",null,null,null,null,null,{"$f":"I887+I895+I903+I911+I919+I927+I935+I943+I951+I959+I967","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T877/T$28","v":2.8340442896823501},0.36789640674681257,0.74997854373740847,0.50222161736259197,0.77966537558071036]
[{"$f":"ROW()","v":1016},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I888+I896+I904+I912+I920+I928+I936+I944+I952+I960+I968","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T878/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1017},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I879/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T879/T$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1018},null,"Total",null,null,null,null,null,{"$f":"SUM(I1012:I1017)","v":0},{"$f":"SUM(J1012:J1017)","v":0},{"$f":"SUM(K1012:K1017)","v":0},{"$f":"SUM(L1012:L1017)","v":0},{"$f":"SUM(M1012:M1017)","v":0},{"$f":"SUM(N1012:N1017)","v":0},{"$f":"SUM(O1012:O1017)","v":0},{"$f":"SUM(P1012:P1017)","v":0},{"$f":"SUM(Q1012:Q1017)","v":0},{"$f":"SUM(R1012:R1017)","v":0},{"$f":"SUM(S1012:S1017)","v":0},{"$f":"SUM(T1012:T1017)","v":2.9163520429961545},{"$f":"SUM(U1012:U1017)","v":0.36789640674681257},{"$f":"SUM(V1012:V1017)","v":0.74997854373740847},{"$f":"SUM(W1012:W1017)","v":2.1915681475056239},{"$f":"SUM(X1012:X1017)","v":0.77966537558071036}]
[{"$f":"ROW()","v":1019}]
["Opex"]
["System Use Gas (SUG)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<-- Protected data cleared"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Carbon Dioxide Tax (CPRS cost)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<-- Protected data cleared"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Opex"]
[{"$f":"ROW()","v":1081},"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]"]
[{"$f":"ROW()","v":1082},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,5.2361291652269202,5.3381107444029343,5.4420785699382437,5.5480713270015984,5.6561284542142474,5.7662901583245683,{"$f":"T1098*T$29","v":29.374444889779561},{"$f":"U1098*U$29","v":30.752654901960781},32.026614503816795,33.68941838649156,34.786000000000001]
[{"$f":"ROW()","v":1083},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,{"$f":"T1099*T$29","v":20.021414829659321},20.093321568627452,20.059171755725195,20.851238273921201,21.030999999999999]
[{"$f":"ROW()","v":1084},null,"Field Expense",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1100*T$29","v":22.100348697394786},22.179490196078433,22.141320610687021,22.325722326454041,22.52]
[{"$f":"ROW()","v":1085},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1101*T$29","v":12.206404809619238},12.25026274417402,12.229133587842462,12.331771106579033,12.438999999820544]
[{"$f":"ROW()","v":1086},null,"Reactive maintenance",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1102*T$29","v":0},3.9522408437083327,7.6944453845163165,7.8355769639537991,7.9375032651794566]
[{"$f":"ROW()","v":1087},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":"T1103*T$29","v":22.721850488895114},24.092281836383652,23.947989984691983,26.597770326453599,27.322111738406218]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,38.408725723289628,39.578289064715079,41.833940790777703,42.091843718680664,41.646420378877536,{"$f":"SUM(N1082:N1087)","v":59.453002944751198},57.218737429645245,77.458769217570506,76.306221875972,73.867541988844849,74.571838200581212,{"$f":"SUM(T1082:T1087)","v":106.42446371534803},113.32025209093267,118.09867582727978,123.63149738385323,126.03561500340622]
[{"$f":"ROW()","v":1089},"Opex (Approved Modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":1090},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1082*$S$28/$M$28","v":6.2190203054572279},6.3401451844785699,6.4636291547389364,6.5895181631281776,6.7178590514216978,6.8486995737097249,{"$f":"T1082*$S$28/$S$28","v":29.374444889779561},30.752654901960785,32.026614503816795,33.68941838649156,34.786000000000001]
[{"$f":"ROW()","v":1091},null,"Non-Field Expense (AA2,Other)",null,null,null,null,null,null,null,null,null,null,41.445469929583552,38.667938759405693,52.582972824975343,49.604671416049236,46.619719021404038,47.300117030075697,20.021414829659321,20.093321568627452,20.059171755725195,20.851238273921201,21.030999999999999]
[{"$f":"ROW()","v":1092},null,"Field Expense",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,22.100348697394786,22.179490196078433,22.141320610687021,22.325722326454041,22.52]
[{"$f":"ROW()","v":1093},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]
[{"$f":"ROW()","v":1094},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,3.9522408437083327,7.6944453845163165,7.8355769639537991,7.9375032651794566]
[{"$f":"ROW()","v":1095},null,"System Use Gas, Approved & Proposed by DBNGP",null,null,null,null,null,null,null,null,null,null,22.948632716404312,22.951372115899165,32.952209241154407,34.435725823000922,34.395884767167445,34.421148221478255,22.721850488895114,24.092281836383652,23.947989984691983,26.597770326453599,27.322111738406221]
[{"$f":"ROW()","v":1096},null,"Total",null,null,null,null,null,{"$f":"I1088/$H$28","v":60.308606963466374},{"$f":"J1088/$H$28","v":62.145031748424451},{"$f":"K1088/$H$28","v":65.68681062371499},{"$f":"L1088/$H$28","v":66.091764602810301},{"$f":"M1088/$H$28","v":65.392369852615488},{"$f":"SUM(N1090:N1095)","v":70.613122951445092},67.959456059783435,91.998811220868689,90.629915402178341,87.73346283999318,88.569964825263668,{"$f":"SUM(T1090:T1095)","v":106.42446371534803},113.32025209093268,118.09867582727978,123.63149738385323,126.03561500340622]
[{"$f":"ROW()","v":1097},"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]"]
[{"$f":"ROW()","v":1098},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.044,28.936999999999998,30.963000000000001,33.130000000000003,34.786000000000001,{"$f":"Y1106*Y$28","v":29.699029132584062},30.513905970688384,31.351141258906157,32.211348464534645,33.095157887081001]
[{"$f":"ROW()","v":1099},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.433000000000003,18.907,19.393000000000004,20.504999999999999,21.030999999999999,14.979112563912167,14.765969915446671,15.026848592977602,15.692724289797949,16.46331338086549]
[{"$f":"ROW()","v":1100},null,"Field Expense (incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.346999999999998,20.87,21.405999999999999,21.955000000000005,22.52,13.630323705470978,15.805223109711218,17.666570960072924,13.91972930907837,14.01991307226473]
[{"$f":"ROW()","v":1101},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.238,11.526999999130535,11.823000000054336,12.126999999643219,12.438999999820544,7.4033103892229999,7.5091777277888889,7.6165589692962685,7.7254757625572061,7.8359500659617751]
[{"$f":"ROW()","v":1102},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.7188982108694644,7.4389102979456636,7.7054659073567802,7.9375032651794566,1.2955833123251519,1.3141101536914015,1.3329019288891886,1.3519624264723038,1.3712954891708578]
[{"$f":"ROW()","v":1103},null,"System Usel Gas",null,null,null,null,null,null,null,null,null,null,24.122,21.434999999999999,30.593,15.147,18.625,12.552,20.919194453798269,22.669859292538124,23.152669284093356,26.156109933578907,27.322111738406218,36.327128509284712,35.298528361043353,36.266613427990741,37.313315631564137,38.431015912551437,"<-- From protected data"]
[{"$f":"ROW()","v":1104},null,"Total",null,null,null,null,null,null,null,null,null,null,61.554000000000002,60.960000000000008,73.284000000000006,71.867999999999995,98.687999999999988,67.709999999999994,{"$f":"SUM(T1098:T1103)","v":97.981194453798267},106.62975750253813,114.17657958209335,121.57857584057891,126.03561500340622,103.33448761280007,105.20691523836993,109.26063513813287,108.21455588400461,111.2166458078953]
[{"$f":"ROW()","v":1105},"Opex(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":1106},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1098/N$28","v":0},0,0,0,0,0,29.374444889779561,30.752654901960785,32.026614503816795,33.68941838649156,34.786000000000001,29.280320548737123,29.659576982103165,30.043745774335296,30.4328905532787,30.827075770924942]
[{"$f":"ROW()","v":1107},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,20.021414829659324,20.093321568627452,20.059171755725199,20.851238273921201,21.030999999999999,14.767931148488778,14.352551975591274,14.40020365410451,14.826295189722313,15.335047222437828]
[{"$f":"ROW()","v":1108},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,22.100348697394789,22.179490196078433,22.141320610687025,22.325722326454041,22.52,13.438158045421451,15.362708136811513,16.929845144884663,13.15119107977921,13.059098374907478]
[{"$f":"ROW()","v":1109},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,12.206404809619238,12.250262744174021,12.229133587842464,12.331771106579035,12.438999999820544,7.29893561,7.29893561,7.29893561,7.29893561,7.2989356100000009]
[{"$f":"ROW()","v":1110},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,3.9522408437083332,7.6944453845163174,7.8355769639538,7.9375032651794566,1.2773176696491688,1.2773176696491688,1.277317669649169,1.2773176696491688,1.2773176696491688]
[{"$f":"ROW()","v":1111},null,"System Usel Gas",null,null,null,null,null,null,null,null,null,null,31.211132032990282,26.860511221800515,37.235047689382512,17.780325899992757,21.411532800113502,14.056748089282012,22.721850488895114,24.092281836383656,23.947989984691986,26.597770326453603,27.322111738406218,35.814974375712033,34.310239412974717,34.75423446083073,35.253167126660365,35.79725600742065]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,79.643894418318709,76.38986536416887,89.194692735877766,84.362346456768961,113.45295833436784,75.82715209729804,{"$f":"SUM(T1106:T1111)","v":106.42446371534804},113.32025209093268,118.09867582727979,123.63149738385324,126.03561500340622,{"$f":"SUM(Y1106:Y1111)","v":101.87763739800855},102.26132978712982,104.70428231380437,102.23979722908976,103.59473065534007]
[{"$f":"ROW()","v":1113},"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]"]
[{"$f":"ROW()","v":1114},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1122*T$28/$S$28","v":0},{"$f":"U1122*U$28/$S$28","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1115},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1123*T$28/$S$28","v":-0.23507586206896552},-0.2402578951005459,-0.24685320986801187,-0.25109305507566854,-0.25533290028332528,{"$f":"Y1131*Y$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1116},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1124*T$28/$S$28","v":-1.9538103448275863},-1.9968803123488355,-2.0516966346486076,-2.086935698984175,-2.1221747633197432,0,0,0,0,0]
[{"$f":"ROW()","v":1117},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1125*T$28/$S$28","v":0},0,0,-0.11012853292792482,-0.1119881141593532,0,0,0,0,0]
[{"$f":"ROW()","v":1118},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":"T1134*T$28","v":0},{"$f":"U1134*U$28","v":0.5692627896005733},1.4121577114167894,1.7111917765462172,2.1950751124676735,0,0,0,0,0]
[{"$f":"ROW()","v":1119},null,"System Usel Gas",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-1.0211256971164318E-2,-1.0548366214806038E-2,-1.0743750830624066E-2,-1.9802289162578148,-2.0228182527222707,0,0,0,0,0,"<-- From protected data"]
[{"$f":"ROW()","v":1120},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1114:N1119)","v":0},0,0,0,0,0,-2.1990974638677163,-1.6784237840636143,-0.8971358839304544,-2.7171944266993657,-2.317238918017019,0,0,0,0,0]
[{"$f":"ROW()","v":1121},"Opex Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AA3 [m$ 31/12/2010]"]
[{"$f":"ROW()","v":1122},null,"Wages and Salaries"]
[{"$f":"ROW()","v":1123},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]
[{"$f":"ROW()","v":1124},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1.312-0.583","v":-1.895},-1.895,-1.895,-1.895,-1.895]
[{"$f":"ROW()","v":1125},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.1,-0.1]
[{"$f":"ROW()","v":1126},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]
[{"$f":"ROW()","v":1127},null,"System Usel Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.9554031112063148E-3,-1.0026387565230242E-2,-9.9562286318337252E-3,-1.7890973644012624,-1.781784129071595]
[{"$f":"ROW()","v":1128},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1122:T1127)","v":-2.1329554031112066},-1.5845191286016818,-0.86695249550932951,-2.4397785954733333,-2.0568225732749479]
[{"$f":"ROW()","v":1129},"Opex Adjustment(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":1130},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1114/N$28","v":0},0,0,0,0,0,{"$f":"T1122*$X$28/$S$28","v":0},{"$f":"U1122*$X$28/$S$28","v":0},0,0,0,{"$f":"Y1114/Y$28","v":0},{"$f":"Z1114/Z$28","v":0},{"$f":"AA1114/AA$28","v":0},{"$f":"AB1114/AB$28","v":0},{"$f":"AC1114/AC$28","v":0}]
[{"$f":"ROW()","v":1131},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1123*$X$28/$S$28","v":-0.25533290028332528},-0.25533290028332528,-0.25533290028332528,-0.25533290028332528,-0.25533290028332528]
[{"$f":"ROW()","v":1132},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1124*$X$28/$S$28","v":-2.1221747633197432},-2.1221747633197432,-2.1221747633197432,-2.1221747633197432,-2.1221747633197432]
[{"$f":"ROW()","v":1133},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1125*$X$28/$S$28","v":0},0,0,-0.1119881141593532,-0.1119881141593532]
[{"$f":"ROW()","v":1134},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0.6049812391441387,1.4606669457784349,1.7400861967880861,2.1950751124676735,0,0,0,0,0,"<-- From protected data"]
[{"$f":"ROW()","v":1135},null,"System Usel Gas",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1119*T$29","v":-1.1091184926595311E-2},-1.1210224487107593E-2,-1.1112810973660771E-2,-2.0136661775079467,{"$f":"X1119*X$29","v":-2.0228182527222707},{"$f":"Y1119*Y$29","v":0},{"$f":"Z1119*Z$29","v":0},0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1130:N1135)","v":0},0,0,0,0,0,-2.3885988485296639,-1.7837366489460373,-0.9279535287982944,-2.7630757584822825,-2.317238918017019,{"$f":"SUM(Y1130:Y1135)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1137},"Actual & Modelled Opex",null,null,null,null,null,null,null,null,null,null,null,"AA2  Actual [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]"]
[{"$f":"ROW()","v":1138},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1098+N1114","v":0},0,0,0,0,0,27.044,28.936999999999998,30.963000000000001,33.130000000000003,34.786000000000001,29.699029132584062,30.513905970688384,31.351141258906157,32.211348464534645,33.095157887081001]
[{"$f":"ROW()","v":1139},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1099+N1115","v":0},0,0,0,0,0,18.197924137931039,18.666742104899456,19.146146790131993,20.253906944924331,20.775667099716674,14.979112563912167,14.765969915446671,15.026848592977602,15.692724289797949,16.46331338086549]
[{"$f":"ROW()","v":1140},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1100+N1116","v":0},0,0,0,0,0,18.39318965517241,18.873119687651165,19.354303365351392,19.868064301015831,20.397825236680255,13.630323705470978,15.805223109711218,17.666570960072924,13.91972930907837,14.01991307226473]
[{"$f":"ROW()","v":1141},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N1101+N1117","v":0},0,0,0,0,0,11.238,11.526999999130535,11.823000000054336,12.016871466715294,12.327011885661191,7.4033103892229999,7.5091777277888889,7.6165589692962685,7.7254757625572061,7.8359500659617751]
[{"$f":"ROW()","v":1142},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1102+N1118","v":0},0,0,0,0,0,0,4.2881610004700379,8.8510680093624536,9.4166576839029972,10.13257837764713,1.2955833123251519,1.3141101536914015,1.3329019288891886,1.3519624264723038,1.3712954891708578]
[{"$f":"ROW()","v":1143},null,"System Usel Gas",null,null,null,null,null,null,null,null,null,null,{"$f":"N1103+N1119","v":24.122},21.434999999999999,30.593,15.147,18.625,12.552,20.908983196827105,22.659310926323318,23.141925533262732,24.175881017321093,25.299293485683947,{"$f":"Y1103+Y1119","v":36.327128509284712},35.298528361043353,36.266613427990741,37.313315631564137,38.431015912551437]
[{"$f":"ROW()","v":1144},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N1104+N1120","v":61.554000000000002},60.960000000000008,73.284000000000006,71.867999999999995,98.687999999999988,67.709999999999994,{"$f":"SUM(T1138:T1143)","v":95.782096989930551},104.95133371847452,113.27944369816291,118.86138141387956,123.7183760853892,103.33448761280007,105.20691523836993,109.26063513813287,108.21455588400461,111.2166458078953]
[{"$f":"ROW()","v":1145},"Actual & Modelled Opex(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2015]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2015]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":1146},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1106+N1130","v":0},0,0,0,0,0,29.374444889779561,30.752654901960785,32.026614503816795,33.68941838649156,34.786000000000001,29.280320548737123,29.659576982103165,30.043745774335296,30.4328905532787,30.827075770924942]
[{"$f":"ROW()","v":1147},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1107+N1131","v":0},0,0,0,0,0,19.766081929376,19.837988668344128,19.803838855441875,20.595905373637876,20.775667099716674,14.767931148488778,14.352551975591274,14.40020365410451,14.826295189722313,15.335047222437828]
[{"$f":"ROW()","v":1148},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1108+N1132","v":0},0,0,0,0,0,19.978173934075045,20.057315432758688,20.01914584736728,20.203547563134297,20.397825236680255,13.438158045421451,15.362708136811513,16.929845144884663,13.15119107977921,13.059098374907478]
[{"$f":"ROW()","v":1149},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N1109+N1133","v":0},0,0,0,0,0,12.206404809619238,12.250262744174021,12.229133587842464,12.219782992419683,12.327011885661191,7.29893561,7.29893561,7.29893561,7.29893561,7.2989356100000009]
[{"$f":"ROW()","v":1150},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1110+N1134","v":0},0,0,0,0,0,0,4.5572220828524719,9.1551123302947524,9.5756631607418861,10.13257837764713,1.2773176696491688,1.2773176696491688,1.277317669649169,1.2773176696491688,1.2773176696491688]
[{"$f":"ROW()","v":1151},null,"System Usel Gas",null,null,null,null,null,null,null,null,null,null,{"$f":"N1111+N1135","v":31.211132032990282},26.860511221800515,37.235047689382512,17.780325899992757,21.411532800113502,14.056748089282012,22.710759303968519,24.081071611896547,23.936877173718326,24.584104148945656,25.299293485683947,35.814974375712033,34.310239412974717,34.75423446083073,35.253167126660365,35.79725600742065]
[{"$f":"ROW()","v":1152},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N1112+N1136","v":79.643894418318709},76.38986536416887,89.194692735877766,84.362346456768961,113.45295833436784,75.82715209729804,{"$f":"SUM(T1146:T1151)","v":104.03586486681836},111.53651544198665,117.17072229848151,120.86842162537096,123.7183760853892,101.87763739800855,102.26132978712982,104.70428231380437,102.23979722908976,103.59473065534007]

{"sheet":"CoS_Tariff_Revenue","index":4,"n_rows":211,"n_cols":32,"rows_kept":211,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, June 2016 [Final Decision]"}]
["CoS_Tariff_Revenue"]
["Ref.",{"$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},{"$f":"COLUMN()","v":31}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$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$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$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},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$6","v":2020}]
["Days",null,null,null,null,null,null,{"$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$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$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$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,"Inflation",null,null,null,null,null,{"$f":"Inputs!I$27","v":5.8017727639001038E-2},{"$f":"Inputs!J$27","v":3.1226199543031186E-2},{"$f":"Inputs!K$27","v":3.0280649926144765E-2},{"$f":"Inputs!L$27","v":2.3655913978494647E-2},{"$f":"Inputs!M$27","v":2.5910364145658171E-2},{"$f":"Inputs!N$27","v":2.7986348122866822E-2},{"$f":"Inputs!O$27","v":3.253652058432932E-2},{"$f":"Inputs!P$27","v":2.9581993569131715E-2},{"$f":"Inputs!Q$27","v":3.6851967520299844E-2},{"$f":"Inputs!R$27","v":2.108433734939763E-2},{"$f":"Inputs!S$27","v":2.6548672566371723E-2},{"$f":"Inputs!T$27","v":3.1034482758620641E-2},{"$f":"Inputs!U$27","v":2.2044088176352838E-2},{"$f":"Inputs!V$27","v":2.7450980392156765E-2},{"$f":"Inputs!W$27","v":1.7175572519083859E-2},{"$f":"Inputs!X$27","v":1.6885553470919357E-2},null,null,{"$f":"Inputs!Y$27","v":1.43E-2},{"$f":"Inputs!Z$27","v":1.43E-2},{"$f":"Inputs!AA$27","v":1.43E-2},{"$f":"Inputs!AB$27","v":1.43E-2},{"$f":"Inputs!AC$27","v":1.43E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C28","v":"Inflation Factor (convert 31/12/2015 $ to nominal $)"},null,null,null,null,null,{"$f":"Inputs!I$28","v":0.67381945558586032},{"$f":"Inputs!J$28","v":0.69486027636196102},{"$f":"Inputs!K$28","v":0.71590109713806183},{"$f":"Inputs!L$28","v":0.7328363919090698},{"$f":"Inputs!M$28","v":0.75182444968262407},{"$f":"Inputs!N$28","v":0.77286527045872466},{"$f":"Inputs!O$28","v":0.7980116172399182},{"$f":"Inputs!P$28","v":0.82161839176920193},{"$f":"Inputs!Q$28","v":0.85189664605676152},{"$f":"Inputs!R$28","v":0.8698583223290427},{"$f":"Inputs!S$28","v":0.89295190610768982},{"$f":"Inputs!T$28","v":0.92066420664206639},{"$f":"Inputs!U$28","v":0.94095940959409585},{"$f":"Inputs!V$28","v":0.96678966789667886},{"$f":"Inputs!W$28","v":0.98339483394833938},{"$f":"Inputs!X$28","v":1},{"$f":"AA12","v":1.0143},{"$f":"AA12","v":1.0143},{"$f":"Inputs!Y$28","v":1.0143},{"$f":"Inputs!Z$28","v":1.02880449},{"$f":"Inputs!AA$28","v":1.0435163942069998},{"$f":"Inputs!AB$28","v":1.05843867864416},{"$f":"Inputs!AC$28","v":1.0735743517487715}]
[{"$f":"ROW()","v":13},null,{"$f":"Inputs!C29","v":"Inflation Factor (convert nominal to real 31/12/2015 $)"},null,null,null,null,null,{"$f":"Inputs!I$29","v":1.4840770650211312},{"$f":"Inputs!J$29","v":1.4391382469518059},{"$f":"Inputs!K$29","v":1.3968409938155879},{"$f":"Inputs!L$29","v":1.3645610548828746},{"$f":"Inputs!M$29","v":1.3300977381383925},{"$f":"Inputs!N$29","v":1.2938865779367499},{"$f":"Inputs!O$29","v":1.2531145893072317},{"$f":"Inputs!P$29","v":1.2171100477031516},{"$f":"Inputs!Q$29","v":1.1738513170920155},{"$f":"Inputs!R$29","v":1.149612499334953},{"$f":"Inputs!S$29","v":1.1198811415935319},{"$f":"Inputs!T$29","v":1.0861723446893787},{"$f":"Inputs!U$29","v":1.0627450980392157},{"$f":"Inputs!V$29","v":1.0343511450381679},{"$f":"Inputs!W$29","v":1.0168855534709194},{"$f":"Inputs!X$29","v":1},{"$f":"AA13","v":0.98590160701961949},{"$f":"AA13","v":0.98590160701961949},{"$f":"Inputs!Y$29","v":0.98590160701961949},{"$f":"Inputs!Z$29","v":0.97200197872386818},{"$f":"Inputs!AA$29","v":0.95829831285011169},{"$f":"Inputs!AB$29","v":0.9447878466431151},{"$f":"Inputs!AC$29","v":0.93146785629805295}]
[{"$f":"ROW()","v":14},"Real Post Tax WACC"]
[{"$f":"ROW()","v":15},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y$34","v":4.3330375628512163E-2},{"$f":"Inputs!Z$34","v":4.3330375628512163E-2},{"$f":"Inputs!AA$34","v":4.3330375628512163E-2},{"$f":"Inputs!AB$34","v":4.3330375628512163E-2},{"$f":"Inputs!AC$34","v":4.3330375628512163E-2}]
[{"$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,{"$f":"Inputs!X$35","v":1},{"$f":"AA16","v":0.95846917080085059},{"$f":"AA16","v":0.95846917080085059},{"$f":"Inputs!Y$35","v":0.95846917080085059},{"$f":"Inputs!Z$35","v":0.91866315137567012},{"$f":"Inputs!AA$35","v":0.8805103089443348},{"$f":"Inputs!AB$35","v":0.84394198569547729},{"$f":"Inputs!AC$35","v":0.80889237523356738}]
[{"$f":"ROW()","v":17},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":18},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y$37","v":5.8250000000000003E-2},{"$f":"Inputs!Z$37","v":5.8250000000000003E-2},{"$f":"Inputs!AA$37","v":5.8250000000000003E-2},{"$f":"Inputs!AB$37","v":5.8250000000000003E-2},{"$f":"Inputs!AC$37","v":5.8250000000000003E-2}]
[{"$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,{"$f":"Inputs!X$38","v":1},{"$f":"AA19","v":0.94495629577132068},{"$f":"AA19","v":0.94495629577132068},{"$f":"Inputs!Y$38","v":0.94495629577132068},{"$f":"Inputs!Z$38","v":0.89294240091785571},{"$f":"Inputs!AA$38","v":0.8437915435084864},{"$f":"Inputs!AB$38","v":0.79734613135694443},{"$f":"Inputs!AC$38","v":0.75345724673465109}]
[{"$f":"ROW()","v":20}]
[{"$f":"\"Capital Base [m$ \"&Inputs!$E$28&\"]\"","v":"Capital Base [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":22},"Asset Account"]
[{"$f":"ROW()","v":23},null,"Opening Value",null,null,null,null,null,{"$f":"Asset!I29","v":2433.7787581609632},{"$f":"Asset!J29","v":2381.9926620704132},{"$f":"Asset!K29","v":2327.0753053748394},{"$f":"Asset!L29","v":2268.7100235914336},{"$f":"Asset!M29","v":2209.1100528264865},{"$f":"Asset!N29","v":2152.5929029505592},{"$f":"Asset!O29","v":2153.513510783353},{"$f":"Asset!P29","v":2575.8571897916431},{"$f":"Asset!Q29","v":2519.6827876733514},{"$f":"Asset!R29","v":3183.5459501618448},{"$f":"Asset!S29","v":3105.0828103000267},{"$f":"Asset!T29","v":3750.7873397577423},{"$f":"Asset!U29","v":3806.5582196302407},{"$f":"Asset!V29","v":3735.5512339577849},{"$f":"Asset!W29","v":3652.5306499431067},{"$f":"Asset!X29","v":3558.8404688228361},null,null,{"$f":"Asset!Y29","v":3476.1863309884179},{"$f":"Asset!Z29","v":3403.1946845848906},{"$f":"Asset!AA29","v":3325.5953668394845},{"$f":"Asset!AB29","v":3240.9768566786388},{"$f":"Asset!AC29","v":3163.3923182505368}]
[{"$f":"ROW()","v":24},null,"Capex",null,null,null,null,null,{"$f":"Asset!I30","v":7.5086853007230818},{"$f":"Asset!J30","v":4.7022575201837649},{"$f":"Asset!K30","v":1.7533879260949425},{"$f":"Asset!L30","v":1.0561042117242887},{"$f":"Asset!M30","v":4.4913482282006738},{"$f":"Asset!N30","v":67.50257208353392},{"$f":"Asset!O30","v":481.50688779318568},{"$f":"Asset!P30","v":6.3605499491642377},{"$f":"Asset!Q30","v":736.49480639954936},{"$f":"Asset!R30","v":1.4735337204891907},{"$f":"Asset!S30","v":693.05682275498157},{"$f":"Asset!T30","v":158.88675505873573},{"$f":"Asset!U30","v":32.699489752544132},{"$f":"Asset!V30","v":21.487821523586305},{"$f":"Asset!W30","v":12.523202846500777},{"$f":"Asset!X30","v":22.4612722},null,null,{"$f":"Asset!Y30","v":25.289015307624407},{"$f":"Asset!Z30","v":23.165074310576735},{"$f":"Asset!AA30","v":16.834822814710328},{"$f":"Asset!AB30","v":17.960038115774125},{"$f":"Asset!AC30","v":21.694959788883221}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,{"$f":"Asset!I32","v":-59.294781391273446},{"$f":"Asset!J32","v":-59.619614215757458},{"$f":"Asset!K32","v":-60.118669709500779},{"$f":"Asset!L32","v":-60.656074976671476},{"$f":"Asset!M32","v":-61.008498104128186},{"$f":"Asset!N32","v":-58.782701835315805},{"$f":"Asset!O32","v":-59.163208784895716},{"$f":"Asset!P32","v":-62.495728942280344},{"$f":"Asset!Q32","v":-72.602006183077137},{"$f":"Asset!R32","v":-79.842038131518422},{"$f":"Asset!S32","v":-81.736986823915657},{"$f":"Asset!T32","v":-98.314070384094322},{"$f":"Asset!U32","v":-103.31190047104407},{"$f":"Asset!V32","v":-103.7223697592849},{"$f":"Asset!W32","v":-103.99583406852734},{"$f":"Asset!X32","v":-104.3357446588377},null,null,{"$f":"Asset!Y32","v":-98.280661711151907},{"$f":"Asset!Z32","v":-100.7643920559825},{"$f":"Asset!AA32","v":-101.45333297555601},{"$f":"Asset!AB32","v":-95.544576543876232},{"$f":"Asset!AC32","v":-86.361699290129337}]
[{"$f":"ROW()","v":26},null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"Asset!I31","v":0},{"$f":"Asset!J31","v":0},{"$f":"Asset!K31","v":0},{"$f":"Asset!L31","v":0},{"$f":"Asset!M31","v":0},{"$f":"Asset!N31","v":-7.7992624154239909},{"$f":"Asset!O31","v":0},{"$f":"Asset!P31","v":-3.9223125175254892E-2},{"$f":"Asset!Q31","v":-2.9637727978661831E-2},{"$f":"Asset!R31","v":-9.4635450788902245E-2},{"$f":"Asset!S31","v":-1.2402178049298376E-2},{"$f":"Asset!T31","v":-4.8018048021431605},{"$f":"Asset!U31","v":-0.39457495395589054},{"$f":"Asset!V31","v":-0.78603577897958421},{"$f":"Asset!W31","v":-2.2175498982443922},{"$f":"Asset!X31","v":-0.77966537558071036},null,null,{"$f":"Asset!Y31","v":0},{"$f":"Asset!Z31","v":0},{"$f":"Asset!AA31","v":0},{"$f":"Asset!AB31","v":0},{"$f":"Asset!AC31","v":0}]
[{"$f":"ROW()","v":27},null,"Closing Value",null,null,null,null,null,{"$f":"Asset!I33","v":2381.9926620704132},{"$f":"Asset!J33","v":2327.0753053748394},{"$f":"Asset!K33","v":2268.7100235914336},{"$f":"Asset!L33","v":2209.1100528264865},{"$f":"Asset!M33","v":2152.5929029505592},{"$f":"Asset!N33","v":2153.513510783353},{"$f":"Asset!O33","v":2575.8571897916431},{"$f":"Asset!P33","v":2519.6827876733514},{"$f":"Asset!Q33","v":3183.5459501618448},{"$f":"Asset!R33","v":3105.0828103000267},{"$f":"Asset!S33","v":3750.7873397577423},{"$f":"Asset!T33","v":3806.5582196302407},{"$f":"Asset!U33","v":3735.5512339577849},{"$f":"Asset!V33","v":3652.5306499431067},{"$f":"Asset!W33","v":3558.8404688228361},{"$f":"Asset!X33","v":3476.1863309884179},null,null,{"$f":"Asset!Y33","v":3403.1946845848906},{"$f":"Asset!Z33","v":3325.5953668394845},{"$f":"Asset!AA33","v":3240.9768566786388},{"$f":"Asset!AB33","v":3163.3923182505368},{"$f":"Asset!AC33","v":3098.7255787492909}]
["Capital Base [m$ nominal]"]
[{"$f":"ROW()","v":29},"Asset Account"]
[{"$f":"ROW()","v":30},null,"Opening Value (start period)",null,null,null,null,null,{"$f":"H36","v":0},1605.0329987657999,1616.9921898078558,1624.1719949772255,1618.9162404434169,1618.3719746515264,1664.3758019480938,2055.5639618046998,2070.2177197767187,2712.0521175104618,2700.9821240603305,3349.2727044412673,3504.5619033127123,3515.0020836134136,3531.2288940409367,3499.7453318866633,null,null,{"$f":"X36","v":3476.1863309884179},3451.8603685744547,3421.3874453276585,3382.0124831896296,3348.256785362184]
[{"$f":"ROW()","v":31},null,"Inflation on Opening Value (start period)",null,null,null,null,null,{"$f":"I30*I$11","v":0},50.119080692610595,48.963574432881906,38.421272999461287,41.946709311208835,45.292321474889022,54.152997540143772,60.807679899045539,76.29159616916084,57.181821754738763,71.70749001930092,103.94294599990123,77.254871616112354,96.490253275661985,60.650877951084404,59.095136936172665,null,null,49.70946453313438,49.361603270614701,48.92584046818552,48.362778509611701,{"$f":"AE30*AE$11","v":47.88007203067923}]
[{"$f":"ROW()","v":32},null,"Opening Value (end period)",null,null,null,null,null,{"$f":"SUM(I30:I31)","v":0},1655.1520794584105,1665.9557642407376,1662.5932679766868,1660.8629497546258,1663.6642961264154,1718.5287994882376,2116.3716417037454,2146.5093159458797,2769.2339392652007,2772.6896140796316,3453.2156504411687,3581.8167749288245,3611.4923368890754,3591.8797719920212,3558.8404688228361,null,null,3525.8957955215524,3501.2219718450692,3470.313285795844,3430.3752616992415,{"$f":"SUM(AE30:AE31)","v":3396.136857392863}]
[{"$f":"ROW()","v":33},null,"Capex",null,null,null,null,null,{"$f":"I24*I$12","v":5.0594982414987788},3.2674119600000004,1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655699999999,618.86641092000013,146.28134829208327,30.768892571582114,20.774203834611111,12.315252983736002,22.4612722,null,null,{"$f":"AA24*AA$12","v":25.650648226523437},23.832332461904997,17.567413600720258,19.009599011658715,23.291152391565969]
[{"$f":"ROW()","v":34},null,"Depreciation",null,null,null,null,null,{"$f":"I25*I$12","v":-39.953977316150471},-41.427301610554728,-43.039021603512374,-44.450979133269939,-45.867680513099586,-45.431108752245919,-47.212927923537563,-51.347640306000343,-61.849405564355678,-69.451261340414064,-72.987198183914614,-90.51424561192448,-97.212304871277624,-100.27771541303558,-102.2689659751385,-104.3357446588377,null,null,-99.686075173621376,-103.66685897931512,-105.86821620693432,-101.12807534871617,-92.715705331322937]
[{"$f":"ROW()","v":35},null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"I26*I$12","v":0},0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151975,-0.37127901571495231,-0.75993126971457947,-2.180727113956201,-0.77966537558071036,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,"Closing Value",null,null,null,null,null,{"$f":"I27*I$12","v":1605.0329987657999},1616.9921898078558,1624.1719949772255,1618.9162404434169,1618.3719746515264,1664.3758019480938,2055.5639618046998,2070.2177197767187,2712.0521175104618,2700.9821240603305,3349.2727044412673,3504.5619033127123,3515.0020836134136,3531.2288940409367,3499.7453318866633,3476.1863309884179,null,null,3451.8603685744547,3421.3874453276585,3382.0124831896296,3348.256785362184,3326.7123044531068]
[{"$f":"ROW()","v":37}]
["Cost of Service, Allowable Revenue [m$ nominal]"]
[{"$f":"ROW()","v":39},"Cost of Service",null,null,null,"PV",null,"based nominal post tax WACC"]
[{"$f":"ROW()","v":40},null,"OPEX"]
[{"$f":"ROW()","v":41},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AA$19:$AE$19,AA41:AE41)","v":155.15631848356423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y$1143","v":36.327128509284712},{"$f":"Inputs!Z$1143","v":35.298528361043353},{"$f":"Inputs!AA$1143","v":36.266613427990741},{"$f":"Inputs!AB$1143","v":37.313315631564137},{"$f":"Inputs!AC$1143","v":38.431015912551437}]
[{"$f":"ROW()","v":42},null,"Opex; Other Expenses",null,null,298.70861684258944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y$1144-AA41","v":67.00735910351537},{"$f":"Inputs!Z$1144-AB41","v":69.908386877326578},{"$f":"Inputs!AA$1144-AC41","v":72.994021710142135},{"$f":"Inputs!AB$1144-AD41","v":70.901240252440473},{"$f":"Inputs!AC$1144-AE41","v":72.785629895343874}]
[{"$f":"ROW()","v":43},null,"Depreciation",null,null,426.58962356926054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AA$34","v":99.686075173621376},{"$f":"-AB$34","v":103.66685897931512},105.86821620693432,101.12807534871617,92.715705331322937]
[{"$f":"ROW()","v":44},null,"Inflationary Gains on RAB",null,null,-206.97101204572812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AA$31","v":-49.70946453313438},{"$f":"-AB$31","v":-49.361603270614701},-48.92584046818552,-48.362778509611701,-47.88007203067923]
[{"$f":"ROW()","v":45},null,"Return on Asset",null,null,843.08122039606042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$18*AA$30","v":202.48785378007537},{"$f":"AB$18*AB$30","v":201.070866469462},{"$f":"AC$18*AC$30","v":199.29581869033612},{"$f":"AD$18*AD$30","v":197.00222714579593},{"$f":"AE$18*AE$30","v":195.03595774734723}]
[{"$f":"ROW()","v":46},null,"Tax",null,null,75.583408094265948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!Y38","v":19.646696775229952},{"$f":"-Tax_CoRE!Z38","v":16.255300032300589},{"$f":"-Tax_CoRE!AA38","v":16.323612745408859},{"$f":"-Tax_CoRE!AB38","v":18.016793802488301},{"$f":"-Tax_CoRE!AC38","v":19.063781624261299}]
[{"$f":"ROW()","v":47},null,"Imputation Credits",null,null,-30.233363237706381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!Y39","v":-7.858678710091981},{"$f":"-Tax_CoRE!Z39","v":-6.5021200129202361},{"$f":"-Tax_CoRE!AA39","v":-6.5294450981635439},{"$f":"-Tax_CoRE!AB39","v":-7.2067175209953209},{"$f":"-Tax_CoRE!AC39","v":-7.62551264970452}]
[{"$f":"ROW()","v":48},null,"Over Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!$Y$50*AA12","v":0}]
[{"$f":"ROW()","v":49},null,"Net Cost of Service",null,null,1561.9148121023059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA40:AA48)","v":367.58697009850039},{"$f":"SUM(AB40:AB48)","v":370.33621743591272},375.29299721446307,368.79215615039794,362.526505830443]
[{"$f":"ROW()","v":50},null,"Total Tariff Revenue",null,null,{"$f":"SUMPRODUCT($AA$19:$AE$19,AA50:AE50)","v":1561.9148121023054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA168","v":370.6099215010446},{"$f":"AB168","v":361.75330593123488},{"$f":"AC168","v":366.34812945864252},{"$f":"AD168","v":370.64490418484661},{"$f":"AE168","v":376.96370314437968}]
[{"$f":"ROW()","v":51},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F49-F50,5)=0,\"OK\",F49-F50)","v":"OK"}]
[{"$f":"ROW()","v":52}]
["Hide","Cost of Service",null,null,null,"PV",null,"based real post tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
["Hide",null,"OPEX"]
["Hide",null,"Opex; System Use Gas",null,null,{"$f":"SUM(AA55:AE55)","v":155.15631848356423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA41*AA$19","v":34.327548792142423},31.519552663577073,30.601461722229907,29.751627866928267,28.956127438686572]
["Hide",null,"Opex; Other Expenses",null,null,298.70861684258944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63.319025847876567,62.424162822534313,61.591738245692795,56.532829623692678,54.840860302793104]
["Hide",null,"Depreciation",null,null,{"$f":"SUM(AA57:AE57)","v":426.58962356926054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94.198984336046664,92.568533952602408,89.330705561739265,80.634079650872408,69.857320067999794]
["Hide",null,"Inflationary Gains on RAB",null,null,-206.97101204572812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-46.973271470006509,-44.077068537617372,-41.283210446100227,-38.561874346311662,-36.075587245692347]
["Hide",null,"Return on Asset",null,null,843.08122039606042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191.34217224670482,179.54470225987498,168.16412646750618,157.07896368340241,146.95125573857197]
["Hide",null,"Tax",null,null,75.583408094265948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.565269808863647,14.515046638482586,13.773726394083342,14.36562083786982,14.363744414966552]
["Hide",null,"Imputation Credits",null,null,-30.233363237706381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.4261079235454588,-5.8060186553930349,-5.5094905576333373,-5.7462483351479285,-5.7454977659866211]
["Hide",null,"Over Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA48*AA$19","v":0}]
["Hide",null,"Net Cost of Service",null,null,1561.9148121023059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA49*AA$19","v":347.35362163808213},{"$f":"AB49*AB$19","v":330.68891114406097},316.66905738751785,294.05499898130597,273.14822295133899]
["Hide",null,"Total Revenue",null,null,1561.9148121023054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA50*AA$19","v":350.21017859772701},323.02486553820842,309.12145361735475,295.53228045895281,284.02603389006265]
["Hide",null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F63-F64,5)=0,\"OK\",F63-F64)","v":"OK"}]
["Hide"]
[{"$f":"\"CHECK -- Cost of Service, Allowable Revenue [m$ \"&Inputs!$E$28&\"]\"","v":"CHECK -- Cost of Service, Allowable Revenue [m$ 31/12/2015]"}]
[{"$f":"ROW()","v":68},"Cost of Service",null,null,null,"PV",null,"based on real post tax WACC"]
[{"$f":"ROW()","v":69},null,"OPEX"]
[{"$f":"ROW()","v":70},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AA$16:$AE$16,AA70:AE70)","v":155.15631848356426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y$1151","v":35.814974375712033},{"$f":"Inputs!Z$1151","v":34.310239412974717},{"$f":"Inputs!AA$1151","v":34.75423446083073},{"$f":"Inputs!AB$1151","v":35.253167126660365},{"$f":"Inputs!AC$1151","v":35.79725600742065}]
[{"$f":"ROW()","v":71},null,"Opex; Other Expenses",null,null,{"$f":"SUMPRODUCT($AA$16:$AE$16,AA71:AE71)","v":298.70861684258944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y$1152-AA70","v":66.062663022296505},{"$f":"Inputs!Z$1152-AB70","v":67.951090374155115},{"$f":"Inputs!AA$1152-AC70","v":69.95004785297364},{"$f":"Inputs!AB$1152-AD70","v":66.986630102429388},{"$f":"Inputs!AC$1152-AE70","v":67.797474647919415}]
[{"$f":"ROW()","v":72},null,"Depreciation",null,null,426.58962356926065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AA25","v":98.280661711151907},{"$f":"-AB25","v":100.7643920559825},{"$f":"-AC25","v":101.45333297555601},{"$f":"-AD25","v":95.544576543876232},{"$f":"-AE25","v":86.361699290129337}]
[{"$f":"ROW()","v":73},null,"Return on Asset",null,null,636.11020835033059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$15*AA$23","v":150.62445947642766},{"$f":"AB$15*AB$23","v":147.46170402001928},{"$f":"AC$15*AC$23","v":144.09929643359456},{"$f":"AD$15*AD$23","v":140.43274460320004},{"$f":"AE$15*AE$23","v":137.07097741014564}]
[{"$f":"ROW()","v":74},null,"Tax",null,null,75.583408094265963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA46*AA$13","v":19.369709923326386},{"$f":"AB46*AB$13","v":15.800183796146332},{"$f":"AC46*AC$13","v":15.642890553543889},{"$f":"AD46*AD$13","v":17.022047820065943},{"$f":"AE46*AE$13","v":17.757299802484887}]
[{"$f":"ROW()","v":75},null,"Imputation Credits",null,null,-30.233363237706385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA47*AA$13","v":-7.7478839693305543},-6.3200735184585328,-6.2571562214175565,-6.8088191280263777,-7.1029199209939549]
[{"$f":"ROW()","v":76},null,"Over Depreciation",null,null,{"$f":"SUMPRODUCT($AA$16:$AE$16,AA76:AE76)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!$Y$50","v":0}]
[{"$f":"ROW()","v":77},null,"Net Cost of Service",null,null,1561.9148121023045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA69:AA76)","v":362.40458453958399},{"$f":"SUM(AB69:AB76)","v":359.96753614081939},359.64264605508123,348.43034706820561,337.68178723710605]
[{"$f":"ROW()","v":78},null,"Total Revenue",null,null,1561.9148121023061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA178","v":365.38491718529485},{"$f":"AB178","v":351.62492917506114},{"$f":"AC178","v":351.07079437601146},{"$f":"AD178","v":350.18080089404498},{"$f":"AE178","v":351.12957247007097}]
[{"$f":"ROW()","v":79},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F77-F78,5)=0,\"OK\",F77-F78)","v":"OK"}]
[{"$f":"ROW()","v":80}]
["Hide","Cost of Service",null,null,null,"PV",null,"based on real post tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
["Hide",null,"OPEX"]
["Hide",null,"Opex; System Use Gas",null,null,{"$f":"SUM(AA83:AE83)","v":155.15631848356426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70*AA$16","v":34.327548792142423},{"$f":"AB70*AB$16","v":31.519552663577077},30.601461722229914,29.751627866928271,28.956127438686579]
["Hide",null,"Opex; Other Expenses",null,null,298.70861684258944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63.319025847876546,{"$f":"AB71*AB$16","v":62.424162822534299},61.591738245692824,56.532829623692692,54.840860302793104]
["Hide",null,"Depreciation",null,null,426.58962356926065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94.198984336046678,92.568533952602422,89.330705561739293,80.634079650872437,69.857320067999808]
["Hide",null,"Return on Asset",null,null,636.11020835033059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144.36890077669793,135.46763372225723,126.88091602140562,118.51708933709045,110.87566849287937]
["Hide",null,"Tax",null,null,75.583408094265963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.565269808863647,14.515046638482588,13.773726394083347,14.365620837869823,14.363744414966558]
["Hide",null,"Imputation Credits",null,null,-30.233363237706385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.4261079235454597,-5.8060186553930349,-5.5094905576333391,-5.7462483351479294,-5.7454977659866229]
["Hide",null,"Over Depreciation",null,null,{"$f":"SUM(AA89:AE89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,"Net Cost of Service",null,null,1561.9148121023045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347.35362163808185,{"$f":"AB77*AB$16","v":330.68891114406057},316.66905738751763,294.05499898130574,273.14822295133888]
["Hide",null,"Total Revenue",null,null,1561.9148121023061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350.21017859772701,323.02486553820847,309.12145361735492,295.53228045895287,284.02603389006276]
["Hide",null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F90-F91,5)=0,\"OK\",F90-F91)","v":"OK"}]
["Hide"]
["Credit Foncier Check"]
[{"$f":"ROW()","v":95},"Net Cash Flow",null,null,null,"PV",null,"based nominal post tax WACC"]
[{"$f":"ROW()","v":96},null,"Total Tariff Revenue",null,null,{"$f":"X96+SUMPRODUCT($AA$19:$AE$19,AA96:AE96)","v":1561.9148121023054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$50","v":370.6099215010446},{"$f":"AB$50","v":361.75330593123488},366.34812945864252,370.64490418484661,376.96370314437968]
[{"$f":"ROW()","v":97},null,"Opex",null,null,{"$f":"X97+SUMPRODUCT($AA$19:$AE$19,AA97:AE97)","v":-453.86493532615361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AA41+AA42)","v":-103.33448761280007},{"$f":"-(AB41+AB42)","v":-105.20691523836993},{"$f":"-(AC41+AC42)","v":-109.26063513813287},{"$f":"-(AD41+AD42)","v":-108.21455588400461},{"$f":"-(AE41+AE42)","v":-111.2166458078953}]
[{"$f":"ROW()","v":98},null,"Tax",null,null,-75.583408094265948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AA$46","v":-19.646696775229952},{"$f":"-AB$46","v":-16.255300032300589},-16.323612745408859,-18.016793802488301,-19.063781624261299]
[{"$f":"ROW()","v":99},null,"Imputation Credits",null,null,30.233363237706381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AA$47","v":7.858678710091981},{"$f":"-AB$47","v":6.5021200129202361},6.5294450981635439,7.2067175209953209,7.62551264970452]
[{"$f":"ROW()","v":100},null,"Over Depreciation",null,null,{"$f":"X100+SUMPRODUCT($AA$19:$AE$19,AA100:AE100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AA$48","v":0}]
[{"$f":"ROW()","v":101},null,"Asset Opening Value",null,null,-3476.1863309884179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-X$36","v":-3476.1863309884179}]
[{"$f":"ROW()","v":102},null,"Capex",null,null,-93.048994522697853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AA$33","v":-25.650648226523437},{"$f":"-AB$33","v":-23.832332461904997},-17.567413600720258,-19.009599011658715,-23.291152391565969]
[{"$f":"ROW()","v":103},null,"Asset Residual Value",null,null,2506.5354935915243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE36","v":3326.7123044531068}]
[{"$f":"ROW()","v":104},null,"Net Cash Flow (should be 0)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X96:X103)","v":-3476.1863309884179},null,null,229.83676759658312,222.96087821157963,229.72591307254407,232.61067300769031,3557.7299404234682]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},null,null,null,null,"IRR","Check"]
[{"$f":"ROW()","v":107},null,"Net Cash Flow [m$ OD]",null,"Nominal IRR",{"$f":"IRR(X107:AE107,0.05)","v":5.8249999999997693E-2},{"$f":"IF(Recalc_From_Year=Inputs!$Y$6,IF(ABS(F107-WACC!$O$34)<0.00001,\"OK\",\"Check\"),\"\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X104","v":-3476.1863309884179},null,null,{"$f":"AA104","v":229.83676759658312},222.96087821157963,229.72591307254407,232.61067300769031,3557.7299404234682]
[{"$f":"ROW()","v":108},null,{"$f":"\"Net Cash Flow [m$ \"&Inputs!$E$28&\"]\"","v":"Net Cash Flow [m$ 31/12/2015]"},null,"Real IRR",{"$f":"IRR(X108:AE108,0.05)","v":4.3330375628511719E-2},{"$f":"IF(Recalc_From_Year=Inputs!$Y$6,IF(ABS(F108-WACC!$O$35)<0.00001,\"OK\",\"Check\"),\"\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X107*X$13","v":-3476.1863309884179},null,null,{"$f":"AA107*AA$13","v":226.59643852566609},{"$f":"AB107*AB$13","v":216.71841479966679},220.1459549153704,219.7677368571415,3313.9110808936475]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,"Credit Foncier Check",null,null,"(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Revenue Building Block",null,null,"(B)","(A + B)"]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference"]
[{"$f":"ROW()","v":115},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,"PV","(should be 0)"]
[{"$f":"ROW()","v":116},null,"Total Smoothed Revenue",null,null,{"$f":"F96","v":1561.9148121023054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cost of Service",null,null,{"$f":"-F49","v":-1561.9148121023059},{"$f":"ROUND(AA116+F116,0.000001)","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},null,"Asset Opening Value",null,null,{"$f":"F101","v":-3476.1863309884179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Asset",null,null,{"$f":"F45","v":843.08122039606042}]
[{"$f":"ROW()","v":119},null,"Capex",null,null,{"$f":"F102","v":-93.048994522697853},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflationary gains",null,null,{"$f":"F44","v":-206.97101204572812}]
[{"$f":"ROW()","v":120},null,"Asset Residual Value",null,null,{"$f":"F103","v":2506.5354935915243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,{"$f":"F43","v":426.58962356926054}]
[{"$f":"ROW()","v":121},null,null,null,null,{"$f":"SUM(F118:F120)","v":-1062.6998319195914},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA118:AA120)","v":1062.6998319195927},{"$f":"ROUND(AA121+F121,0.000001)","v":0}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,"Opex",null,null,{"$f":"F97","v":-453.86493532615361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex",null,null,{"$f":"F41+F42","v":453.86493532615367},{"$f":"ROUND(AA123+F123,0.000001)","v":0}]
[{"$f":"ROW()","v":124},null,"Tax",null,null,{"$f":"F98","v":-75.583408094265948},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"F46","v":75.583408094265948},{"$f":"ROUND(AA124+F124,0.000001)","v":0}]
[{"$f":"ROW()","v":125},null,"Imputation Credits",null,null,{"$f":"F99","v":30.233363237706381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputation Credits",null,null,{"$f":"F47","v":-30.233363237706381},{"$f":"ROUND(AA125+F125,0.000001)","v":0}]
[{"$f":"ROW()","v":126},null,"Over Depreciation",null,null,{"$f":"F100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over Depreciation",null,null,{"$f":"F48","v":0},{"$f":"ROUND(AA126+F126,0.000001)","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,{"$f":"SUM(F123:F126)","v":-499.21498018271313},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA123:AA126)","v":499.21498018271325},{"$f":"ROUND(AA127+F127,0.000001)","v":0}]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129},null,"Net Cash Flow (should be 0)",null,null,{"$f":"ROUND(F116+F121+F127,0.00001)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA116+AA121+AA127,0.00001)","v":0},{"$f":"ROUND(AA129+F129,0.000001)","v":0}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132}]
[{"$f":"\"Cost of Service Tariff [m$ \"&Inputs!$E$28&\"] (Not used for Reference Tariff)\"","v":"Cost of Service Tariff [m$ 31/12/2015] (Not used for Reference Tariff)"}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},{"$f":"\"Cost of Service Tariff [$/TJ OD]\"","v":"Cost of Service Tariff [$/TJ OD]"}]
[{"$f":"ROW()","v":136},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,{"$f":"1000*((AA49-AA41)/AA$7)/AA152","v":1.1621424340601954},{"$f":"1000*((AB49-AB41)/AB$7)/AB152","v":1.1949571853054222},{"$f":"1000*((AC49-AC41)/AC$7)/AC152","v":1.2119906710361801},{"$f":"1000*((AD49-AD41)/AD$7)/AD152","v":1.1889511840092175},{"$f":"1000*((AE49-AE41)/AE$7)/AE152","v":1.1599319304987001}]
[{"$f":"ROW()","v":137},null,"Comodity",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*(AA41/AA$7)/AA153","v":0.15299126034732943},{"$f":"1000*(AB41/AB$7)/AB153","v":0.15127546584756321},{"$f":"1000*(AC41/AC$7)/AC153","v":0.15442218557813225},{"$f":"1000*(AD41/AD$7)/AD153","v":0.1579477352413233},{"$f":"1000*(AE41/AE$7)/AE153","v":0.16133975845400503}]
[{"$f":"ROW()","v":138},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,{"$f":"SUM(AA136:AA137)","v":1.3151336944075247},1.3462326511529854,1.3664128566143123,1.3468989192505407,1.3212716889527052]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":140},{"$f":"\"Cost of Service Tariff [$/TJ \"&Inputs!$E$28&\"]\"","v":"Cost of Service Tariff [$/TJ 31/12/2015]"}]
[{"$f":"ROW()","v":141},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*((AA77-AA70)/AA$7)/AA152","v":1.1457580933256375},{"$f":"1000*((AB77-AB70)/AB$7)/AB152","v":1.1615007486071727},{"$f":"1000*((AC77-AC70)/AC$7)/AC152","v":1.1614486152440449},{"$f":"1000*((AD77-AD70)/AD$7)/AD152","v":1.1233066289038496},{"$f":"1000*((AE77-AE70)/AE$7)/AE152","v":1.0804393087532855}]
[{"$f":"ROW()","v":142},null,"Comodity",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*(AA70/AA$7)/AA153","v":0.15083432943638908},{"$f":"1000*(AB70/AB$7)/AB153","v":0.14704005213620638},{"$f":"1000*(AC70/AC$7)/AC153","v":0.14798251990615097},{"$f":"1000*(AD70/AD$7)/AD153","v":0.14922710066080669},{"$f":"1000*(AE70/AE$7)/AE153","v":0.15028279894279772}]
[{"$f":"ROW()","v":143},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,{"$f":"SUM(AA141:AA142)","v":1.2965924227620267},1.308540800743379,1.3094311351501959,1.2725337295646564,1.2307221076960833]
[{"$f":"ROW()","v":144}]
["Tariff and Revenue"]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},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_2016",null,"X_Factor_2017","X_Factor_2018","X_Factor_2019","X_Factor_2020"]
[{"$f":"ROW()","v":148},"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,{"$f":"X_Factor_2016","v":-3.8951354017421093E-2},null,{"$f":"X_Factor_2017","v":0},{"$f":"X_Factor_2018","v":0},{"$f":"X_Factor_2019","v":0},{"$f":"X_Factor_2020","v":0}]
[{"$f":"ROW()","v":149}]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":151},"Load F/H Equivalent [TJ/day]",null,null,null,"PV",null,"DWAT ="]
[{"$f":"ROW()","v":152},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AA$19:$AE$19,AA152:AE152)","v":3252.7531967329292},null,"Rev /",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z152","v":778.80430820744289},{"$f":"AA152","v":778.80430820744289},778.80430820744289,768.15428050908702,766.3750471281005,763.83388915812202,763.41273118814343,"<-- from Load data"]
[{"$f":"ROW()","v":153},null,"Comodity",null,null,{"$f":"SUMPRODUCT($AA$19:$AE$19,AA153:AE153)","v":2733.2476091143822},null,"Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z153","v":648.75895037132773},648.75895037132773,648.75895037132773,639.28606226882516,643.43464873412393,647.22841291832401,650.81773224104586,"<-- from Load data"]
[{"$f":"ROW()","v":154},null,"Total",null,null,null,null,{"$f":"(F153*1000000)/(F49*365.2*1000)","v":4.7917137335875388},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y152:Y153)","v":1427.5632585787707},1427.5632585787707,1427.5632585787707,1407.4403427779121,1409.8096958622245,1411.062302076446,{"$f":"SUM(AE152:AE153)","v":1414.2304634291893}]
[{"$f":"ROW()","v":155}]
[{"$f":"ROW()","v":156},"Applied Tariff Allocation"]
[{"$f":"ROW()","v":157},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y159-Y158","v":0.93428911273644699},{"$f":"SolverSheet!I22","v":0.9006627524175973},null,{"$f":"IF(Recalc_From_Year=AB$6,SolverSheet!J22,Z157)","v":0.9006627524175973},{"$f":"IF(Recalc_From_Year=AC$6,SolverSheet!K22,AB157)","v":0.9006627524175973},{"$f":"IF(Recalc_From_Year=AD$6,SolverSheet!L22,AC157)","v":0.9006627524175973},{"$f":"IF(Recalc_From_Year=AE$6,SolverSheet!M22,AD157)","v":0.9006627524175973}]
[{"$f":"ROW()","v":158},null,"Comodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y167/Y168","v":6.571088726355305E-2},{"$f":"SolverSheet!I23","v":9.9337247650841426E-2},null,{"$f":"IF(Recalc_From_Year=AB$6,SolverSheet!J23,Z158)","v":9.9337247650841426E-2},{"$f":"IF(Recalc_From_Year=AC$6,SolverSheet!K23,AB158)","v":9.9337247650841426E-2},{"$f":"IF(Recalc_From_Year=AD$6,SolverSheet!L23,AC158)","v":9.9337247650841426E-2},{"$f":"IF(Recalc_From_Year=AE$6,SolverSheet!M23,AD158)","v":9.9337247650841426E-2}]
[{"$f":"ROW()","v":159},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(Z157:Z158)","v":1.0000000000684388},null,{"$f":"SUM(AB157:AB158)","v":1.0000000000684388},{"$f":"SUM(AC157:AC158)","v":1.0000000000684388},1.0000000000684388,1.0000000000684388]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},"Forecast Full Haul Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":162},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.241241,{"$f":"Z172*Z$12","v":1.1651062705960871},null,{"$f":"AB172*AB$12","v":1.1817672902656111},1.198666562516409,1.2158074943603938,1.2331935415297475]
[{"$f":"ROW()","v":163},null,"Comodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.104799,{"$f":"Z173*Z$12","v":0.12850364893083641},null,0.13034125111054737,0.13220513100142819,0.13409566437474862,0.13601323237530752]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.346041,{"$f":"SUM(Z162:Z163)","v":1.2936099195269235},null,{"$f":"SUM(AB162:AB163)","v":1.3121085413761584},1.3308716935178373,1.3499031587351424,1.3692067739050551]
[{"$f":"ROW()","v":165},"Forecast Tariff Revenue [m$ OD]",null,null,null,"PV"]
[{"$f":"ROW()","v":166},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AA$19:$AE$19,AA166:AE166)","v":1432.7005827750704},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y152*(Y162*Y$7)/1000","v":175.93645857491606},{"$f":"Z152*(Z162*Z$7)/1000","v":166.95972008299205},{"$f":"SUM(Y166:Z166)","v":342.89617865790808},{"$f":"AB152*(AB162*AB$7)/1000","v":331.33955494285118},335.29927231887774,338.96636291298529,344.56544776194613]
[{"$f":"ROW()","v":167},null,"Comodity",null,null,{"$f":"SUMPRODUCT($AA$19:$AE$19,AA167:AE167)","v":129.21422932723539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y153*(Y163*Y$7)/1000","v":12.374050641673589},{"$f":"Z153*(Z163*Z$7)/1000","v":15.339692201462924},27.713742843136515,30.413750988383693,31.048857139764763,31.678541271861331,32.398255382433568]
[{"$f":"ROW()","v":168},null,"Total Regulated Revenue",null,null,{"$f":"SUMPRODUCT($AA$19:$AE$19,AA168:AE168)","v":1561.9148121023054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y166:Y167)","v":188.31050921658965},182.29941228445497,370.6099215010446,{"$f":"SUM(AB166:AB167)","v":361.75330593123488},366.34812945864252,370.64490418484661,376.96370314437968]
[{"$f":"ROW()","v":169},null,"Check PV is identical",null,null,{"$f":"IF(ROUND(F49-F168,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":170}]
[{"$f":"ROW()","v":171},{"$f":"\"Forecast Full Haul Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Forecast Full Haul Tariff [$ /GJ/day] [$ 31/12/2015]"}]
[{"$f":"ROW()","v":172},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y162*Y$13","v":1.2237414965986395},{"$f":"Z$174*Z$157","v":1.1486801445293178},null,{"$f":"AB$174*AB157","v":1.1486801445293178},{"$f":"AC$174*AC157","v":1.1486801445293178},1.1486801445293178,1.1486801445293178]
[{"$f":"ROW()","v":173},null,"Comodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y163*Y$13","v":0.1033215025140491},{"$f":"Z$174*Z$158","v":0.12669195398879662},null,{"$f":"AB$174*AB$158","v":0.12669195398879662},0.12669195398879662,0.12669195398879662,0.12669195398879662]
[{"$f":"ROW()","v":174},null,"Full Haull Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y172:Y173)","v":1.3270629991126885},{"$f":"Y174*(1+Z148)","v":1.2753720984308297},null,{"$f":"Z174*(1+AB148)","v":1.2753720984308297},{"$f":"AB174*(1+AC148)","v":1.2753720984308297},{"$f":"AC174*(1+AD148)","v":1.2753720984308297},{"$f":"AD174*(1+AE148)","v":1.2753720984308297}]
[{"$f":"ROW()","v":175},{"$f":"\"Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Forecast Tariff Revenue [m$ 31/12/2015]"},null,null,null,"PV"]
[{"$f":"ROW()","v":176},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AA$16:$AE$16,AA176:AE176)","v":1432.7005827750709},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y172*(Y$7*Y152)/1000","v":173.45603724235045},{"$f":"Z172*(Z$7*Z152)/1000","v":164.60585633736767},{"$f":"SUM(Y176:Z176)","v":338.06189357971812},{"$f":"AB172*(AB$7*AB152)/1000","v":322.06270303393717},321.31672696305077,320.25130010100804,320.9516389811987]
[{"$f":"ROW()","v":177},null,"Comodity",null,null,{"$f":"SUMPRODUCT($AA$16:$AE$16,AA177:AE177)","v":129.21422932723542},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y173*(Y$7*Y153)/1000","v":12.199596412968145},{"$f":"Z173*(Z$7*Z153)/1000","v":15.12342719260862},{"$f":"SUM(Y177:Z177)","v":27.323023605576765},29.562226141123958,29.754067412960719,29.929500793036915,30.177933488872252]
[{"$f":"ROW()","v":178},null,"Total Regulated Revenue",null,null,{"$f":"SUMPRODUCT($AA$16:$AE$16,AA178:AE178)","v":1561.9148121023061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y176:Y177)","v":185.65563365531858},179.7292835299763,365.38491718529485,{"$f":"SUM(AB176:AB177)","v":351.62492917506114},351.07079437601146,350.18080089404498,351.12957247007097]
[{"$f":"ROW()","v":179},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F168-F178,5)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":180}]
["Forecast Tariff (Excluding GST)"]
[{"$f":"ROW()","v":182}]
[{"$f":"ROW()","v":183},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":184},"Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":185},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z162","v":1.1651062705960871},null,{"$f":"AB162","v":1.1817672902656111},1.198666562516409,1.2158074943603938,1.2331935415297475]
[{"$f":"ROW()","v":186},null,"Comodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z163","v":0.12850364893083641},null,{"$f":"AB163","v":0.13034125111054737},0.13220513100142819,0.13409566437474862,0.13601323237530752]
[{"$f":"ROW()","v":187},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z164","v":1.2936099195269235},null,1.3121085413761584,1.3308716935178373,1.3499031587351424,1.3692067739050551]
[{"$f":"ROW()","v":188},{"$f":"\"Tariff [$/GJ/day \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day 31/12/2015]"}]
[{"$f":"ROW()","v":189},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z185*Z$13","v":1.1486801445293178},null,{"$f":"AB185*AB$13","v":1.148680144529318},1.1486801445293178,1.1486801445293178,1.1486801445293178]
[{"$f":"ROW()","v":190},null,"Comodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z186*Z$13","v":0.12669195398879662},null,0.12669195398879662,0.12669195398879662,0.12669195398879662,0.12669195398879662]
[{"$f":"ROW()","v":191},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,{"$f":"Z187*Z$13","v":1.2753720985181145},null,1.2753720985181145,1.2753720985181145,1.2753720985181145,1.2753720985181145]
[{"$f":"ROW()","v":192}]
[{"$f":"ROW()","v":193},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":194},"Tariff [$ OD /GJ/day/km]"]
[{"$f":"ROW()","v":195},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3281363159119878E-4,null,8.447228665229529E-4,8.5680240351423086E-4,8.6905467788448451E-4,8.8148215977823269E-4,"<-- from Load data"]
[{"$f":"ROW()","v":196},null,"Comodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1853930615322667E-5,null,9.3167441823121774E-5,9.4499736241192419E-5,9.5851082469441474E-5,9.7221752948754476E-5,"<-- from Load data"]
[{"$f":"ROW()","v":197},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2466756220652147E-4,null,9.3789030834607462E-4,9.5130213975542339E-4,9.6490576035392593E-4,9.7870391272698713E-4,"<-- from Load data"]
[{"$f":"ROW()","v":198},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2015]"}]
[{"$f":"ROW()","v":199},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z195*Z$13","v":8.2107229773360822E-4},null,{"$f":"AB195*AB$13","v":8.2107229773360822E-4},8.2107229773360801E-4,8.2107229773360811E-4,8.2107229773360822E-4]
[{"$f":"ROW()","v":200},null,"Comodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z196*Z$13","v":9.0558937804715241E-5},null,9.0558937804715241E-5,9.0558937804715255E-5,9.0558937804715255E-5,9.0558937804715241E-5]
[{"$f":"ROW()","v":201},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,{"$f":"Z197*Z$13","v":9.1163123553832353E-4},null,9.1163123553832342E-4,9.1163123553832342E-4,9.1163123553832332E-4,9.1163123553832342E-4]
[{"$f":"ROW()","v":202}]
[{"$f":"ROW()","v":203},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":204},"Tariff [$ OD /GJ/day/km]"]
[{"$f":"ROW()","v":205},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z195","v":8.3281363159119878E-4},null,{"$f":"AB195","v":8.447228665229529E-4},8.5680240351423086E-4,8.6905467788448451E-4,8.8148215977823269E-4]
[{"$f":"ROW()","v":206},null,"Comodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z196","v":9.1853930615322667E-5},null,9.3167441823121774E-5,9.4499736241192419E-5,9.5851082469441474E-5,9.7221752948754476E-5]
[{"$f":"ROW()","v":207},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,9.2466756220652147E-4,null,9.3789030834607462E-4,9.5130213975542339E-4,9.6490576035392593E-4,9.7870391272698713E-4]
[{"$f":"ROW()","v":208},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2015]"}]
[{"$f":"ROW()","v":209},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z205*Z$13","v":8.2107229773360822E-4},null,{"$f":"AB205*AB$13","v":8.2107229773360822E-4},8.2107229773360801E-4,8.2107229773360811E-4,8.2107229773360822E-4]
[{"$f":"ROW()","v":210},null,"Comodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z206*Z$13","v":9.0558937804715241E-5},null,{"$f":"AB206*AB$13","v":9.0558937804715241E-5},9.0558937804715255E-5,9.0558937804715255E-5,9.0558937804715241E-5]
[{"$f":"ROW()","v":211},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,{"$f":"Z207*Z$13","v":9.1163123553832353E-4},null,{"$f":"AB207*AB$13","v":9.1163123553832342E-4},9.1163123553832342E-4,9.1163123553832332E-4,9.1163123553832342E-4]

{"sheet":"Tax_CoRE","index":5,"n_rows":77,"n_cols":30,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, June 2016 [Final Decision]"}]
["Tax_Core"]
["Ref.",{"$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}]
[]
["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$5","v":"AA4"},"AA5"]
["Year",null,null,null,null,null,null,{"$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":"AC6+1","v":2021}]
["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$7","v":366},365]
["Project Year",null,null,null,null,null,null,{"$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":"AC8+1","v":22}]
["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$27","v":2.6548672566371723E-2},{"$f":"Inputs!T$27","v":3.1034482758620641E-2},{"$f":"Inputs!U$27","v":2.2044088176352838E-2},{"$f":"Inputs!V$27","v":2.7450980392156765E-2},{"$f":"Inputs!W$27","v":1.7175572519083859E-2},{"$f":"Inputs!X$27","v":1.6885553470919357E-2},{"$f":"Inputs!Y$27","v":1.43E-2},{"$f":"Inputs!Z$27","v":1.43E-2},{"$f":"Inputs!AA$27","v":1.43E-2},{"$f":"Inputs!AB$27","v":1.43E-2},{"$f":"Inputs!AC$27","v":1.43E-2},{"$f":"AC11","v":1.43E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C28","v":"Inflation Factor (convert 31/12/2015 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$28","v":0.89295190610768982},{"$f":"Inputs!T$28","v":0.92066420664206639},{"$f":"Inputs!U$28","v":0.94095940959409585},{"$f":"Inputs!V$28","v":0.96678966789667886},{"$f":"Inputs!W$28","v":0.98339483394833938},{"$f":"Inputs!X$28","v":1},{"$f":"Inputs!Y$28","v":1.0143},{"$f":"Inputs!Z$28","v":1.02880449},{"$f":"Inputs!AA$28","v":1.0435163942069998},{"$f":"Inputs!AB$28","v":1.05843867864416},{"$f":"Inputs!AC$28","v":1.0735743517487715}]
[{"$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$37","v":0},{"$f":"Inputs!U$37","v":0},{"$f":"Inputs!V$37","v":0},{"$f":"Inputs!W$37","v":0},{"$f":"Inputs!X$37","v":0},{"$f":"Inputs!Y$37","v":5.8250000000000003E-2},{"$f":"Inputs!Z$37","v":5.8250000000000003E-2},{"$f":"Inputs!AA$37","v":5.8250000000000003E-2},{"$f":"Inputs!AB$37","v":5.8250000000000003E-2},{"$f":"Inputs!AC$37","v":5.8250000000000003E-2}]
[{"$f":"ROW()","v":15},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$38","v":0},{"$f":"Inputs!U$38","v":0},{"$f":"Inputs!V$38","v":0},{"$f":"Inputs!W$38","v":0},{"$f":"Inputs!X$38","v":1},{"$f":"Inputs!Y$38","v":0.94495629577132068},{"$f":"Inputs!Z$38","v":0.89294240091785571},{"$f":"Inputs!AA$38","v":0.8437915435084864},{"$f":"Inputs!AB$38","v":0.79734613135694443},{"$f":"Inputs!AC$38","v":0.75345724673465109}]
[{"$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,{"$f":"WACC!O$24","v":5.0550000000000012E-2},{"$f":"WACC!P$24","v":5.0550000000000012E-2},{"$f":"WACC!Q$24","v":5.0550000000000012E-2},{"$f":"WACC!R$24","v":5.0550000000000012E-2},{"$f":"WACC!S$24","v":5.0550000000000012E-2}]
[{"$f":"ROW()","v":17}]
["Asset Value [m$ nominal]"]
[{"$f":"ROW()","v":19},"Asset Value (Opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!X33*X$12","v":3476.1863309884179},{"$f":"Asset!Y33*Y$12","v":3451.8603685744547},{"$f":"Asset!Z33*Z$12","v":3421.3874453276585},{"$f":"Asset!AA33*AA$12","v":3382.0124831896296},{"$f":"Asset!AB33*AB$12","v":3348.256785362184},{"$f":"Asset!AC33*AC$12","v":3326.7123044531068}]
[{"$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,{"$f":"Y$19*WACC!O11","v":1390.4745323953673},{"$f":"Z$19*WACC!P11","v":1380.7441474297821},{"$f":"AA$19*WACC!Q11","v":1368.5549781310635},{"$f":"AB$19*WACC!R11","v":1352.804993275852},{"$f":"AC$19*WACC!S11","v":1339.3027141448738},{"$f":"AD$19*WACC!S11","v":1330.6849217812428}]
[{"$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,{"$f":"Y$19*WACC!O10","v":2085.7117985930508},{"$f":"Z$19*WACC!P10","v":2071.1162211446726},{"$f":"AA$19*WACC!Q10","v":2052.8324671965952},{"$f":"AB$19*WACC!R10","v":2029.2074899137776},{"$f":"AC$19*WACC!S10","v":2008.9540712173102},{"$f":"AD$19*WACC!S10","v":1996.027382671864}]
[{"$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,{"$f":"IF(ROUND(Y19-Y20-Y21,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(Z19-Z20-Z21,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK"]
["Calculation of Tax Expense - [m$ nominal]"]
[{"$f":"ROW()","v":24},"Revenue",null,null,null,"PV"]
[{"$f":"ROW()","v":25},null,"Tariff Revenue",null,null,{"$f":"SUMPRODUCT($Y$15:$AC$15,Y25:AC25)","v":1561.9148121023054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AA168","v":370.6099215010446},{"$f":"CoS_Tariff_Revenue!AB168","v":361.75330593123488},{"$f":"CoS_Tariff_Revenue!AC168","v":366.34812945864252},{"$f":"CoS_Tariff_Revenue!AD168","v":370.64490418484661},{"$f":"CoS_Tariff_Revenue!AE168","v":376.96370314437968}]
[{"$f":"ROW()","v":26},null,"Proceeds from Sale of Assets Disposal"]
[{"$f":"ROW()","v":27},null,"Total Revenue",null,null,{"$f":"SUMPRODUCT($Y$15:$AC$15,Y27:AC27)","v":1561.9148121023054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y25:Y26)","v":370.6099215010446},{"$f":"SUM(Z25:Z26)","v":361.75330593123488},{"$f":"SUM(AA25:AA26)","v":366.34812945864252},{"$f":"SUM(AB25:AB26)","v":370.64490418484661},{"$f":"SUM(AC25:AC26)","v":376.96370314437968}]
[{"$f":"ROW()","v":28},"Expenses"]
[{"$f":"ROW()","v":29},null,"Opex; System Use Gas",null,null,-155.15631848356423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1143","v":-36.327128509284712},{"$f":"-Inputs!Z1143","v":-35.298528361043353},{"$f":"-Inputs!AA1143","v":-36.266613427990741},{"$f":"-Inputs!AB1143","v":-37.313315631564137},{"$f":"-Inputs!AC1143","v":-38.431015912551437}]
[{"$f":"ROW()","v":30},null,"Opex; Other Expenses",null,null,-298.70861684258944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1144-SUM(Tax_CoRE!Y29:Y29)","v":-67.00735910351537},{"$f":"-Inputs!Z1144-SUM(Tax_CoRE!Z29:Z29)","v":-69.908386877326578},{"$f":"-Inputs!AA1144-SUM(Tax_CoRE!AA29:AA29)","v":-72.994021710142135},{"$f":"-Inputs!AB1144-SUM(Tax_CoRE!AB29:AB29)","v":-70.901240252440473},{"$f":"-Inputs!AC1144-SUM(Tax_CoRE!AC29:AC29)","v":-72.785629895343874}]
[{"$f":"ROW()","v":31},null,"Interest on Debt",null,null,-438.98117449978565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y21*Y$16","v":-105.43273141887875},{"$f":"-Z21*Z$16","v":-104.69492497886323},{"$f":"-AA21*AA$16","v":-103.77068121678791},{"$f":"-AB21*AB$16","v":-102.57643861514148},{"$f":"-AC21*AC$16","v":-101.55262830003505}]
[{"$f":"ROW()","v":32},null,"Tax Depreciation",null,null,-417.12400862881327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_Asset!Y32","v":-96.353713218599282},{"$f":"Tax_Asset!Z32","v":-97.667132272999766},{"$f":"Tax_Asset!AA32","v":-98.904770619025555},{"$f":"Tax_Asset!AB32","v":-99.797930344072853},{"$f":"Tax_Asset!AC32","v":-100.64849028891169}]
[{"$f":"ROW()","v":33},null,"Total Expenses",null,null,-1309.9701184547525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y29:Y32)","v":-305.12093225027809},{"$f":"SUM(Z29:Z32)","v":-307.56897249023291},{"$f":"SUM(AA29:AA32)","v":-311.93608697394632},{"$f":"SUM(AB29:AB32)","v":-310.58892484321893},{"$f":"SUM(AC29:AC32)","v":-313.41776439684202}]
[{"$f":"ROW()","v":34},"Tax"]
[{"$f":"ROW()","v":35},null,"Net Income",null,null,251.94469364755315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y27+Y33","v":65.488989250766508},{"$f":"Z27+Z33","v":54.184333441001968},{"$f":"AA27+AA33","v":54.412042484696201},{"$f":"AB27+AB33","v":60.055979341627676},{"$f":"AC27+AC33","v":63.545938747537662}]
[{"$f":"ROW()","v":36},null,"Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y37<0,Y37,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y35+X36","v":65.488989250766508},54.184333441001968,54.412042484696201,60.055979341627676,63.545938747537662]
[{"$f":"ROW()","v":38},null,"Income tax expense",null,null,{"$f":"SUMPRODUCT($Y$15:$AC$15,Y38:AC38)","v":-75.583408094265948},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y37>0,Y37*WACC!O20)","v":-19.646696775229952},{"$f":"-IF(Z37>0,Z37*WACC!P20)","v":-16.255300032300589},{"$f":"-IF(AA37>0,AA37*WACC!Q20)","v":-16.323612745408859},{"$f":"-IF(AB37>0,AB37*WACC!R20)","v":-18.016793802488301},{"$f":"-IF(AC37>0,AC37*WACC!S20)","v":-19.063781624261299}]
[{"$f":"ROW()","v":39},null,"Imputation Credits",null,null,30.233363237706381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y38*WACC!O21","v":7.858678710091981},{"$f":"-Z38*WACC!P21","v":6.5021200129202361},{"$f":"-AA38*WACC!Q21","v":6.5294450981635439},{"$f":"-AB38*WACC!R21","v":7.2067175209953209},{"$f":"-AC38*WACC!S21","v":7.62551264970452}]
[{"$f":"ROW()","v":40},null,"Net Tax Expense",null,null,-45.350044856559563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y38:Y39)","v":-11.788018065137971},{"$f":"SUM(Z38:Z39)","v":-9.753180019380352},-9.794167647245315,-10.81007628149298,-11.438268974556779]
[{"$f":"ROW()","v":41}]
["Equity Raising Costs, Nominal Calculations [m$ nominal]"]
[{"$f":"ROW()","v":43},"Yield / cost inputs (ERA Rate of Return Guideline, 16 Dec 2013)"]
[{"$f":"ROW()","v":44},null,"Dividend imputation/payout ratio",null,null,0.7]
[{"$f":"ROW()","v":45},null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[{"$f":"ROW()","v":46},null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,0.01]
[{"$f":"ROW()","v":47},null,"Benchmark DRP take-up",null,null,0.25]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},"Dividend assessment"]
[{"$f":"ROW()","v":50},null,"Tax payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y38","v":19.646696775229952},{"$f":"-Z38","v":16.255300032300589},{"$f":"-AA38","v":16.323612745408859},{"$f":"-AB38","v":18.016793802488301},{"$f":"-AC38","v":19.063781624261299}]
[{"$f":"ROW()","v":51},null,"Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y50/WACC!O$20*(1-WACC!O$20)*$F$44)","v":32.089604732875586},{"$f":"(Z50/WACC!P$20*(1-WACC!P$20)*$F$44)","v":26.550323386090959},{"$f":"(AA50/WACC!Q$20*(1-WACC!Q$20)*$F$44)","v":26.661900817501134},{"$f":"(AB50/WACC!R$20*(1-WACC!R$20)*$F$44)","v":29.427429877397554},{"$f":"(AC50/WACC!S$20*(1-WACC!S$20)*$F$44)","v":31.137509986293455}]
[{"$f":"ROW()","v":52},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,{"$f":"Y51*$F$47","v":8.0224011832188964},{"$f":"Z51*$F$47","v":6.6375808465227397},6.6654752043752836,7.3568574693493884,7.7843774965733639]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},"Benchmark Cash Flows"]
[{"$f":"ROW()","v":55},null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y27","v":370.6099215010446},{"$f":"Z27","v":361.75330593123488},{"$f":"AA27","v":366.34812945864252},{"$f":"AB27","v":370.64490418484661},{"$f":"AC27","v":376.96370314437968}]
[{"$f":"ROW()","v":56},null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y33-Y57","v":-199.68820083139934},{"$f":"Z33-Z57","v":-202.87404751136967},{"$f":"AA33-AA57","v":-208.1654057571584},{"$f":"AB33-AB57","v":-208.01248622807745},{"$f":"AC33-AC57","v":-211.86513609680696}]
[{"$f":"ROW()","v":57},null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y31","v":-105.43273141887875},{"$f":"Z31","v":-104.69492497886323},{"$f":"AA31","v":-103.77068121678791},{"$f":"AB31","v":-102.57643861514148},{"$f":"AC31","v":-101.55262830003505}]
[{"$f":"ROW()","v":58},null,"Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y38","v":-19.646696775229952},{"$f":"Z38","v":-16.255300032300589},{"$f":"AA38","v":-16.323612745408859},{"$f":"AB38","v":-18.016793802488301},{"$f":"AC38","v":-19.063781624261299}]
[{"$f":"ROW()","v":59},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,{"$f":"SUM(Y55:Y58)","v":45.842292475536553},37.929033408701393,38.088429739287356,42.039185539139375,44.482157123276366]
[{"$f":"ROW()","v":60},null,"Dividend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y51","v":-32.089604732875586},-26.550323386090959,-26.661900817501134,-29.427429877397554,-31.137509986293455]
[{"$f":"ROW()","v":61},null,"Dividend reinvestment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y52","v":8.0224011832188964},6.6375808465227397,6.6654752043752836,7.3568574693493884,7.7843774965733639]
[{"$f":"ROW()","v":62},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,{"$f":"SUM(Y59:Y61)","v":21.775088925879864},18.016290869133172,18.092004126161505,19.96861313109121,21.129024633556273]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},"Benchmark capex funding"]
[{"$f":"ROW()","v":65},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y472","v":25.650648226523433},{"$f":"Inputs!Z472","v":23.832332461905004},{"$f":"Inputs!AA472","v":17.567413600720261},{"$f":"Inputs!AB472","v":19.009599011658715},{"$f":"Inputs!AC472","v":23.291152391565966}]
[{"$f":"ROW()","v":66},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,{"$f":"(Z19-Y19)*WACC!O$10","v":-14.595577448377934},{"$f":"(AA19-Z19)*WACC!P$10","v":-18.28375394807772},{"$f":"(AB19-AA19)*WACC!Q$10","v":-23.624977282817326},{"$f":"(AC19-AB19)*WACC!R$10","v":-20.25341869646736},{"$f":"(AD19-AC19)*WACC!S$10","v":-12.926688545446359}]
[{"$f":"ROW()","v":67},null,"Equity Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y65-Y66","v":40.246225674901368},42.116086409982728,41.192390883537584,39.263017708126071,36.217840937012326]
[{"$f":"ROW()","v":68},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,{"$f":"Y62","v":21.775088925879864},18.016290869133172,18.092004126161505,19.96861313109121,21.129024633556273]
[{"$f":"ROW()","v":69},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,{"$f":"Y67-Y68","v":18.471136749021504},24.099795540849556,23.100386757376079,19.294404577034861,15.088816303456053]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71},"Equity raising costs"]
[{"$f":"ROW()","v":72},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,{"$f":"Y69*$F$45","v":0.5541341024706451},{"$f":"Z69*$F$45","v":0.72299386622548667},0.69301160272128237,0.57883213731104577,0.45266448910368157]
[{"$f":"ROW()","v":73},null,"DRP cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y52*$F$46","v":8.0224011832188968E-2},{"$f":"Z52*$F$46","v":6.6375808465227393E-2},6.6654752043752832E-2,7.3568574693493885E-2,7.7843774965733636E-2]
[{"$f":"ROW()","v":74},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,{"$f":"SUM(Y72:Y73)","v":0.63435811430283406},{"$f":"SUM(Z72:Z73)","v":0.78936967469071406},0.75966635476503519,0.65240071200453964,0.5305082640694152]
[{"$f":"ROW()","v":75},null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(Y72:Y73))","v":0.63435811430283406},{"$f":"MAX(0,SUM(Z72:Z73))","v":0.78936967469071406},0.75966635476503519,0.65240071200453964,0.5305082640694152]
[{"$f":"ROW()","v":76},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,{"$f":"SolverSheet!I40","v":2.9023352447914838E-14},{"$f":"SolverSheet!J40","v":7.2542976020875689E-15},{"$f":"SolverSheet!K40","v":9.0405516241552367E-15},{"$f":"SolverSheet!L40","v":2.2643074708403711E-15},{"$f":"SolverSheet!M40","v":0}]
[{"$f":"ROW()","v":77},null,{"$f":"\"Total Equity Raising Costs [Real \" & Inputs!$E$28 & \" $M]\"","v":"Total Equity Raising Costs [Real 31/12/2015 $M]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y76/Y12","v":2.8614169819496045E-14},{"$f":"Z76/Z12","v":7.051191623480929E-15},{"$f":"AA76/AA12","v":8.6635453686623003E-15},{"$f":"AB76/AB12","v":2.1392901795131924E-15},{"$f":"AC76/AC12","v":0}]

{"sheet":"Asset","index":6,"n_rows":1433,"n_cols":29,"rows_kept":1433,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, June 2016 [Final Decision]"}]
["Asset"]
["Ref.",{"$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},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$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$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$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$6","v":2020}]
["Days",null,null,null,null,null,null,{"$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$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$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$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2015 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.63686972154002475},{"$f":"Inputs!I28","v":0.67381945558586032},{"$f":"Inputs!J28","v":0.69486027636196102},{"$f":"Inputs!K28","v":0.71590109713806183},{"$f":"Inputs!L28","v":0.7328363919090698},{"$f":"Inputs!M28","v":0.75182444968262407},{"$f":"Inputs!N28","v":0.77286527045872466},{"$f":"Inputs!O28","v":0.7980116172399182},{"$f":"Inputs!P28","v":0.82161839176920193},{"$f":"Inputs!Q28","v":0.85189664605676152},{"$f":"Inputs!R28","v":0.8698583223290427},{"$f":"Inputs!S28","v":0.89295190610768982},{"$f":"Inputs!T28","v":0.92066420664206639},{"$f":"Inputs!U28","v":0.94095940959409585},{"$f":"Inputs!V28","v":0.96678966789667886},{"$f":"Inputs!W28","v":0.98339483394833938},{"$f":"Inputs!X28","v":1},{"$f":"Inputs!Y28","v":1.0143},{"$f":"Inputs!Z28","v":1.02880449},{"$f":"Inputs!AA28","v":1.0435163942069998},{"$f":"Inputs!AB28","v":1.05843867864416},{"$f":"Inputs!AC28","v":1.0735743517487715}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2015 $)"},null,null,null,null,{"$f":"Inputs!H29","v":1.5701798439748151},{"$f":"Inputs!I29","v":1.4840770650211312},{"$f":"Inputs!J29","v":1.4391382469518059},{"$f":"Inputs!K29","v":1.3968409938155879},{"$f":"Inputs!L29","v":1.3645610548828746},{"$f":"Inputs!M29","v":1.3300977381383925},{"$f":"Inputs!N29","v":1.2938865779367499},{"$f":"Inputs!O29","v":1.2531145893072317},{"$f":"Inputs!P29","v":1.2171100477031516},{"$f":"Inputs!Q29","v":1.1738513170920155},{"$f":"Inputs!R29","v":1.149612499334953},{"$f":"Inputs!S29","v":1.1198811415935319},{"$f":"Inputs!T29","v":1.0861723446893787},{"$f":"Inputs!U29","v":1.0627450980392157},{"$f":"Inputs!V29","v":1.0343511450381679},{"$f":"Inputs!W29","v":1.0168855534709194},{"$f":"Inputs!X29","v":1},{"$f":"Inputs!Y29","v":0.98590160701961949},{"$f":"Inputs!Z29","v":0.97200197872386818},{"$f":"Inputs!AA29","v":0.95829831285011169},{"$f":"Inputs!AB29","v":0.9447878466431151},{"$f":"Inputs!AC29","v":0.93146785629805295}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2015]"}]
["All Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP and Shippers' Financed Capex"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,null,null,{"$f":"I22+I29","v":2433.7787581609632},{"$f":"J22+J29","v":2381.9926620704132},2327.0753053748394,2268.7100235914336,2209.1100528264865,2152.5929029505592,2156.8670779820209,2594.9798208211409,2548.2405755075883,3213.2905038140711,3134.8273639522531,3780.5318934099687,3835.6025612426624,3763.8953635304024,3680.17456747592,3585.7841743158447,3502.4298244416223,3428.7379659982907,3350.4384362130804,3265.11971401243,3186.8349635445238]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,null,null,{"$f":"I23+I30","v":7.5086853007230818},4.7022575201837649,1.7533879260949425,1.0561042117242887,4.4913482282006738,70.856139282201852,497.27595162401548,15.79570675390336,737.68157221753881,1.4735337204891907,693.05682275498157,158.88675505873573,32.699489752544132,21.487821523586305,12.523202846500777,22.4612722,25.289015307624407,23.165074310576735,16.834822814710328,17.960038115774125,21.694959788883221]
[{"$f":"ROW()","v":18},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-7.7992624154239909,0,-3.9223125175254892E-2,-2.9637727978661831E-2,-9.4635450788902245E-2,-1.2402178049298376E-2,-4.8018048021431605,-0.39457495395589054,-0.78603577897958421,-2.2175498982443922,-0.77966537558071036,0,0,0,0,0]
[{"$f":"ROW()","v":19},null,"Depreciation",null,null,null,null,null,-59.294781391273446,-59.619614215757458,-60.118669709500779,-60.656074976671476,-61.008498104128186,-58.782701835315805,-59.163208784895716,-62.495728942280344,-72.602006183077137,-79.842038131518422,-81.736986823915657,-99.014282423898706,-104.01211251084845,-104.42258179908929,-104.69604610833173,-105.03595669864208,-98.980873750956292,-101.46460409578688,-102.15354501536039,-96.244788583680617,-87.061911329933722]
[{"$f":"ROW()","v":20},null,"Closing Value",null,null,null,null,2433.7787581609632,2381.9926620704132,2327.0753053748394,2268.7100235914336,2209.1100528264865,2152.5929029505592,2156.8670779820209,2594.9798208211409,2548.2405755075883,3213.2905038140711,3134.8273639522531,3780.5318934099687,3835.6025612426624,3763.8953635304024,3680.17456747592,3585.7841743158447,3502.4298244416223,3428.7379659982907,3350.4384362130804,3265.11971401243,3186.8349635445238,3121.4680120034736]
[{"$f":"ROW()","v":21},"Shippers'  Asset Account"]
[{"$f":"ROW()","v":22},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,{"$f":"Shippers_Asset!I18","v":0},{"$f":"Shippers_Asset!J18","v":0},{"$f":"Shippers_Asset!K18","v":0},{"$f":"Shippers_Asset!L18","v":0},{"$f":"Shippers_Asset!M18","v":0},{"$f":"Shippers_Asset!N18","v":0},{"$f":"Shippers_Asset!O18","v":3.3535671986679336},{"$f":"Shippers_Asset!P18","v":19.122631029497747},{"$f":"Shippers_Asset!Q18","v":28.557787834236869},{"$f":"Shippers_Asset!R18","v":29.744553652226294},{"$f":"Shippers_Asset!S18","v":29.744553652226294},{"$f":"Shippers_Asset!T18","v":29.744553652226294},{"$f":"Shippers_Asset!U18","v":29.044341612421917},{"$f":"Shippers_Asset!V18","v":28.34412957261754},{"$f":"Shippers_Asset!W18","v":27.643917532813163},{"$f":"Shippers_Asset!X18","v":26.943705493008785},{"$f":"Shippers_Asset!Y18","v":26.243493453204408},{"$f":"Shippers_Asset!Z18","v":25.543281413400031},{"$f":"Shippers_Asset!AA18","v":24.843069373595654},{"$f":"Shippers_Asset!AB18","v":24.142857333791277},{"$f":"Shippers_Asset!AC18","v":23.442645293986899}]
[{"$f":"ROW()","v":23},null,"Capex",null,null,null,null,null,{"$f":"Shippers_Asset!I19","v":0},{"$f":"Shippers_Asset!J19","v":0},{"$f":"Shippers_Asset!K19","v":0},{"$f":"Shippers_Asset!L19","v":0},{"$f":"Shippers_Asset!M19","v":0},{"$f":"Shippers_Asset!N19","v":3.3535671986679336},{"$f":"Shippers_Asset!O19","v":15.769063830829815},{"$f":"Shippers_Asset!P19","v":9.4351568047391225},{"$f":"Shippers_Asset!Q19","v":1.1867658179894245},{"$f":"Shippers_Asset!R19","v":0},{"$f":"Shippers_Asset!S19","v":0},{"$f":"Shippers_Asset!T19","v":0},{"$f":"Shippers_Asset!U19","v":0},{"$f":"Shippers_Asset!V19","v":0},{"$f":"Shippers_Asset!W19","v":0},{"$f":"Shippers_Asset!X19","v":0},{"$f":"Shippers_Asset!Y19","v":0},{"$f":"Shippers_Asset!Z19","v":0},{"$f":"Shippers_Asset!AA19","v":0},{"$f":"Shippers_Asset!AB19","v":0},{"$f":"Shippers_Asset!AC19","v":0}]
[{"$f":"ROW()","v":24},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"Shippers_Asset!I20","v":0},{"$f":"Shippers_Asset!J20","v":0},{"$f":"Shippers_Asset!K20","v":0},{"$f":"Shippers_Asset!L20","v":0},{"$f":"Shippers_Asset!M20","v":0},{"$f":"Shippers_Asset!N20","v":0},{"$f":"Shippers_Asset!O20","v":0},{"$f":"Shippers_Asset!P20","v":0},{"$f":"Shippers_Asset!Q20","v":0},{"$f":"Shippers_Asset!R20","v":0},{"$f":"Shippers_Asset!S20","v":0},{"$f":"Shippers_Asset!T20","v":0},{"$f":"Shippers_Asset!U20","v":0},{"$f":"Shippers_Asset!V20","v":0},{"$f":"Shippers_Asset!W20","v":0},{"$f":"Shippers_Asset!X20","v":0},{"$f":"Shippers_Asset!Y20","v":0},{"$f":"Shippers_Asset!Z20","v":0},{"$f":"Shippers_Asset!AA20","v":0},{"$f":"Shippers_Asset!AB20","v":0},{"$f":"Shippers_Asset!AC20","v":0}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,{"$f":"Shippers_Asset!I21","v":0},{"$f":"Shippers_Asset!J21","v":0},{"$f":"Shippers_Asset!K21","v":0},{"$f":"Shippers_Asset!L21","v":0},{"$f":"Shippers_Asset!M21","v":0},{"$f":"Shippers_Asset!N21","v":0},{"$f":"Shippers_Asset!O21","v":0},{"$f":"Shippers_Asset!P21","v":0},{"$f":"Shippers_Asset!Q21","v":0},{"$f":"Shippers_Asset!R21","v":0},{"$f":"Shippers_Asset!S21","v":0},{"$f":"Shippers_Asset!T21","v":-0.70021203980437885},{"$f":"Shippers_Asset!U21","v":-0.70021203980437885},{"$f":"Shippers_Asset!V21","v":-0.70021203980437885},{"$f":"Shippers_Asset!W21","v":-0.70021203980437885},{"$f":"Shippers_Asset!X21","v":-0.70021203980437885},{"$f":"Shippers_Asset!Y21","v":-0.70021203980437874},{"$f":"Shippers_Asset!Z21","v":-0.70021203980437863},{"$f":"Shippers_Asset!AA21","v":-0.70021203980437863},{"$f":"Shippers_Asset!AB21","v":-0.70021203980437874},{"$f":"Shippers_Asset!AC21","v":-0.70021203980437863}]
[{"$f":"ROW()","v":26},null,"Closing Value",null,null,null,null,{"$f":"Shippers_Asset!H22","v":0},{"$f":"Shippers_Asset!I22","v":0},{"$f":"Shippers_Asset!J22","v":0},{"$f":"Shippers_Asset!K22","v":0},{"$f":"Shippers_Asset!L22","v":0},{"$f":"Shippers_Asset!M22","v":0},{"$f":"Shippers_Asset!N22","v":3.3535671986679336},{"$f":"Shippers_Asset!O22","v":19.122631029497747},{"$f":"Shippers_Asset!P22","v":28.557787834236869},{"$f":"Shippers_Asset!Q22","v":29.744553652226294},{"$f":"Shippers_Asset!R22","v":29.744553652226294},{"$f":"Shippers_Asset!S22","v":29.744553652226294},{"$f":"Shippers_Asset!T22","v":29.044341612421917},{"$f":"Shippers_Asset!U22","v":28.34412957261754},{"$f":"Shippers_Asset!V22","v":27.643917532813163},{"$f":"Shippers_Asset!W22","v":26.943705493008785},{"$f":"Shippers_Asset!X22","v":26.243493453204408},{"$f":"Shippers_Asset!Y22","v":25.543281413400031},{"$f":"Shippers_Asset!Z22","v":24.843069373595654},{"$f":"Shippers_Asset!AA22","v":24.142857333791277},{"$f":"Shippers_Asset!AB22","v":23.442645293986899},{"$f":"Shippers_Asset!AC22","v":22.742433254182522}]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,{"$f":"I35+I42","v":2433.7787581609632},2381.9926620704132,2327.0753053748394,2268.7100235914336,2209.1100528264865,2152.5929029505592,2153.513510783353,2575.8571897916431,2519.6827876733514,3183.5459501618448,3105.0828103000267,3750.7873397577423,3806.5582196302407,3735.5512339577849,3652.5306499431067,{"$f":"X35+X42","v":3558.8404688228361},{"$f":"Y35+Y42","v":3476.1863309884179},3403.1946845848906,3325.5953668394845,3240.9768566786388,3163.3923182505368]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,7.5086853007230818,4.7022575201837649,1.7533879260949425,1.0561042117242887,4.4913482282006738,67.50257208353392,481.50688779318568,6.3605499491642377,736.49480639954936,1.4735337204891907,693.05682275498157,158.88675505873573,32.699489752544132,21.487821523586305,12.523202846500777,{"$f":"X36+X43","v":22.4612722},25.289015307624407,23.165074310576735,16.834822814710328,17.960038115774125,21.694959788883221]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-7.7992624154239909,0,-3.9223125175254892E-2,-2.9637727978661831E-2,-9.4635450788902245E-2,-1.2402178049298376E-2,-4.8018048021431605,-0.39457495395589054,-0.78603577897958421,-2.2175498982443922,{"$f":"X37+X44","v":-0.77966537558071036},0,0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,-59.294781391273446,-59.619614215757458,-60.118669709500779,-60.656074976671476,-61.008498104128186,-58.782701835315805,-59.163208784895716,-62.495728942280344,-72.602006183077137,-79.842038131518422,-81.736986823915657,-98.314070384094322,-103.31190047104407,-103.7223697592849,-103.99583406852734,{"$f":"X38+X45","v":-104.3357446588377},-98.280661711151907,-100.7643920559825,-101.45333297555601,-95.544576543876232,-86.361699290129337]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,{"$f":"H39+H47","v":2433.7787581609632},2381.9926620704132,2327.0753053748394,2268.7100235914336,2209.1100528264865,2152.5929029505592,2153.513510783353,2575.8571897916431,2519.6827876733514,3183.5459501618448,3105.0828103000267,3750.7873397577423,3806.5582196302407,3735.5512339577849,3652.5306499431067,3558.8404688228361,3476.1863309884179,3403.1946845848906,3325.5953668394845,3240.9768566786388,3163.3923182505368,3098.7255787492909]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T108","v":0},{"$f":"U108","v":21.118753178364642},{"$f":"V108","v":20.748248736638946},20.377744294913249,20.007239853187553,19.636735411461856,19.26623096973616,18.895726528010464,18.525222086284767,18.154717644559071]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T109","v":21.118753178364642},{"$f":"U109","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T110","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.37050444172569547,-0.37050444172569547,-0.37050444172569547,-0.37050444172569547,-0.37050444172569541,-0.37050444172569541,-0.37050444172569535,-0.37050444172569535,-0.3705044417256953]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":21.118753178364642},{"$f":"SUM(U35:U38)","v":20.748248736638946},{"$f":"SUM(V35:V38)","v":20.377744294913249},{"$f":"SUM(W35:W38)","v":20.007239853187553},{"$f":"SUM(X35:X38)","v":19.636735411461856},{"$f":"SUM(Y35:Y38)","v":19.26623096973616},18.895726528010464,18.525222086284767,18.154717644559071,17.784213202833374]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,{"$f":"H47","v":2433.7787581609632},{"$f":"I47","v":2381.9926620704132},2327.0753053748394,2268.7100235914336,2209.1100528264865,2152.5929029505592,2153.513510783353,2575.8571897916431,2519.6827876733514,3183.5459501618448,3105.0828103000267,3750.7873397577423,3785.4394664518759,3714.8029852211462,3632.1529056481936,3538.8332289696486,3456.5495955769561,3383.9284536151545,3306.699640311474,3222.4516345923539,3145.2376006059776]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,{"$f":"I70","v":7.5086853007230818},{"$f":"J70","v":4.7022575201837649},1.7533879260949425,1.0561042117242887,4.4913482282006738,67.50257208353392,481.50688779318568,6.3605499491642377,736.49480639954936,1.4735337204891907,693.05682275498157,137.76800188037109,32.699489752544132,21.487821523586305,12.523202846500777,22.4612722,25.289015307624407,23.165074310576735,16.834822814710328,17.960038115774125,21.694959788883221]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I78","v":0},{"$f":"J78","v":0},0,0,0,-7.7992624154239909,0,-3.9223125175254892E-2,-2.9637727978661831E-2,-9.4635450788902245E-2,-1.2402178049298376E-2,-4.8018048021431605,-0.39457495395589054,-0.78603577897958421,-2.2175498982443922,-0.77966537558071036,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,{"$f":"I86","v":-59.294781391273446},{"$f":"J86","v":-59.619614215757458},-60.118669709500779,-60.656074976671476,-61.008498104128186,-58.782701835315805,-59.163208784895716,-62.495728942280344,-72.602006183077137,-79.842038131518422,-81.736986823915657,-98.314070384094322,-102.94139602931837,-103.3518653175592,-103.62532962680164,-103.965240217112,-97.910157269426207,-100.3938876142568,-101.08282853383031,-95.174072102150532,-85.991194848403637]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,{"$f":"H94","v":2433.7787581609632},{"$f":"SUM(I42:I46)","v":2381.9926620704132},2327.0753053748394,2268.7100235914336,2209.1100528264865,2152.5929029505592,2153.513510783353,2575.8571897916431,{"$f":"SUM(P42:P46)","v":2519.6827876733514},{"$f":"SUM(Q42:Q46)","v":3183.5459501618448},3105.0828103000267,{"$f":"SUM(S42:S46)-S50","v":3750.7873397577423},3785.4394664518759,3714.8029852211462,3632.1529056481936,3538.8332289696486,3456.5495955769561,{"$f":"SUM(Y42:Y46)-Y50","v":3383.9284536151545},3306.699640311474,3222.4516345923539,3145.2376006059776,3080.9413655464573]
[{"$f":"ROW()","v":48},null,null,null,null,null,"Check",{"$f":"IF(ROUND(H47-Inputs!H85,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I47-Inputs!I85,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J47-Inputs!J85,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K47-Inputs!K85,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L47-Inputs!L85,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M47-Inputs!M85,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N47-N155-N206,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O47-O155-O206,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S102","v":-34.397095704699105},null,null,null,null,null,{"$f":"Y102","v":0}]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50*(1+WACC!M32)","v":-36.382087547581179}]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2015]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,{"$f":"H88","v":1983.3674512513551},{"$f":"I88","v":1949.0350503300072},1912.6766546380734,1876.3579782378704,1839.9464735289127,1804.35320225236,1777.5362556960035,2029.0822318002936,1993.8476957192761,2531.7318354695481,2485.0657820910906,3000.201357731798,2993.1491092753281,2951.1888984375892,2898.4971367520229,2841.4790331870518,2786.4527332323723,{"$f":"Y88","v":2731.9064281092096},2676.1217868404974,2619.4501418556661,2566.4930710724607]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,332.25583446896502,311.54890506304554,295.66368261647608,277.75743325397809,259.34524713416511,241.23795889250394,272.88776472007123,448.72717925692069,429.07599942561296,552.93474362437018,526.12570719904454,577.04563890207965,576.06448368842132,551.18361426954948,522.98504214989589,492.07547290760857,462.42773678770715,443.9282464715734,424.63808369828701,401.24090482022802,382.30479228122874]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,27.247575545518835,27.379068302500624,27.438732581674028,27.220239766129346,26.456807126777584,27.957115804407653,27.164735760763371,26.342345868977141,25.487217135692951,24.62799594405103,23.856351956701445,28.655765284224447,28.130834300628493,29.179683945439155,29.238996163069629,27.755297290949791,30.369828597247739,34.221571446257805,35.777085917332734,35.445267209314984,34.895081991615577]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,74.832004143867806,77.953745623602913,75.220342787358931,71.298479582198823,67.285632285373907,62.968733250030091,62.558482510921998,58.489339899348664,55.871859308616301,57.18982845787118,52.213191447244306,126.1667106632899,169.39488622574979,164.59208919178599,162.57792601897893,158.66901289584845,158.44785538143847,154.95862710035513,151.24910336759882,147.40174021938682,142.63107477291464]
[{"$f":"ROW()","v":60},null,"Non Depreciable",null,null,null,null,null,16.075892751256454,16.075892751256454,16.075892751256454,16.075892751256454,16.075892751256454,16.075892751256454,13.3662720955921,13.216092966102098,15.400016084152314,17.061546666003778,17.821777605945112,18.717867176349355,18.700152961747541,18.658699376781247,18.853804564225108,18.854412688189107,18.851441578189107,18.913580487757216,18.913580487757216,18.913580487757216,18.913580487757216]
[{"$f":"ROW()","v":61},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"I93","v":0},{"$f":"J93","v":0},{"$f":"K93","v":0},{"$f":"L93","v":0},{"$f":"M93","v":0},{"$f":"N93","v":0},{"$f":"O93","v":0},{"$f":"P93","v":0},{"$f":"Q93","v":0},{"$f":"R93","v":0},{"$f":"S93","v":0},{"$f":"T93","v":0},{"$f":"U93","v":0},{"$f":"V93","v":0},{"$f":"W93","v":0},{"$f":"X93","v":0},{"$f":"Y93","v":2.8614169819496045E-14},{"$f":"Z93","v":3.520825874203351E-14},{"$f":"AA93","v":4.3302060758064909E-14},{"$f":"AB93","v":4.4733210070263278E-14}]
[{"$f":"ROW()","v":62},null,"Total",null,null,null,null,null,{"$f":"SUM(I56:I61)","v":2433.7787581609632},{"$f":"SUM(J56:J61)","v":2381.9926620704127},2327.075305374839,2268.7100235914336,2209.110052826486,2152.5929029505583,2153.5135107833526,2575.8571897916422,2519.682787673351,3183.5459501618443,3105.0828103000258,3750.7873397577414,3785.439466451875,3714.8029852211448,3632.1529056481922,3538.8332289696477,3456.5495955769547,3383.9284536151531,3306.6996403114736,3222.451634592353,3145.2376006059771]
[{"$f":"ROW()","v":63},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I62-I131-I174,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J62-J131-J174,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":64},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I474","v":2.0596624043651652},{"$f":"Inputs!J474","v":4.3313024249385032E-2},{"$f":"Inputs!K474","v":8.9313035355873024E-2},{"$f":"Inputs!L474","v":2.8846820700223971E-5},{"$f":"Inputs!M474","v":0.82629262757049915},{"$f":"Inputs!N474","v":9.6182397684759167},{"$f":"Inputs!O474","v":288.06666209332582},{"$f":"Inputs!P474","v":1.3952793796782823},{"$f":"Inputs!Q474","v":579.3446393109939},{"$f":"Inputs!R474","v":0},{"$f":"Inputs!S474","v":548.69685212465515},{"$f":"Inputs!T474","v":50.088528940591701},{"$f":"Inputs!U474","v":15.522599843706516},{"$f":"Inputs!V474","v":4.8526424586667884},{"$f":"Inputs!W474","v":0.59277352416599993},{"$f":"Inputs!X474","v":2.5928162600000002},{"$f":"Inputs!Y474","v":3.6765018153272497},{"$f":"Inputs!Z474","v":2.4906871242825956},{"$f":"Inputs!AA474","v":1.6392646527961841},{"$f":"Inputs!AB474","v":5.3772569208904555},{"$f":"Inputs!AC474","v":7.6463418398391214}]
[{"$f":"ROW()","v":65},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I475","v":-2.9622238449107599},{"$f":"Inputs!J475","v":1.9097288694464851},{"$f":"Inputs!K475","v":0.11637803089430471},{"$f":"Inputs!L475","v":-0.15664871623111765},{"$f":"Inputs!M475","v":0.24403013240318169},{"$f":"Inputs!N475","v":53.329246836950709},{"$f":"Inputs!O475","v":192.60608575049136},{"$f":"Inputs!P475","v":0.1651843256669992},{"$f":"Inputs!Q475","v":148.87612781087245},{"$f":"Inputs!R475","v":0},{"$f":"Inputs!S475","v":58.526015547468184},{"$f":"Inputs!T475","v":31.463269365533119},{"$f":"Inputs!U475","v":8.8166113816929297},{"$f":"Inputs!V475","v":5.7439648052518324},{"$f":"Inputs!W475","v":3.1095675527030586},{"$f":"Inputs!X475","v":4.475624279999999},{"$f":"Inputs!Y475","v":15.613689039348445},{"$f":"Inputs!Z475","v":15.343472883507387},{"$f":"Inputs!AA475","v":11.74790587485173},{"$f":"Inputs!AB475","v":10.173213826367409},{"$f":"Inputs!AC475","v":10.183144245596575}]
[{"$f":"ROW()","v":66},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I476","v":0.84843676634853882},{"$f":"Inputs!J476","v":0.77660828854015285},{"$f":"Inputs!K476","v":0.50002137366604182},{"$f":"Inputs!L476","v":-4.3348270297064707E-2},{"$f":"Inputs!M476","v":2.2219632265287435},{"$f":"Inputs!N476","v":0},{"$f":"Inputs!O476","v":0},{"$f":"Inputs!P476","v":0},{"$f":"Inputs!Q476","v":0},{"$f":"Inputs!R476","v":8.7577204292336883E-2},{"$f":"Inputs!S476","v":5.3256358796847492},{"$f":"Inputs!T476","v":0.37973595555383516},{"$f":"Inputs!U476","v":1.9658229249151731},{"$f":"Inputs!V476","v":0.98715506409529152},{"$f":"Inputs!W476","v":1.218937943845392},{"$f":"Inputs!X476","v":3.6613055300000004},{"$f":"Inputs!Y476","v":3.603669904817977},{"$f":"Inputs!Z476","v":2.6839923451671739},{"$f":"Inputs!AA476","v":0.85033901297784764},{"$f":"Inputs!AB476","v":0.64897928355574463},{"$f":"Inputs!AC476","v":1.319119056248272}]
[{"$f":"ROW()","v":67},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I477","v":7.5628099749201372},{"$f":"Inputs!J477","v":1.9726073379477418},{"$f":"Inputs!K477","v":1.047675486178723},{"$f":"Inputs!L477","v":1.2560723514317709},{"$f":"Inputs!M477","v":1.1990622416982497},{"$f":"Inputs!N477","v":4.5550854781072898},{"$f":"Inputs!O477","v":0.98431907885852754},{"$f":"Inputs!P477","v":2.6161631257687397},{"$f":"Inputs!Q477","v":6.6125086958314707},{"$f":"Inputs!R477","v":0.62572557625552006},{"$f":"Inputs!S477","v":79.76240876225917},{"$f":"Inputs!T477","v":55.854181833294248},{"$f":"Inputs!U477","v":6.4359091871958132},{"$f":"Inputs!V477","v":9.708954008128531},{"$f":"Inputs!W477","v":7.6013157018223261},{"$f":"Inputs!X477","v":11.73449724},{"$f":"Inputs!Y477","v":2.3951545481307037},{"$f":"Inputs!Z477","v":2.6469219576195737},{"$f":"Inputs!AA477","v":2.5973132740845593},{"$f":"Inputs!AB477","v":1.7605880849605129},{"$f":"Inputs!AC477","v":2.5463546471992506}]
[{"$f":"ROW()","v":68},null,"Non Depreciable",null,null,null,null,null,{"$f":"Inputs!I478","v":0},{"$f":"Inputs!J478","v":0},{"$f":"Inputs!K478","v":0},{"$f":"Inputs!L478","v":0},{"$f":"Inputs!M478","v":0},{"$f":"Inputs!N478","v":0},{"$f":"Inputs!O478","v":-0.15017912949000253},{"$f":"Inputs!P478","v":2.1839231180502163},{"$f":"Inputs!Q478","v":1.6615305818514623},{"$f":"Inputs!R478","v":0.76023093994133395},{"$f":"Inputs!S478","v":0.7459104409142423},{"$f":"Inputs!T478","v":-1.7714214601812654E-2},{"$f":"Inputs!U478","v":-4.1453584966296239E-2},{"$f":"Inputs!V478","v":0.1951051874438603},{"$f":"Inputs!W478","v":6.0812396400056201E-4},{"$f":"Inputs!X478","v":-2.9711099999993884E-3},{"$f":"Inputs!Y478","v":0},{"$f":"Inputs!Z478","v":0},{"$f":"Inputs!AA478","v":0},{"$f":"Inputs!AB478","v":0},{"$f":"Inputs!AC478","v":0}]
[{"$f":"ROW()","v":69},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I479","v":0},{"$f":"Inputs!J479","v":0},{"$f":"Inputs!K479","v":0},{"$f":"Inputs!L479","v":0},{"$f":"Inputs!M479","v":0},{"$f":"Inputs!N479","v":0},{"$f":"Inputs!O479","v":0},{"$f":"Inputs!P479","v":0},{"$f":"Inputs!Q479","v":0},{"$f":"Inputs!R479","v":0},{"$f":"Inputs!S479","v":0},{"$f":"Inputs!T479","v":0},{"$f":"Inputs!U479","v":0},{"$f":"Inputs!V479","v":0},{"$f":"Inputs!W479","v":0},{"$f":"Inputs!X479","v":0},{"$f":"Inputs!Y479","v":2.8614169819496045E-14},{"$f":"Inputs!Z479","v":7.051191623480929E-15},{"$f":"Inputs!AA479","v":8.6635453686623003E-15},{"$f":"Inputs!AB479","v":2.1392901795131924E-15},{"$f":"Inputs!AC479","v":0}]
[{"$f":"ROW()","v":70},null,"Total",null,null,null,null,null,{"$f":"SUM(I64:I69)","v":7.5086853007230818},{"$f":"SUM(J64:J69)","v":4.7022575201837649},{"$f":"SUM(K64:K69)","v":1.7533879260949425},{"$f":"SUM(L64:L69)","v":1.0561042117242887},{"$f":"SUM(M64:M69)","v":4.4913482282006738},{"$f":"SUM(N64:N69)","v":67.50257208353392},{"$f":"SUM(O64:O69)","v":481.50688779318568},{"$f":"SUM(P64:P69)","v":6.3605499491642377},{"$f":"SUM(Q64:Q69)","v":736.49480639954936},{"$f":"SUM(R64:R69)","v":1.4735337204891907},{"$f":"SUM(S64:S69)","v":693.05682275498157},{"$f":"SUM(T64:T69)","v":137.76800188037109},{"$f":"SUM(U64:U69)","v":32.699489752544132},{"$f":"SUM(V64:V69)","v":21.487821523586305},{"$f":"SUM(W64:W69)","v":12.523202846500777},{"$f":"SUM(X64:X69)","v":22.4612722},{"$f":"SUM(Y64:Y69)","v":25.289015307624407},{"$f":"SUM(Z64:Z69)","v":23.165074310576735},{"$f":"SUM(AA64:AA69)","v":16.834822814710328},{"$f":"SUM(AB64:AB69)","v":17.960038115774125},{"$f":"SUM(AC64:AC69)","v":21.694959788883221}]
[{"$f":"ROW()","v":71},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I70-Inputs!I480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J70-Inputs!J480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K70-Inputs!K480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L70-Inputs!L480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M70-Inputs!M480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N70-Inputs!N480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O70-Inputs!O480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P70-Inputs!P480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q70-Inputs!Q480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R70-Inputs!R480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S70-Inputs!S480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T70-Inputs!T480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U70-Inputs!U480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V70-Inputs!V480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W70-Inputs!W480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X70-Inputs!X480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y70-Inputs!Y480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z70-Inputs!Z480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA70-Inputs!AA480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB70-Inputs!AB480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC70-Inputs!AC480,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":72},null,"Pipeline",null,null,null,null,null,{"$f":"-(Inputs!I196+Inputs!I1012)","v":0},{"$f":"-(Inputs!J196+Inputs!J1012)","v":0},{"$f":"-(Inputs!K196+Inputs!K1012)","v":0},{"$f":"-(Inputs!L196+Inputs!L1012)","v":0},{"$f":"-(Inputs!M196+Inputs!M1012)","v":0},{"$f":"-(Inputs!N196+Inputs!N1012)","v":0},{"$f":"-(Inputs!O196+Inputs!O1012)","v":0},{"$f":"-(Inputs!P196+Inputs!P1012)","v":0},{"$f":"-(Inputs!Q196+Inputs!Q1012)","v":0},{"$f":"-(Inputs!R196+Inputs!R1012)","v":0},{"$f":"-(Inputs!S196+Inputs!S1012)","v":0},{"$f":"-(Inputs!T196+Inputs!T1012)","v":0},{"$f":"-(Inputs!U196+Inputs!U1012)","v":0},{"$f":"-(Inputs!V196+Inputs!V1012)","v":0},{"$f":"-(Inputs!W196+Inputs!W1012)","v":0},{"$f":"-(Inputs!X196+Inputs!X1012)","v":0}]
[{"$f":"ROW()","v":73},null,"Compression",null,null,null,null,null,{"$f":"-(Inputs!I197+Inputs!I1013)","v":0},{"$f":"-(Inputs!J197+Inputs!J1013)","v":0},{"$f":"-(Inputs!K197+Inputs!K1013)","v":0},{"$f":"-(Inputs!L197+Inputs!L1013)","v":0},{"$f":"-(Inputs!M197+Inputs!M1013)","v":0},{"$f":"-(Inputs!N197+Inputs!N1013)","v":-4.999981617468503},{"$f":"-(Inputs!O197+Inputs!O1013)","v":0},{"$f":"-(Inputs!P197+Inputs!P1013)","v":0},{"$f":"-(Inputs!Q197+Inputs!Q1013)","v":0},{"$f":"-(Inputs!R197+Inputs!R1013)","v":0},{"$f":"-(Inputs!S197+Inputs!S1013)","v":0},{"$f":"-(Inputs!T197+Inputs!T1013)","v":-8.3359815298945636E-2},{"$f":"-(Inputs!U197+Inputs!U1013)","v":0},{"$f":"-(Inputs!V197+Inputs!V1013)","v":0},{"$f":"-(Inputs!W197+Inputs!W1013)","v":0},{"$f":"-(Inputs!X197+Inputs!X1013)","v":0}]
[{"$f":"ROW()","v":74},null,"Metering",null,null,null,null,null,{"$f":"-(Inputs!I198+Inputs!I1014)","v":0},{"$f":"-(Inputs!J198+Inputs!J1014)","v":0},{"$f":"-(Inputs!K198+Inputs!K1014)","v":0},{"$f":"-(Inputs!L198+Inputs!L1014)","v":0},{"$f":"-(Inputs!M198+Inputs!M1014)","v":0},{"$f":"-(Inputs!N198+Inputs!N1014)","v":0},{"$f":"-(Inputs!O198+Inputs!O1014)","v":0},{"$f":"-(Inputs!P198+Inputs!P1014)","v":0},{"$f":"-(Inputs!Q198+Inputs!Q1014)","v":0},{"$f":"-(Inputs!R198+Inputs!R1014)","v":0},{"$f":"-(Inputs!S198+Inputs!S1014)","v":0},{"$f":"-(Inputs!T198+Inputs!T1014)","v":0},{"$f":"-(Inputs!U198+Inputs!U1014)","v":0},{"$f":"-(Inputs!V198+Inputs!V1014)","v":0},{"$f":"-(Inputs!W198+Inputs!W1014)","v":-1.7153282808818002},{"$f":"-(Inputs!X198+Inputs!X1014)","v":0}]
[{"$f":"ROW()","v":75},null,"Other Depreciable",null,null,null,null,null,{"$f":"-(Inputs!I199+Inputs!I1015)","v":0},{"$f":"-(Inputs!J199+Inputs!J1015)","v":0},{"$f":"-(Inputs!K199+Inputs!K1015)","v":0},{"$f":"-(Inputs!L199+Inputs!L1015)","v":0},{"$f":"-(Inputs!M199+Inputs!M1015)","v":0},{"$f":"-(Inputs!N199+Inputs!N1015)","v":-8.9660142291133393E-2},{"$f":"-(Inputs!O199+Inputs!O1015)","v":0},{"$f":"-(Inputs!P199+Inputs!P1015)","v":-3.9223125175254892E-2},{"$f":"-(Inputs!Q199+Inputs!Q1015)","v":-2.9637727978661831E-2},{"$f":"-(Inputs!R199+Inputs!R1015)","v":-9.4635450788902245E-2},{"$f":"-(Inputs!S199+Inputs!S1015)","v":-1.2402178049298376E-2},{"$f":"-(Inputs!T199+Inputs!T1015)","v":-4.7184449868442151},{"$f":"-(Inputs!U199+Inputs!U1015)","v":-0.39457495395589054},{"$f":"-(Inputs!V199+Inputs!V1015)","v":-0.78603577897958421},{"$f":"-(Inputs!W199+Inputs!W1015)","v":-0.50222161736259197},{"$f":"-(Inputs!X199+Inputs!X1015)","v":-0.77966537558071036}]
[{"$f":"ROW()","v":76},null,"Non Depreciable",null,null,null,null,null,{"$f":"-(Inputs!I200+Inputs!I1016)","v":0},{"$f":"-(Inputs!J200+Inputs!J1016)","v":0},{"$f":"-(Inputs!K200+Inputs!K1016)","v":0},{"$f":"-(Inputs!L200+Inputs!L1016)","v":0},{"$f":"-(Inputs!M200+Inputs!M1016)","v":0},{"$f":"-(Inputs!N200+Inputs!N1016)","v":-2.7096206556643545},{"$f":"-(Inputs!O200+Inputs!O1016)","v":0},{"$f":"-(Inputs!P200+Inputs!P1016)","v":0},{"$f":"-(Inputs!Q200+Inputs!Q1016)","v":0},{"$f":"-(Inputs!R200+Inputs!R1016)","v":0},{"$f":"-(Inputs!S200+Inputs!S1016)","v":0},{"$f":"-(Inputs!T200+Inputs!T1016)","v":0},{"$f":"-(Inputs!U200+Inputs!U1016)","v":0},{"$f":"-(Inputs!V200+Inputs!V1016)","v":0},{"$f":"-(Inputs!W200+Inputs!W1016)","v":0},{"$f":"-(Inputs!X200+Inputs!X1016)","v":0}]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-(Inputs!I201+Inputs!I1017)","v":0},{"$f":"-(Inputs!J201+Inputs!J1017)","v":0},{"$f":"-(Inputs!K201+Inputs!K1017)","v":0},{"$f":"-(Inputs!L201+Inputs!L1017)","v":0},{"$f":"-(Inputs!M201+Inputs!M1017)","v":0},{"$f":"-(Inputs!N201+Inputs!N1017)","v":0},{"$f":"-(Inputs!O201+Inputs!O1017)","v":0},{"$f":"-(Inputs!P201+Inputs!P1017)","v":0},{"$f":"-(Inputs!Q201+Inputs!Q1017)","v":0},{"$f":"-(Inputs!R201+Inputs!R1017)","v":0},{"$f":"-(Inputs!S201+Inputs!S1017)","v":0},{"$f":"-(Inputs!T201+Inputs!T1017)","v":0},{"$f":"-(Inputs!U201+Inputs!U1017)","v":0},{"$f":"-(Inputs!V201+Inputs!V1017)","v":0},{"$f":"-(Inputs!W201+Inputs!W1017)","v":0},{"$f":"-(Inputs!X201+Inputs!X1017)","v":0}]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I72:I77)","v":0},{"$f":"SUM(J72:J77)","v":0},{"$f":"SUM(K72:K77)","v":0},{"$f":"SUM(L72:L77)","v":0},{"$f":"SUM(M72:M77)","v":0},{"$f":"SUM(N72:N77)","v":-7.7992624154239909},{"$f":"SUM(O72:O77)","v":0},{"$f":"SUM(P72:P77)","v":-3.9223125175254892E-2},{"$f":"SUM(Q72:Q77)","v":-2.9637727978661831E-2},{"$f":"SUM(R72:R77)","v":-9.4635450788902245E-2},{"$f":"SUM(S72:S77)","v":-1.2402178049298376E-2},{"$f":"SUM(T72:T77)","v":-4.8018048021431605},{"$f":"SUM(U72:U77)","v":-0.39457495395589054},{"$f":"SUM(V72:V77)","v":-0.78603577897958421},{"$f":"SUM(W72:W77)","v":-2.2175498982443922},{"$f":"SUM(X72:X77)","v":-0.77966537558071036},{"$f":"SUM(Y72:Y77)","v":0},{"$f":"SUM(Z72:Z77)","v":0},{"$f":"SUM(AA72:AA77)","v":0},{"$f":"SUM(AB72:AB77)","v":0},{"$f":"SUM(AC72:AC77)","v":0}]
[{"$f":"ROW()","v":79},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I78-I139-I190,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-J139-J190,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,{"$f":"I141+I192","v":-36.392063325712932},-36.401708716183066,-36.40798943555896,-36.41153355577822,-36.419563904123123,-36.435186324832387,-36.520685989035712,-36.629815460695575,-41.460499560722027,-46.666053378457349,-48.254052217865933,-57.140777397061925,-57.482810681445358,-57.544404144232999,-57.610877089137574,-57.619116214679302,-58.22280693849018,-58.275328392994858,-58.310909637627468,-58.334327704095983,-58.411145660108694]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,{"$f":"I142+I193","v":-17.744705561008736},-17.794951316015929,-18.022627393392277,-18.255537403581876,-18.351318374064338,-16.679459391914889,-16.76667121364191,-19.816364156974732,-25.017383612115253,-26.809036425325658,-26.827226046243506,-32.361064763892458,-33.697480800564776,-33.942536924905411,-34.019136794990409,-34.123360399901379,-34.113179355482174,-34.633635656793786,-35.145084752910698,-29.109326365366687,-19.777965300437273]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,{"$f":"I143+I194","v":-0.71694400936674729},-0.71694400936674729,-0.71851418921072208,-0.72008436905469697,-0.72165454889867175,-0.79238004364428172,-0.82238989178623045,-0.85512873328418926,-0.85922119164192323,-0.85922119164192323,-0.85922119164192323,-0.90466693914978791,-0.9169732801045104,-0.92784284646481741,-0.98730853508343375,-1.0467742237020503,0.24807294419208881,-1.1284778740922508,-1.1821577209955942,-1.1991645012551513,-1.2121440869262661]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,{"$f":"I144+I195","v":-4.4410684951850321},-4.7060101741917162,-4.9695386913388226,-5.2689196482566869,-5.5159612770420576,-4.8756760749242529,-5.0534616904318579,-5.194420591325847,-5.2649018185979317,-5.5077271360934921,-5.7964873681642857,-7.9075612839901517,-10.844131267203718,-10.937081401955979,-11.008007207590236,-11.175989378829268,-5.8843828292140481,-6.3564456903759057,-6.444676422296558,-6.5312535314327107,-6.5899398009313934]
[{"$f":"ROW()","v":84},null,"Non Depreciable",null,null,null,null,null,{"$f":"I145+I196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2138909568108282E-2,0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I146+I197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.5710270094346589E-16,-5.6974335263090472E-16,-7.0814086731482156E-16,-7.4231538033847196E-16]
[{"$f":"ROW()","v":86},null,"Total",null,null,null,null,null,{"$f":"SUM(I80:I85)","v":-59.294781391273446},{"$f":"SUM(J80:J85)","v":-59.619614215757458},{"$f":"SUM(K80:K85)","v":-60.118669709500779},{"$f":"SUM(L80:L85)","v":-60.656074976671476},{"$f":"SUM(M80:M85)","v":-61.008498104128186},{"$f":"SUM(N80:N85)","v":-58.782701835315805},{"$f":"SUM(O80:O85)","v":-59.163208784895716},{"$f":"SUM(P80:P85)","v":-62.495728942280344},{"$f":"SUM(Q80:Q85)","v":-72.602006183077137},{"$f":"SUM(R80:R85)","v":-79.842038131518422},{"$f":"SUM(S80:S85)","v":-81.736986823915657},{"$f":"SUM(T80:T85)","v":-98.314070384094322},{"$f":"SUM(U80:U85)","v":-102.94139602931837},{"$f":"SUM(V80:V85)","v":-103.3518653175592},{"$f":"SUM(W80:W85)","v":-103.62532962680164},{"$f":"SUM(X80:X85)","v":-103.965240217112},{"$f":"SUM(Y80:Y85)","v":-97.910157269426207},{"$f":"SUM(Z80:Z85)","v":-100.3938876142568},{"$f":"SUM(AA80:AA85)","v":-101.08282853383031},{"$f":"SUM(AB80:AB85)","v":-95.174072102150532},{"$f":"SUM(AC80:AC85)","v":-85.991194848403637}]
[{"$f":"ROW()","v":87},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I86+Inputs!I101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J86+Inputs!J101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K86+Inputs!K101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L86+Inputs!L101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M86+Inputs!M101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N86+Inputs!N101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O86+Inputs!O101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P86+Inputs!P101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q86+Inputs!Q101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R86+Inputs!R101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S86+Inputs!S101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T86+Inputs!T101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U86+Inputs!U101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V86+Inputs!V101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W86+Inputs!W101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X86+Inputs!X101,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y86-Y147-Y198,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":88},null,"Pipeline",null,null,null,null,{"$f":"H149","v":1983.3674512513551},{"$f":"I56+I64+I72+I80","v":1949.0350503300072},{"$f":"J56+J64+J72+J80","v":1912.6766546380734},1876.3579782378704,1839.9464735289127,1804.35320225236,1777.5362556960035,2029.0822318002936,1993.8476957192761,2531.7318354695481,2485.0657820910906,{"$f":"S56+S64+S72+S80-S96","v":3000.201357731798},{"$f":"T56+T64+T72+T80","v":2993.1491092753281},{"$f":"U56+U64+U72+U80","v":2951.1888984375892},2898.4971367520229,2841.4790331870518,{"$f":"X56+X64+X72+X80","v":2786.4527332323723},{"$f":"MAX(Y56+Y64+Y72+Y80,0)","v":2731.9064281092096},2676.1217868404974,2619.4501418556661,2566.4930710724607,2515.728267252191]
[{"$f":"ROW()","v":89},null,"Compression",null,null,null,null,332.25583446896502,311.54890506304554,{"$f":"J57+J65+J73+J81","v":295.66368261647608},277.75743325397809,259.34524713416511,241.23795889250394,272.88776472007123,448.72717925692069,429.07599942561296,552.93474362437018,526.12570719904454,{"$f":"S57+S65+S73+S81-S97","v":577.04563890207965},{"$f":"T57+T65+T73+T81","v":576.06448368842132},551.18361426954948,522.98504214989589,492.07547290760857,{"$f":"X57+X65+X73+X81","v":462.42773678770715},{"$f":"MAX(Y57+Y65+Y73+Y81,0)","v":443.9282464715734},424.63808369828701,401.24090482022802,382.30479228122874,372.70997122638801]
[{"$f":"ROW()","v":90},null,"Metering",null,null,null,null,27.247575545518835,27.379068302500624,{"$f":"J58+J66+J74+J82","v":27.438732581674028},27.220239766129346,26.456807126777584,27.957115804407653,27.164735760763371,26.342345868977141,25.487217135692951,24.62799594405103,23.856351956701445,28.655765284224447,{"$f":"T58+T66+T74+T82","v":28.130834300628493},29.179683945439155,29.238996163069629,27.755297290949791,{"$f":"X58+X66+X74+X82","v":30.369828597247739},34.221571446257805,35.777085917332734,35.445267209314984,34.895081991615577,35.00205696093758]
[{"$f":"ROW()","v":91},null,"Other Depreciable",null,null,null,null,74.832004143867806,77.953745623602913,{"$f":"J59+J67+J75+J83","v":75.220342787358931},71.298479582198823,67.285632285373907,62.968733250030091,62.558482510921998,58.489339899348664,55.871859308616301,57.18982845787118,52.213191447244306,126.1667106632899,{"$f":"T59+T67+T75+T83","v":169.39488622574979},164.59208919178599,162.57792601897893,158.66901289584845,{"$f":"X59+X67+X75+X83","v":158.44785538143847},154.95862710035513,151.24910336759882,147.40174021938682,142.63107477291464,138.58748961918249]
[{"$f":"ROW()","v":92},null,"Non Depreciable",null,null,null,null,16.075892751256454,16.075892751256454,{"$f":"J60+J68+J76+J84","v":16.075892751256454},16.075892751256454,16.075892751256454,16.075892751256454,13.3662720955921,13.216092966102098,15.400016084152314,17.061546666003778,17.821777605945112,18.717867176349355,{"$f":"T60+T68+T76+T84","v":18.700152961747541},18.658699376781247,18.853804564225108,18.854412688189107,{"$f":"X60+X68+X76+X84","v":18.851441578189107},18.913580487757216,18.913580487757216,18.913580487757216,18.913580487757216,18.913580487757216]
[{"$f":"ROW()","v":93},null,"Cost of Raising Equity",null,null,null,null,0,0,{"$f":"J61+J69+J77+J85","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T61+T69+T77+T85","v":0},0,0,0,{"$f":"X61+X69+X77+X85","v":0},2.8614169819496045E-14,3.520825874203351E-14,4.3302060758064909E-14,4.4733210070263278E-14,4.3990894689924805E-14]
[{"$f":"ROW()","v":94},null,"Total",null,null,null,null,{"$f":"SUM(H88:H93)","v":2433.7787581609632},{"$f":"SUM(I88:I93)","v":2381.9926620704127},2327.075305374839,2268.7100235914336,2209.110052826486,2152.5929029505583,2153.5135107833526,2575.8571897916422,2519.682787673351,3183.5459501618443,3105.0828103000258,3750.7873397577414,3785.439466451875,3714.8029852211448,3632.1529056481922,3538.8332289696477,3456.5495955769547,3383.9284536151531,3306.6996403114736,3222.451634592353,3145.2376006059771,3080.9413655464564]
[{"$f":"ROW()","v":95},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H94-Inputs!H85,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I94-Inputs!I85,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J94-Inputs!J85,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K94-Inputs!K85,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L94-Inputs!L85,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M94-Inputs!M85,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N94-N155-N206,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":96},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S157+S208","v":-14.692775733918511}]
[{"$f":"ROW()","v":97},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.221142201810412]
[{"$f":"ROW()","v":98},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.33299863948017244]
[{"$f":"ROW()","v":99},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":100},null,"Non-depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.15017912949000253]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S96:S101)","v":-34.397095704699105}]
[{"$f":"ROW()","v":103}]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2015]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":106},"BEP Asset Account"]
[{"$f":"ROW()","v":107},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,{"$f":"U107-1","v":56},55,54,53,52,51,50,49]
[{"$f":"ROW()","v":108},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S112","v":0},{"$f":"T112","v":21.118753178364642},{"$f":"U112","v":20.748248736638946},{"$f":"V112","v":20.377744294913249},{"$f":"W112","v":20.007239853187553},{"$f":"X112","v":19.636735411461856},19.26623096973616,18.895726528010464,18.525222086284767,18.154717644559071]
[{"$f":"ROW()","v":109},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$320","v":21.118753178364642}]
[{"$f":"ROW()","v":110},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U328","v":0},{"$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},{"$f":"Inputs!AC328","v":0}]
[{"$f":"ROW()","v":111},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T324","v":0},{"$f":"Inputs!U324","v":-0.37050444172569547},{"$f":"Inputs!V324","v":-0.37050444172569547},{"$f":"Inputs!W324","v":-0.37050444172569547},{"$f":"Inputs!X324","v":-0.37050444172569547},{"$f":"-Y108/Y107","v":-0.37050444172569541},-0.37050444172569541,-0.37050444172569535,-0.37050444172569535,-0.3705044417256953]
[{"$f":"ROW()","v":112},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T108:T111)","v":21.118753178364642},{"$f":"SUM(U108:U111)","v":20.748248736638946},{"$f":"SUM(V108:V111)","v":20.377744294913249},{"$f":"SUM(W108:W111)","v":20.007239853187553},{"$f":"SUM(X108:X111)","v":19.636735411461856},{"$f":"SUM(Y108:Y111)","v":19.26623096973616},18.895726528010464,18.525222086284767,18.154717644559071,17.784213202833374]
[{"$f":"ROW()","v":113}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2015]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":116},"Life",null,null,null,null,null,null,"Life"]
[{"$f":"ROW()","v":117},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!D42","v":54.5},{"$f":"MAX(I117-1,0)","v":53.5},{"$f":"MAX(J117-1,0)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5]
[{"$f":"ROW()","v":118},null,"Compression",null,null,null,null,null,{"$f":"Inputs!D43","v":19.600731411113347},{"$f":"MAX(I118-1,0)","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]
[{"$f":"ROW()","v":119},null,"Metering",null,null,null,null,null,{"$f":"Inputs!D44","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]
[{"$f":"ROW()","v":120},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!D45","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]
[{"$f":"ROW()","v":121},null,"Non Depreciable"]
[{"$f":"ROW()","v":122},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},"Opening Value"]
[{"$f":"ROW()","v":125},null,"Pipeline",null,null,null,null,null,{"$f":"H149","v":1983.3674512513551},{"$f":"I149","v":1946.9753879256421},1910.583324599929,1874.191261274216,1837.799197948503,1801.40713462279,1765.0150712970769,1728.6230079713639,1692.2309446456509,1655.8388813199379,1619.4468179942248,1583.0547546685118,1546.6626913427988,1510.2706280170858,1473.8785646913727,{"$f":"W149","v":1437.4865013656599},{"$f":"X149","v":1401.0944380399469},1364.7023747142341,1328.3103113885213,1291.9182480628083,1255.5261847370953]
[{"$f":"ROW()","v":126},null,"Compression",null,null,null,null,null,332.25583446896502,314.51112890795628,296.76642334694753,279.02171778593879,261.27701222493005,243.5323066639213,221.85286565453791,205.17340626262302,188.49394687070813,171.81448747879324,155.13502808687835,138.45556869496346,122.35640101038609,106.25828538779388,90.160169765201644,74.062054142609412,57.96393852001718,41.866115077503117,25.768291634989058,9.6704681924749956,0]
[{"$f":"ROW()","v":127},null,"Metering",null,null,null,null,null,27.247575545518835,26.530631536152086,25.813687526785337,25.096743517418588,24.379799508051839,23.66285549868509,22.956549082736537,22.250242666787983,21.54393625083943,20.837629834890876,20.131323418942323,19.425017002993769,18.718710587045216,18.012404171096662,17.306097755148109,16.573809588460787,15.867503172512233,15.162351385478168,14.457199598444102,13.752047811410037,13.046896024375972]
[{"$f":"ROW()","v":128},null,"Other Depreciable",null,null,null,null,null,74.832004143867806,70.39093564868277,65.949867153497735,61.508798658312699,57.067730163127663,52.626661667942628,48.095933030466469,43.654864535281433,39.174572914921143,34.703866691757455,30.168162745783523,25.714692072549191,19.434617516831914,15.012265111067425,10.580534017269837,6.1848601587144261,1.789186300159014,0,0,0,0]
[{"$f":"ROW()","v":129},null,"Non Depreciable",null,null,null,null,null,16.075892751256454,16.075892751256454,16.075892751256454,16.075892751256454,16.075892751256454,16.075892751256454,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921]
[{"$f":"ROW()","v":130},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"I154","v":0},{"$f":"J154","v":0},{"$f":"K154","v":0},{"$f":"L154","v":0},{"$f":"M154","v":0},{"$f":"N154","v":0},{"$f":"O154","v":0},{"$f":"P154","v":0},{"$f":"Q154","v":0},{"$f":"R154","v":0},{"$f":"S154","v":0},{"$f":"T154","v":0},{"$f":"U154","v":0},{"$f":"V154","v":0},0,{"$f":"X154","v":0},{"$f":"Y154","v":0},{"$f":"Z154","v":0},{"$f":"AA154","v":0},{"$f":"AB154","v":0}]
[{"$f":"ROW()","v":131},null,"Total",null,null,null,null,null,{"$f":"SUM(I125:I130)","v":2433.7787581609632},{"$f":"SUM(J125:J130)","v":2374.4839767696899},{"$f":"SUM(K125:K130)","v":2315.1891953784166},{"$f":"SUM(L125:L130)","v":2255.8944139871423},{"$f":"SUM(M125:M130)","v":2196.599632595869},{"$f":"SUM(N125:N130)","v":2137.3048512045957},{"$f":"SUM(O125:O130)","v":2071.2866911604101},{"$f":"SUM(P125:P130)","v":2013.0677935316485},{"$f":"SUM(Q125:Q130)","v":1954.8096727777117},{"$f":"SUM(R125:R130)","v":1896.5611374209716},{"$f":"SUM(S125:S130)","v":1838.2476043414213},{"$f":"SUM(T125:T130)","v":1780.0163045346105},{"$f":"SUM(U125:U130)","v":1720.5386925526543},{"$f":"SUM(V125:V130)","v":1662.9198547826359},{"$f":"SUM(W125:W130)","v":1605.2916383245845},{"$f":"SUM(X125:X130)","v":1547.6734973510368},{"$f":"SUM(Y125:Y130)","v":1490.0813381282273},{"$f":"SUM(Z125:Z130)","v":1435.0971132728075},{"$f":"SUM(AA125:AA130)","v":1381.9020747175466},{"$f":"SUM(AB125:AB130)","v":1328.7070361622855},{"$f":"SUM(AC125:AC130)","v":1281.9393528570633}]
[{"$f":"ROW()","v":132},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":133},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I196","v":0},{"$f":"-Inputs!J196","v":0},{"$f":"-Inputs!K196","v":0},{"$f":"-Inputs!L196","v":0},{"$f":"-Inputs!M196","v":0},{"$f":"-Inputs!N196","v":0},{"$f":"-Inputs!O196","v":0},{"$f":"-Inputs!P196","v":0},{"$f":"-Inputs!Q196","v":0},{"$f":"-Inputs!R196","v":0},{"$f":"-Inputs!S196","v":0},{"$f":"-Inputs!T196","v":0},{"$f":"-Inputs!U196","v":0},{"$f":"-Inputs!V196","v":0},{"$f":"-Inputs!W196","v":0},{"$f":"-Inputs!X196","v":0},{"$f":"-Inputs!Y196","v":0},{"$f":"-Inputs!Z196","v":0},{"$f":"-Inputs!AA196","v":0},{"$f":"-Inputs!AB196","v":0},{"$f":"-Inputs!AC196","v":0}]
[{"$f":"ROW()","v":134},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I197","v":0},{"$f":"-Inputs!J197","v":0},{"$f":"-Inputs!K197","v":0},{"$f":"-Inputs!L197","v":0},{"$f":"-Inputs!M197","v":0},{"$f":"-Inputs!N197","v":-4.999981617468503},{"$f":"-Inputs!O197","v":0},{"$f":"-Inputs!P197","v":0},{"$f":"-Inputs!Q197","v":0},{"$f":"-Inputs!R197","v":0},{"$f":"-Inputs!S197","v":0},{"$f":"-Inputs!T197","v":-1.0520619851411782E-3},{"$f":"-Inputs!U197","v":0},{"$f":"-Inputs!V197","v":0},{"$f":"-Inputs!W197","v":0},{"$f":"-Inputs!X197","v":0},{"$f":"-Inputs!Y197","v":0},{"$f":"-Inputs!Z197","v":0},{"$f":"-Inputs!AA197","v":0},{"$f":"-Inputs!AB197","v":0},{"$f":"-Inputs!AC197","v":0}]
[{"$f":"ROW()","v":135},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I198","v":0},{"$f":"-Inputs!J198","v":0},{"$f":"-Inputs!K198","v":0},{"$f":"-Inputs!L198","v":0},{"$f":"-Inputs!M198","v":0},{"$f":"-Inputs!N198","v":0},{"$f":"-Inputs!O198","v":0},{"$f":"-Inputs!P198","v":0},{"$f":"-Inputs!Q198","v":0},{"$f":"-Inputs!R198","v":0},{"$f":"-Inputs!S198","v":0},{"$f":"-Inputs!T198","v":0},{"$f":"-Inputs!U198","v":0},{"$f":"-Inputs!V198","v":0},{"$f":"-Inputs!W198","v":-2.5981750738768603E-2},{"$f":"-Inputs!X198","v":0},{"$f":"-Inputs!Y198","v":0},{"$f":"-Inputs!Z198","v":0},{"$f":"-Inputs!AA198","v":0},{"$f":"-Inputs!AB198","v":0},{"$f":"-Inputs!AC198","v":0}]
[{"$f":"ROW()","v":136},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I199","v":0},{"$f":"-Inputs!J199","v":0},{"$f":"-Inputs!K199","v":0},{"$f":"-Inputs!L199","v":0},{"$f":"-Inputs!M199","v":0},{"$f":"-Inputs!N199","v":-8.9660142291133393E-2},{"$f":"-Inputs!O199","v":0},{"$f":"-Inputs!P199","v":-3.9223125175254892E-2},{"$f":"-Inputs!Q199","v":-2.9637727978661831E-2},{"$f":"-Inputs!R199","v":-9.4635450788902245E-2},{"$f":"-Inputs!S199","v":-1.2402178049298376E-2},{"$f":"-Inputs!T199","v":-1.8844006971618645},{"$f":"-Inputs!U199","v":-2.6678547209077998E-2},{"$f":"-Inputs!V199","v":-3.6057235242175696E-2},{"$f":"-Inputs!W199","v":0},{"$f":"-Inputs!X199","v":0},{"$f":"-Inputs!Y199","v":0},{"$f":"-Inputs!Z199","v":0},{"$f":"-Inputs!AA199","v":0},{"$f":"-Inputs!AB199","v":0},{"$f":"-Inputs!AC199","v":0}]
[{"$f":"ROW()","v":137},null,"Non Depreciable",null,null,null,null,null,{"$f":"-Inputs!I200","v":0},{"$f":"-Inputs!J200","v":0},{"$f":"-Inputs!K200","v":0},{"$f":"-Inputs!L200","v":0},{"$f":"-Inputs!M200","v":0},{"$f":"-Inputs!N200","v":-2.7096206556643545},{"$f":"-Inputs!O200","v":0},{"$f":"-Inputs!P200","v":0},{"$f":"-Inputs!Q200","v":0},{"$f":"-Inputs!R200","v":0},{"$f":"-Inputs!S200","v":0},{"$f":"-Inputs!T200","v":0},{"$f":"-Inputs!U200","v":0},{"$f":"-Inputs!V200","v":0},{"$f":"-Inputs!W200","v":0},{"$f":"-Inputs!X200","v":0},{"$f":"-Inputs!Y200","v":0},{"$f":"-Inputs!Z200","v":0},{"$f":"-Inputs!AA200","v":0},{"$f":"-Inputs!AB200","v":0},{"$f":"-Inputs!AC200","v":0}]
[{"$f":"ROW()","v":138},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I201","v":0},{"$f":"-Inputs!J201","v":0},{"$f":"-Inputs!K201","v":0},{"$f":"-Inputs!L201","v":0},{"$f":"-Inputs!M201","v":0},{"$f":"-Inputs!N201","v":0},{"$f":"-Inputs!O201","v":0},{"$f":"-Inputs!P201","v":0},{"$f":"-Inputs!Q201","v":0},{"$f":"-Inputs!R201","v":0},{"$f":"-Inputs!S201","v":0},{"$f":"-Inputs!T201","v":0},{"$f":"-Inputs!U201","v":0},{"$f":"-Inputs!V201","v":0},{"$f":"-Inputs!W201","v":0},{"$f":"-Inputs!X201","v":0},{"$f":"-Inputs!Y201","v":0},{"$f":"-Inputs!Z201","v":0},{"$f":"-Inputs!AA201","v":0},{"$f":"-Inputs!AB201","v":0},{"$f":"-Inputs!AC201","v":0}]
[{"$f":"ROW()","v":139},null,"Total",null,null,null,null,null,{"$f":"SUM(I133:I138)","v":0},{"$f":"SUM(J133:J138)","v":0},{"$f":"SUM(K133:K138)","v":0},{"$f":"SUM(L133:L138)","v":0},{"$f":"SUM(M133:M138)","v":0},{"$f":"SUM(N133:N138)","v":-7.7992624154239909},{"$f":"SUM(O133:O138)","v":0},{"$f":"SUM(P133:P138)","v":-3.9223125175254892E-2},{"$f":"SUM(Q133:Q138)","v":-2.9637727978661831E-2},{"$f":"SUM(R133:R138)","v":-9.4635450788902245E-2},{"$f":"SUM(S133:S138)","v":-1.2402178049298376E-2},{"$f":"SUM(T133:T138)","v":-1.8854527591470056},{"$f":"SUM(U133:U138)","v":-2.6678547209077998E-2},{"$f":"SUM(V133:V138)","v":-3.6057235242175696E-2},{"$f":"SUM(W133:W138)","v":-2.5981750738768603E-2},{"$f":"SUM(X133:X138)","v":0},{"$f":"SUM(Y133:Y138)","v":0},{"$f":"SUM(Z133:Z138)","v":0},{"$f":"SUM(AA133:AA138)","v":0},{"$f":"SUM(AB133:AB138)","v":0},{"$f":"SUM(AC133:AC138)","v":0}]
[{"$f":"ROW()","v":140},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z128/($H144-(Z$8-1))","v":0}]
[{"$f":"ROW()","v":141},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I154","v":-36.392063325712932},{"$f":"-Inputs!J154","v":-36.392063325712932},{"$f":"-Inputs!K154","v":-36.392063325712932},{"$f":"-Inputs!L154","v":-36.392063325712932},{"$f":"-Inputs!M154","v":-36.392063325712932},{"$f":"-Inputs!N154","v":-36.392063325712932},{"$f":"-Inputs!O154","v":-36.392063325712932},{"$f":"-Inputs!P154","v":-36.392063325712932},{"$f":"-Inputs!Q154","v":-36.392063325712932},{"$f":"-Inputs!R154","v":-36.392063325712932},{"$f":"-Inputs!S154","v":-36.392063325712932},{"$f":"-Inputs!T154","v":-36.392063325712918},{"$f":"-Inputs!U154","v":-36.392063325712918},{"$f":"-Inputs!V154","v":-36.392063325712918},{"$f":"-Inputs!W154","v":-36.392063325712911},{"$f":"-Inputs!X154","v":-36.392063325712911},{"$f":"IF(Y117<=0,0,-MIN(IF(Y125/Y117>Y125,Y125,Y125/Y117),Y125))","v":-36.392063325712904},{"$f":"IF(Z117<=0,0,-MIN(IF(Z125/Z117>Z125,Z125,Z125/Z117),Z125))","v":-36.392063325712911},-36.392063325712911,-36.392063325712911,-36.392063325712904]
[{"$f":"ROW()","v":142},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I155","v":-17.744705561008736},{"$f":"-Inputs!J155","v":-17.744705561008736},{"$f":"-Inputs!K155","v":-17.744705561008736},{"$f":"-Inputs!L155","v":-17.744705561008736},{"$f":"-Inputs!M155","v":-17.744705561008736},{"$f":"-Inputs!N155","v":-16.679459391914889},{"$f":"-Inputs!O155","v":-16.679459391914889},{"$f":"-Inputs!P155","v":-16.679459391914889},{"$f":"-Inputs!Q155","v":-16.679459391914889},{"$f":"-Inputs!R155","v":-16.679459391914889},{"$f":"-Inputs!S155","v":-16.679459391914889},{"$f":"-Inputs!T155","v":-16.098115622592225},{"$f":"-Inputs!U155","v":-16.098115622592225},{"$f":"-Inputs!V155","v":-16.098115622592228},{"$f":"-Inputs!W155","v":-16.098115622592228},{"$f":"-Inputs!X155","v":-16.098115622592228},-16.097823442514063,{"$f":"IF(Z118<=0,0,-MIN(IF(Z126/Z118>Z126,Z126,Z126/Z118),Z126))","v":-16.097823442514059},-16.097823442514063,-9.6704681924749956,0]
[{"$f":"ROW()","v":143},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I156","v":-0.71694400936674729},{"$f":"-Inputs!J156","v":-0.71694400936674729},{"$f":"-Inputs!K156","v":-0.71694400936674729},{"$f":"-Inputs!L156","v":-0.71694400936674729},{"$f":"-Inputs!M156","v":-0.71694400936674729},{"$f":"-Inputs!N156","v":-0.70630641594855348},{"$f":"-Inputs!O156","v":-0.70630641594855348},{"$f":"-Inputs!P156","v":-0.70630641594855348},{"$f":"-Inputs!Q156","v":-0.70630641594855348},{"$f":"-Inputs!R156","v":-0.70630641594855348},{"$f":"-Inputs!S156","v":-0.70630641594855348},{"$f":"-Inputs!T156","v":-0.70630641594855381},{"$f":"-Inputs!U156","v":-0.70630641594855381},{"$f":"-Inputs!V156","v":-0.70630641594855403},{"$f":"-Inputs!W156","v":-0.70630641594855381},{"$f":"-Inputs!X156","v":-0.70630641594855381},-0.70515178703406511,-0.70515178703406511,-0.70515178703406511,-0.70515178703406511,-0.70515178703406511]
[{"$f":"ROW()","v":144},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I157","v":-4.4410684951850321},{"$f":"-Inputs!J157","v":-4.4410684951850321},{"$f":"-Inputs!K157","v":-4.4410684951850321},{"$f":"-Inputs!L157","v":-4.4410684951850321},{"$f":"-Inputs!M157","v":-4.4410684951850321},{"$f":"-Inputs!N157","v":-4.4410684951850321},{"$f":"-Inputs!O157","v":-4.4410684951850321},{"$f":"-Inputs!P157","v":-4.4410684951850321},{"$f":"-Inputs!Q157","v":-4.4410684951850321},{"$f":"-Inputs!R157","v":-4.4410684951850321},{"$f":"-Inputs!S157","v":-4.4410684951850321},{"$f":"-Inputs!T157","v":-4.395673858555412},{"$f":"-Inputs!U157","v":-4.395673858555412},{"$f":"-Inputs!V157","v":-4.3956738585554112},{"$f":"-Inputs!W157","v":-4.3956738585554112},{"$f":"-Inputs!X157","v":-4.395673858555412},-1.789186300159014,0,0,0,0]
[{"$f":"ROW()","v":145},null,"Non Depreciable",null,null,null,null,null,{"$f":"-Inputs!I158","v":0},{"$f":"-Inputs!J158","v":0},{"$f":"-Inputs!K158","v":0},{"$f":"-Inputs!L158","v":0},{"$f":"-Inputs!M158","v":0},{"$f":"-Inputs!N158","v":0},{"$f":"-Inputs!O158","v":0},{"$f":"-Inputs!P158","v":0},{"$f":"-Inputs!Q158","v":0},{"$f":"-Inputs!R158","v":0},{"$f":"-Inputs!S158","v":0},{"$f":"-Inputs!T158","v":0},{"$f":"-Inputs!U158","v":0},{"$f":"-Inputs!V158","v":0},{"$f":"-Inputs!W158","v":0},{"$f":"-Inputs!X158","v":0}]
[{"$f":"ROW()","v":146},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I159","v":0},{"$f":"-Inputs!J159","v":0},{"$f":"-Inputs!K159","v":0},{"$f":"-Inputs!L159","v":0},{"$f":"-Inputs!M159","v":0},{"$f":"-Inputs!N159","v":0},{"$f":"-Inputs!O159","v":0},{"$f":"-Inputs!P159","v":0},{"$f":"-Inputs!Q159","v":0},{"$f":"-Inputs!R159","v":0},{"$f":"-Inputs!S159","v":0},{"$f":"-Inputs!T159","v":0},{"$f":"-Inputs!U159","v":0},{"$f":"-Inputs!V159","v":0},{"$f":"-Inputs!W159","v":0},{"$f":"-Inputs!X159","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Total",null,null,null,null,null,{"$f":"SUM(I141:I146)","v":-59.294781391273446},{"$f":"SUM(J141:J146)","v":-59.294781391273446},{"$f":"SUM(K141:K146)","v":-59.294781391273446},{"$f":"SUM(L141:L146)","v":-59.294781391273446},{"$f":"SUM(M141:M146)","v":-59.294781391273446},{"$f":"SUM(N141:N146)","v":-58.218897628761411},{"$f":"SUM(O141:O146)","v":-58.218897628761411},{"$f":"SUM(P141:P146)","v":-58.218897628761411},{"$f":"SUM(Q141:Q146)","v":-58.218897628761411},{"$f":"SUM(R141:R146)","v":-58.218897628761411},{"$f":"SUM(S141:S146)","v":-58.218897628761411},{"$f":"SUM(T141:T146)","v":-57.592159222809109},{"$f":"SUM(U141:U146)","v":-57.592159222809109},{"$f":"SUM(V141:V146)","v":-57.592159222809109},{"$f":"SUM(W141:W146)","v":-57.592159222809109},{"$f":"SUM(X141:X146)","v":-57.592159222809109},{"$f":"SUM(Y141:Y146)","v":-54.984224855420045},{"$f":"SUM(Z141:Z146)","v":-53.195038555261029},{"$f":"SUM(AA141:AA146)","v":-53.195038555261036},{"$f":"SUM(AB141:AB146)","v":-46.767683305221972},{"$f":"SUM(AC141:AC146)","v":-37.097215112746966}]
[{"$f":"ROW()","v":148},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I147+Inputs!I160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J147+Inputs!J160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K147+Inputs!K160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L147+Inputs!L160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M147+Inputs!M160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N147+Inputs!N160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O147+Inputs!O160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P147+Inputs!P160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q147+Inputs!Q160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R147+Inputs!R160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S147+Inputs!S160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T147+Inputs!T160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U147+Inputs!U160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V147+Inputs!V160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W147+Inputs!W160,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X147+Inputs!X160,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":149},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H106","v":1983.3674512513551},{"$f":"I125+I133+I141","v":1946.9753879256421},{"$f":"J125+J133+J141","v":1910.583324599929},1874.191261274216,1837.799197948503,1801.40713462279,1765.0150712970769,1728.6230079713639,1692.2309446456509,1655.8388813199379,1619.4468179942248,{"$f":"(S125+S133+S141-S157)*(S125+S133+S141-S157>0)","v":1583.0547546685118},{"$f":"T125+T133+T141","v":1546.6626913427988},1510.2706280170858,1473.8785646913727,1437.4865013656599,{"$f":"X125+X133+X141","v":1401.0944380399469},{"$f":"Y125+Y133+Y141","v":1364.7023747142341},1328.3103113885213,1291.9182480628083,1255.5261847370953,1219.1341214113825]
[{"$f":"ROW()","v":150},null,"Compression",null,null,null,null,{"$f":"Inputs!H107","v":332.25583446896502},314.51112890795628,{"$f":"J126+J134+J142","v":296.76642334694753},279.02171778593879,261.27701222493005,243.5323066639213,221.85286565453791,205.17340626262302,188.49394687070813,171.81448747879324,155.13502808687835,{"$f":"(S126+S134+S142-S158)*(S126+S134+S142-S158>0)","v":138.45556869496346},{"$f":"T126+T134+T142","v":122.35640101038609},106.25828538779388,90.160169765201644,74.062054142609412,{"$f":"X126+X134+X142","v":57.96393852001718},41.866115077503117,25.768291634989058,9.6704681924749956,0,0]
[{"$f":"ROW()","v":151},null,"Metering",null,null,null,null,{"$f":"Inputs!H108","v":27.247575545518835},26.530631536152086,{"$f":"J127+J135+J143","v":25.813687526785337},25.096743517418588,24.379799508051839,23.66285549868509,22.956549082736537,22.250242666787983,21.54393625083943,20.837629834890876,20.131323418942323,19.425017002993769,{"$f":"T127+T135+T143","v":18.718710587045216},18.012404171096662,17.306097755148109,16.573809588460787,{"$f":"X127+X135+X143","v":15.867503172512233},15.162351385478168,14.457199598444102,13.752047811410037,13.046896024375972,12.341744237341906]
[{"$f":"ROW()","v":152},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H109","v":74.832004143867806},70.39093564868277,{"$f":"J128+J136+J144","v":65.949867153497735},61.508798658312699,57.067730163127663,52.626661667942628,48.095933030466469,43.654864535281433,39.174572914921143,34.703866691757455,30.168162745783523,25.714692072549191,{"$f":"T128+T136+T144","v":19.434617516831914},15.012265111067425,10.580534017269837,6.1848601587144261,{"$f":"X128+X136+X144","v":1.789186300159014},0,0,0,0,0]
[{"$f":"ROW()","v":153},null,"Non Depreciable",null,null,null,null,{"$f":"Inputs!H110","v":16.075892751256454},16.075892751256454,{"$f":"J129+J137+J145","v":16.075892751256454},16.075892751256454,16.075892751256454,16.075892751256454,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,{"$f":"T129+T137+T145","v":13.3662720955921},13.3662720955921,13.3662720955921,13.3662720955921,{"$f":"X129+X137+X145","v":13.3662720955921},13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921,13.3662720955921]
[{"$f":"ROW()","v":154},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H111","v":0},0,{"$f":"J130+J138+J146","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T130+T138+T146","v":0},0,0,0,{"$f":"X130+X138+X146","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":155},null,"Total",null,null,null,null,{"$f":"SUM(H149:H154)","v":2433.7787581609632},2374.4839767696899,{"$f":"SUM(J149:J154)","v":2315.1891953784166},{"$f":"SUM(K149:K154)","v":2255.8944139871423},{"$f":"SUM(L149:L154)","v":2196.599632595869},{"$f":"SUM(M149:M154)","v":2137.3048512045957},{"$f":"SUM(N149:N154)","v":2071.2866911604101},{"$f":"SUM(O149:O154)","v":2013.0677935316485},{"$f":"SUM(P149:P154)","v":1954.8096727777117},{"$f":"SUM(Q149:Q154)","v":1896.5611374209716},{"$f":"SUM(R149:R154)","v":1838.2476043414213},{"$f":"SUM(S149:S154)","v":1780.0163045346105},{"$f":"SUM(T149:T154)","v":1720.5386925526543},{"$f":"SUM(U149:U154)","v":1662.9198547826359},{"$f":"SUM(V149:V154)","v":1605.2916383245845},{"$f":"SUM(W149:W154)","v":1547.6734973510368},1490.0813381282273,{"$f":"SUM(Y149:Y154)","v":1435.0971132728075},{"$f":"SUM(Z149:Z154)","v":1381.9020747175466},{"$f":"SUM(AA149:AA154)","v":1328.7070361622855},{"$f":"SUM(AB149:AB154)","v":1281.9393528570633},{"$f":"SUM(AC149:AC154)","v":1244.8421377443165}]
[{"$f":"ROW()","v":156},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H155-Inputs!H128,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I155-Inputs!I128,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J155-Inputs!J128,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K155-Inputs!K128,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L155-Inputs!L128,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M155-Inputs!M128,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":157},null,"Pipeline",null,null,null,null,{"$f":"H155-Inputs!H128","v":0},{"$f":"I155-Inputs!I128","v":0},{"$f":"J155-Inputs!J128","v":0},{"$f":"K155-Inputs!K128","v":0},{"$f":"L155-Inputs!L128","v":0},{"$f":"M155-Inputs!M128","v":0},null,null,null,null,null,{"$f":"(S125+S133+S141)*(S125+S133+S141<0)","v":0}]
[{"$f":"ROW()","v":158},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":159},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":160},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":161},null,"Non-depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":162},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":163},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S157:S161)","v":0}]
[{"$f":"ROW()","v":164}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2015]"}]
["Capex Account"]
[{"$f":"ROW()","v":167},"Opening Value"]
[{"$f":"ROW()","v":168},null,"Pipeline",null,null,null,null,null,{"$f":"I227+I285+I343+I401+I459+I517+I575+I633+I691+I749+I807+I865+I923+I981+I1039+I1097","v":0},2.0596624043651652,2.0933300381444195,2.1667169636542627,2.147275580409675,2.946067629569987,12.521184398926451,300.45922382892951,301.61675107362515,875.89295414960998,865.61896409686551,{"$f":"S200","v":1417.1466030632862},{"$f":"T200","v":1446.4864179325289},1440.9182704205029,1424.6185720606497,1403.9925318213911,1385.3582951924247,1367.2040533949748,1347.8114754519756,1327.5318937928571,1310.9668863353645]
[{"$f":"ROW()","v":169},null,"Compression",null,null,null,null,null,{"$f":"I228+I286+I344+I402+I460+I518+I576+I634+I692+I750+I808+I866+I924+I982+I1040+I1098","v":0},-2.9622238449107599,-1.1027407304714687,-1.2642845319607061,-1.9317650907649635,-2.2943477714173848,51.034899065533324,243.55377299429767,240.58205255490483,381.12025614557695,370.99067911216616,{"$f":"S201","v":438.59007020711618},453.70808267803528,444.92532888175566,432.82487238469429,418.01341876499919,404.46379826769004,402.06213139407038,398.86979206329806,391.57043662775311,382.30479228122886]
[{"$f":"ROW()","v":170},null,"Metering",null,null,null,null,null,{"$f":"I229+I287+I345+I403+I461+I519+I577+I635+I693+I751+I809+I867+I925+I983+I1041+I1099","v":0},0.84843676634853882,1.6250450548886917,2.1234962487107589,2.0770076187257445,4.2942603057225632,4.2081866780268351,4.0921032021891586,3.9432808848535226,3.7903661091601517,3.7250285377591199,9.2307482812306709,9.4121237135832718,11.167279774342488,11.932898407921517,11.181487702488996,14.502325424735499,19.05922006077963,21.319886318888617,21.693219397904937,21.848185967239594]
[{"$f":"ROW()","v":171},null,"Other Depreciable",null,null,null,null,null,{"$f":"I230+I288+I346+I404+I462+I520+I578+I636+I694+I752+I810+I868+I926+I984+I1042+I1100","v":0},7.5628099749201372,9.2704756338611958,9.7896809238861273,10.217902122246244,10.342071582087469,14.462549480455536,14.834475364067236,16.697286393695162,22.485961766113732,22.045028701460794,100.45201859074071,149.96026870891788,149.57982408071859,151.99739200170916,152.48415273713408,156.6586690812795,154.95862710035516,151.24910336759885,147.40174021938685,142.63107477291464]
[{"$f":"ROW()","v":172},null,"Non-depreciable",null,null,null,null,null,{"$f":"I231+I289+I347+I405+I463+I521+I579+I637+I695+I753+I811+I869+I927+I985+I1043+I1101","v":0},0,0,0,0,0,0,-0.15017912949000253,2.033743988560214,3.6952745704116765,4.4555055103530101,5.3515950807572548,5.3338808661554422,5.2924272811891457,5.487532468633006,5.4881405925970066,5.4851694825970068,5.5473083921651147,5.5473083921651147,5.5473083921651147,5.5473083921651147]
[{"$f":"ROW()","v":173},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S205","v":0},{"$f":"T205","v":0},{"$f":"U205","v":0},{"$f":"V205","v":0},{"$f":"W205","v":0},{"$f":"X205","v":0},{"$f":"Y205","v":2.8614169819496045E-14},{"$f":"Z205","v":3.520825874203351E-14},{"$f":"AA205","v":4.3302060758064909E-14},{"$f":"AB205","v":4.4733210070263278E-14}]
[{"$f":"ROW()","v":174},null,"Total",null,null,null,null,null,{"$f":"SUM(I168:I173)","v":0},{"$f":"SUM(J168:J173)","v":7.5086853007230818},{"$f":"SUM(K168:K173)","v":11.886109996422839},{"$f":"SUM(L168:L173)","v":12.815609604290444},{"$f":"SUM(M168:M173)","v":12.510420230616699},{"$f":"SUM(N168:N173)","v":15.288051745962633},{"$f":"SUM(O168:O173)","v":82.226819622942145},{"$f":"SUM(P168:P173)","v":562.78939625999362},{"$f":"SUM(Q168:Q173)","v":564.87311489563888},{"$f":"SUM(R168:R173)","v":1286.9848127408725},{"$f":"SUM(S168:S173)","v":1266.8352059586045},{"$f":"SUM(T168:T173)","v":1970.7710352231311},{"$f":"SUM(U168:U173)","v":2064.9007738992209},{"$f":"SUM(V168:V173)","v":2051.8831304385089},{"$f":"SUM(W168:W173)","v":2026.8612673236078},{"$f":"SUM(X168:X173)","v":1991.1597316186105},{"$f":"SUM(Y168:Y173)","v":1966.4682574487267},{"$f":"SUM(Z168:Z173)","v":1948.8313403423451},{"$f":"SUM(AA168:AA173)","v":1924.7975655939263},{"$f":"SUM(AB168:AB173)","v":1893.7445984300671},{"$f":"SUM(AC168:AC173)","v":1863.2982477489127}]
[{"$f":"ROW()","v":175},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I174-(I233+I291+I349+I407+I465+I523+I581+I639+I697+I755+I813+I871+I929+I987+I1045+I1103+I1161+I1219+I1277+I1335+I1393),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J174-(J233+J291+J349+J407+J465+J523+J581+J639+J697+J755+J813+J871+J929+J987+J1045+J1103+J1161+J1219+J1277+J1335+J1393),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"]
[{"$f":"ROW()","v":176},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I474","v":2.0596624043651652},{"$f":"Inputs!J474","v":4.3313024249385032E-2},{"$f":"Inputs!K474","v":8.9313035355873024E-2},{"$f":"Inputs!L474","v":2.8846820700223971E-5},{"$f":"Inputs!M474","v":0.82629262757049915},{"$f":"Inputs!N474","v":9.6182397684759167},{"$f":"Inputs!O474","v":288.06666209332582},{"$f":"Inputs!P474","v":1.3952793796782823},{"$f":"Inputs!Q474","v":579.3446393109939},{"$f":"Inputs!R474","v":0},{"$f":"Inputs!S474","v":548.69685212465515},{"$f":"Inputs!T474","v":50.088528940591701},{"$f":"Inputs!U474","v":15.522599843706516},{"$f":"Inputs!V474","v":4.8526424586667884},{"$f":"Inputs!W474","v":0.59277352416599993},{"$f":"Inputs!X474","v":2.5928162600000002},{"$f":"Inputs!Y474","v":3.6765018153272497},{"$f":"Inputs!Z474","v":2.4906871242825956},{"$f":"Inputs!AA474","v":1.6392646527961841},{"$f":"Inputs!AB474","v":5.3772569208904555},{"$f":"Inputs!AC474","v":7.6463418398391214}]
[{"$f":"ROW()","v":177},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I475","v":-2.9622238449107599},{"$f":"Inputs!J475","v":1.9097288694464851},{"$f":"Inputs!K475","v":0.11637803089430471},{"$f":"Inputs!L475","v":-0.15664871623111765},{"$f":"Inputs!M475","v":0.24403013240318169},{"$f":"Inputs!N475","v":53.329246836950709},{"$f":"Inputs!O475","v":192.60608575049136},{"$f":"Inputs!P475","v":0.1651843256669992},{"$f":"Inputs!Q475","v":148.87612781087245},{"$f":"Inputs!R475","v":0},{"$f":"Inputs!S475","v":58.526015547468184},{"$f":"Inputs!T475","v":31.463269365533119},{"$f":"Inputs!U475","v":8.8166113816929297},{"$f":"Inputs!V475","v":5.7439648052518324},{"$f":"Inputs!W475","v":3.1095675527030586},{"$f":"Inputs!X475","v":4.475624279999999},{"$f":"Inputs!Y475","v":15.613689039348445},{"$f":"Inputs!Z475","v":15.343472883507387},{"$f":"Inputs!AA475","v":11.74790587485173},{"$f":"Inputs!AB475","v":10.173213826367409},{"$f":"Inputs!AC475","v":10.183144245596575}]
[{"$f":"ROW()","v":178},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I476","v":0.84843676634853882},{"$f":"Inputs!J476","v":0.77660828854015285},{"$f":"Inputs!K476","v":0.50002137366604182},{"$f":"Inputs!L476","v":-4.3348270297064707E-2},{"$f":"Inputs!M476","v":2.2219632265287435},{"$f":"Inputs!N476","v":0},{"$f":"Inputs!O476","v":0},{"$f":"Inputs!P476","v":0},{"$f":"Inputs!Q476","v":0},{"$f":"Inputs!R476","v":8.7577204292336883E-2},{"$f":"Inputs!S476","v":5.3256358796847492},{"$f":"Inputs!T476","v":0.37973595555383516},{"$f":"Inputs!U476","v":1.9658229249151731},{"$f":"Inputs!V476","v":0.98715506409529152},{"$f":"Inputs!W476","v":1.218937943845392},{"$f":"Inputs!X476","v":3.6613055300000004},{"$f":"Inputs!Y476","v":3.603669904817977},{"$f":"Inputs!Z476","v":2.6839923451671739},{"$f":"Inputs!AA476","v":0.85033901297784764},{"$f":"Inputs!AB476","v":0.64897928355574463},{"$f":"Inputs!AC476","v":1.319119056248272}]
[{"$f":"ROW()","v":179},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I477","v":7.5628099749201372},{"$f":"Inputs!J477","v":1.9726073379477418},{"$f":"Inputs!K477","v":1.047675486178723},{"$f":"Inputs!L477","v":1.2560723514317709},{"$f":"Inputs!M477","v":1.1990622416982497},{"$f":"Inputs!N477","v":4.5550854781072898},{"$f":"Inputs!O477","v":0.98431907885852754},{"$f":"Inputs!P477","v":2.6161631257687397},{"$f":"Inputs!Q477","v":6.6125086958314707},{"$f":"Inputs!R477","v":0.62572557625552006},{"$f":"Inputs!S477","v":79.76240876225917},{"$f":"Inputs!T477","v":55.854181833294248},{"$f":"Inputs!U477","v":6.4359091871958132},{"$f":"Inputs!V477","v":9.708954008128531},{"$f":"Inputs!W477","v":7.6013157018223261},{"$f":"Inputs!X477","v":11.73449724},{"$f":"Inputs!Y477","v":2.3951545481307037},{"$f":"Inputs!Z477","v":2.6469219576195737},{"$f":"Inputs!AA477","v":2.5973132740845593},{"$f":"Inputs!AB477","v":1.7605880849605129},{"$f":"Inputs!AC477","v":2.5463546471992506}]
[{"$f":"ROW()","v":180},null,"Non-depreciable",null,null,null,null,null,{"$f":"Inputs!I478","v":0},{"$f":"Inputs!J478","v":0},{"$f":"Inputs!K478","v":0},{"$f":"Inputs!L478","v":0},{"$f":"Inputs!M478","v":0},{"$f":"Inputs!N478","v":0},{"$f":"Inputs!O478","v":-0.15017912949000253},{"$f":"Inputs!P478","v":2.1839231180502163},{"$f":"Inputs!Q478","v":1.6615305818514623},{"$f":"Inputs!R478","v":0.76023093994133395},{"$f":"Inputs!S478","v":0.7459104409142423},{"$f":"Inputs!T478","v":-1.7714214601812654E-2},{"$f":"Inputs!U478","v":-4.1453584966296239E-2},{"$f":"Inputs!V478","v":0.1951051874438603},{"$f":"Inputs!W478","v":6.0812396400056201E-4},{"$f":"Inputs!X478","v":-2.9711099999993884E-3},{"$f":"Inputs!Y478","v":0},{"$f":"Inputs!Z478","v":0},{"$f":"Inputs!AA478","v":0},{"$f":"Inputs!AB478","v":0},{"$f":"Inputs!AC478","v":0}]
[{"$f":"ROW()","v":181},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I479","v":0},{"$f":"Inputs!J479","v":0},{"$f":"Inputs!K479","v":0},{"$f":"Inputs!L479","v":0},{"$f":"Inputs!M479","v":0},{"$f":"Inputs!N479","v":0},{"$f":"Inputs!O479","v":0},{"$f":"Inputs!P479","v":0},{"$f":"Inputs!Q479","v":0},{"$f":"Inputs!R479","v":0},{"$f":"Inputs!S479","v":0},{"$f":"Inputs!T479","v":0},{"$f":"Inputs!U479","v":0},{"$f":"Inputs!V479","v":0},{"$f":"Inputs!W479","v":0},{"$f":"Inputs!X479","v":0},{"$f":"Inputs!Y479","v":2.8614169819496045E-14},{"$f":"Inputs!Z479","v":7.051191623480929E-15},{"$f":"Inputs!AA479","v":8.6635453686623003E-15},{"$f":"Inputs!AB479","v":2.1392901795131924E-15},{"$f":"Inputs!AC479","v":0}]
[{"$f":"ROW()","v":182},null,"Total",null,null,null,null,null,{"$f":"SUM(I176:I181)","v":7.5086853007230818},{"$f":"SUM(J176:J181)","v":4.7022575201837649},{"$f":"SUM(K176:K181)","v":1.7533879260949425},{"$f":"SUM(L176:L181)","v":1.0561042117242887},{"$f":"SUM(M176:M181)","v":4.4913482282006738},{"$f":"SUM(N176:N181)","v":67.50257208353392},{"$f":"SUM(O176:O181)","v":481.50688779318568},{"$f":"SUM(P176:P181)","v":6.3605499491642377},{"$f":"SUM(Q176:Q181)","v":736.49480639954936},{"$f":"SUM(R176:R181)","v":1.4735337204891907},{"$f":"SUM(S176:S181)","v":693.05682275498157},{"$f":"SUM(T176:T181)","v":137.76800188037109},{"$f":"SUM(U176:U181)","v":32.699489752544132},{"$f":"SUM(V176:V181)","v":21.487821523586305},{"$f":"SUM(W176:W181)","v":12.523202846500777},{"$f":"SUM(X176:X181)","v":22.4612722},{"$f":"SUM(Y176:Y181)","v":25.289015307624407},{"$f":"SUM(Z176:Z181)","v":23.165074310576735},{"$f":"SUM(AA176:AA181)","v":16.834822814710328},{"$f":"SUM(AB176:AB181)","v":17.960038115774125},{"$f":"SUM(AC176:AC181)","v":21.694959788883221}]
[{"$f":"ROW()","v":183},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I182-Inputs!I480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J182-Inputs!J480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K182-Inputs!K480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L182-Inputs!L480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M182-Inputs!M480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N182-Inputs!N480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O182-Inputs!O480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P182-Inputs!P480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q182-Inputs!Q480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R182-Inputs!R480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S182-Inputs!S480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T182-Inputs!T480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U182-Inputs!U480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V182-Inputs!V480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W182-Inputs!W480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X182-Inputs!X480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y182-Inputs!Y480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z182-Inputs!Z480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA182-Inputs!AA480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB182-Inputs!AB480,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC182-Inputs!AC480,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":184},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1012","v":0},{"$f":"-Inputs!J1012","v":0},{"$f":"-Inputs!K1012","v":0},{"$f":"-Inputs!L1012","v":0},{"$f":"-Inputs!M1012","v":0},{"$f":"-Inputs!N1012","v":0},{"$f":"-Inputs!O1012","v":0},{"$f":"-Inputs!P1012","v":0},{"$f":"-Inputs!Q1012","v":0},{"$f":"-Inputs!R1012","v":0},{"$f":"-Inputs!S1012","v":0},{"$f":"-Inputs!T1012","v":0},{"$f":"-Inputs!U1012","v":0},{"$f":"-Inputs!V1012","v":0},{"$f":"-Inputs!W1012","v":0},{"$f":"-Inputs!X1012","v":0},{"$f":"-Inputs!Y1012","v":0},{"$f":"-Inputs!Z1012","v":0},{"$f":"-Inputs!AA1012","v":0},{"$f":"-Inputs!AB1012","v":0},{"$f":"-Inputs!AC1012","v":0}]
[{"$f":"ROW()","v":185},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1013","v":0},{"$f":"-Inputs!J1013","v":0},{"$f":"-Inputs!K1013","v":0},{"$f":"-Inputs!L1013","v":0},{"$f":"-Inputs!M1013","v":0},{"$f":"-Inputs!N1013","v":0},{"$f":"-Inputs!O1013","v":0},{"$f":"-Inputs!P1013","v":0},{"$f":"-Inputs!Q1013","v":0},{"$f":"-Inputs!R1013","v":0},{"$f":"-Inputs!S1013","v":0},{"$f":"-Inputs!T1013","v":-8.2307753313804452E-2},{"$f":"-Inputs!U1013","v":0},{"$f":"-Inputs!V1013","v":0},{"$f":"-Inputs!W1013","v":0},{"$f":"-Inputs!X1013","v":0},{"$f":"-Inputs!Y1013","v":0},{"$f":"-Inputs!Z1013","v":0},{"$f":"-Inputs!AA1013","v":0},{"$f":"-Inputs!AB1013","v":0},{"$f":"-Inputs!AC1013","v":0}]
[{"$f":"ROW()","v":186},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1014","v":0},{"$f":"-Inputs!J1014","v":0},{"$f":"-Inputs!K1014","v":0},{"$f":"-Inputs!L1014","v":0},{"$f":"-Inputs!M1014","v":0},{"$f":"-Inputs!N1014","v":0},{"$f":"-Inputs!O1014","v":0},{"$f":"-Inputs!P1014","v":0},{"$f":"-Inputs!Q1014","v":0},{"$f":"-Inputs!R1014","v":0},{"$f":"-Inputs!S1014","v":0},{"$f":"-Inputs!T1014","v":0},{"$f":"-Inputs!U1014","v":0},{"$f":"-Inputs!V1014","v":0},{"$f":"-Inputs!W1014","v":-1.6893465301430317},{"$f":"-Inputs!X1014","v":0},{"$f":"-Inputs!Y1014","v":0},{"$f":"-Inputs!Z1014","v":0},{"$f":"-Inputs!AA1014","v":0},{"$f":"-Inputs!AB1014","v":0},{"$f":"-Inputs!AC1014","v":0}]
[{"$f":"ROW()","v":187},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1015","v":0},{"$f":"-Inputs!J1015","v":0},{"$f":"-Inputs!K1015","v":0},{"$f":"-Inputs!L1015","v":0},{"$f":"-Inputs!M1015","v":0},{"$f":"-Inputs!N1015","v":0},{"$f":"-Inputs!O1015","v":0},{"$f":"-Inputs!P1015","v":0},{"$f":"-Inputs!Q1015","v":0},{"$f":"-Inputs!R1015","v":0},{"$f":"-Inputs!S1015","v":0},{"$f":"-Inputs!T1015","v":-2.8340442896823501},{"$f":"-Inputs!U1015","v":-0.36789640674681257},{"$f":"-Inputs!V1015","v":-0.74997854373740847},{"$f":"-Inputs!W1015","v":-0.50222161736259197},{"$f":"-Inputs!X1015","v":-0.77966537558071036},{"$f":"-Inputs!Y1015","v":0},{"$f":"-Inputs!Z1015","v":0},{"$f":"-Inputs!AA1015","v":0},{"$f":"-Inputs!AB1015","v":0},{"$f":"-Inputs!AC1015","v":0}]
[{"$f":"ROW()","v":188},null,"Non Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1016","v":0},{"$f":"-Inputs!J1016","v":0},{"$f":"-Inputs!K1016","v":0},{"$f":"-Inputs!L1016","v":0},{"$f":"-Inputs!M1016","v":0},{"$f":"-Inputs!N1016","v":0},{"$f":"-Inputs!O1016","v":0},{"$f":"-Inputs!P1016","v":0},{"$f":"-Inputs!Q1016","v":0},{"$f":"-Inputs!R1016","v":0},{"$f":"-Inputs!S1016","v":0},{"$f":"-Inputs!T1016","v":0},{"$f":"-Inputs!U1016","v":0},{"$f":"-Inputs!V1016","v":0},{"$f":"-Inputs!W1016","v":0},{"$f":"-Inputs!X1016","v":0},{"$f":"-Inputs!Y1016","v":0},{"$f":"-Inputs!Z1016","v":0},{"$f":"-Inputs!AA1016","v":0},{"$f":"-Inputs!AB1016","v":0},{"$f":"-Inputs!AC1016","v":0}]
[{"$f":"ROW()","v":189},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1017","v":0},{"$f":"-Inputs!J1017","v":0},{"$f":"-Inputs!K1017","v":0},{"$f":"-Inputs!L1017","v":0},{"$f":"-Inputs!M1017","v":0},{"$f":"-Inputs!N1017","v":0},{"$f":"-Inputs!O1017","v":0},{"$f":"-Inputs!P1017","v":0},{"$f":"-Inputs!Q1017","v":0},{"$f":"-Inputs!R1017","v":0},{"$f":"-Inputs!S1017","v":0},{"$f":"-Inputs!T1017","v":0},{"$f":"-Inputs!U1017","v":0},{"$f":"-Inputs!V1017","v":0},{"$f":"-Inputs!W1017","v":0},{"$f":"-Inputs!X1017","v":0},{"$f":"-Inputs!Y1017","v":0},{"$f":"-Inputs!Z1017","v":0},{"$f":"-Inputs!AA1017","v":0},{"$f":"-Inputs!AB1017","v":0},{"$f":"-Inputs!AC1017","v":0}]
[{"$f":"ROW()","v":190},null,"Total",null,null,null,null,null,{"$f":"SUM(I184:I189)","v":0},{"$f":"SUM(J184:J189)","v":0},{"$f":"SUM(K184:K189)","v":0},{"$f":"SUM(L184:L189)","v":0},{"$f":"SUM(M184:M189)","v":0},{"$f":"SUM(N184:N189)","v":0},{"$f":"SUM(O184:O189)","v":0},{"$f":"SUM(P184:P189)","v":0},{"$f":"SUM(Q184:Q189)","v":0},{"$f":"SUM(R184:R189)","v":0},{"$f":"SUM(S184:S189)","v":0},{"$f":"SUM(T184:T189)","v":-2.9163520429961545},{"$f":"SUM(U184:U189)","v":-0.36789640674681257},{"$f":"SUM(V184:V189)","v":-0.74997854373740847},{"$f":"SUM(W184:W189)","v":-2.1915681475056239},{"$f":"SUM(X184:X189)","v":-0.77966537558071036},{"$f":"SUM(Y184:Y189)","v":0},{"$f":"SUM(Z184:Z189)","v":0},{"$f":"SUM(AA184:AA189)","v":0},{"$f":"SUM(AB184:AB189)","v":0},{"$f":"SUM(AC184:AC189)","v":0}]
[{"$f":"ROW()","v":191},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I190-(I249+I307+I365+I423+I481+I539+I597+I655+I713+I771+I829+I887+I945+I1003+I1061+I1119+I1177+I1235+I1293+I1351+I1409),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J190-(J249+J307+J365+J423+J481+J539+J597+J655+J713+J771+J829+J887+J945+J1003+J1061+J1119+J1177+J1235+J1293+J1351+J1409),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":192},null,"Pipeline",null,null,null,null,null,{"$f":"I251+I309+I367+I425+I483+I541+I599+I657+I715+I773+I831+I889+I947+I1005+I1063+I1121","v":0},-9.6453904701310055E-3,-1.5926109846030264E-2,-1.9470230065287707E-2,-2.7500578410187472E-2,-4.3122999119451749E-2,-0.12862266332277808,-0.23775213498264047,-5.0684362350090986,-10.273990052744415,-11.861988892153002,-20.748714071349006,-21.090747355732436,-21.152340818520081,-21.218813763424667,{"$f":"X251+X309+X367+X425+X483+X541+X599+X657+X715+X773+X831+X889+X947+X1005+X1063+X1121+X1179+X1237+X1295+X1353+X1411","v":-21.227052888966391},{"$f":"Y251+Y309+Y367+Y425+Y483+Y541+Y599+Y657+Y715+Y773+Y831+Y889+Y947+Y1005+Y1063+Y1121+Y1179+Y1237+Y1295+Y1353+Y1411","v":-21.830743612777272},-21.883265067281947,-21.918846311914557,-21.942264378383069,-22.01908233439579]
[{"$f":"ROW()","v":193},null,"Compression",null,null,null,null,null,{"$f":"I252+I310+I368+I426+I484+I542+I600+I658+I716+I774+I832+I890+I948+I1006+I1064+I1122","v":0},-5.0245755007194075E-2,-0.27792183238354223,-0.51083184257313963,-0.60661281305560333,0,-8.7211821727019939E-2,-3.1369047650598429,-8.3379242202003621,-10.12957703341077,-10.147766654328617,-16.262949141300236,-17.599365177972548,-17.844421302313183,-17.921021172398181,{"$f":"X252+X310+X368+X426+X484+X542+X600+X658+X716+X774+X832+X890+X948+X1006+X1064+X1122+X1180+X1238+X1296+X1354+X1412","v":-18.025244777309151},-18.015355912968108,-18.535812214279723,-19.047261310396635,-19.438858172891692,-19.777965300437273]
[{"$f":"ROW()","v":194},null,"Metering",null,null,null,null,null,{"$f":"I253+I311+I369+I427+I485+I543+I601+I659+I717+I775+I833+I891+I949+I1007+I1065+I1123","v":0},0,-1.5701798439748148E-3,-3.1403596879496297E-3,-4.7105395319244452E-3,-8.6073627695728239E-2,-0.11608347583767702,-0.14882231733563575,-0.1529147756933697,-0.1529147756933697,-0.1529147756933697,-0.19836052320123415,-0.21066686415595659,-0.2215364305162634,-0.28100211913487994,{"$f":"X253+X311+X369+X427+X485+X543+X601+X659+X717+X775+X833+X891+X949+X1007+X1065+X1123+X1181+X1239+X1297+X1355+X1413","v":-0.3404678077534965},0.95322473122615392,-0.42332608705818564,-0.47700593396152913,-0.49401271422108606,-0.50699229989220096]
[{"$f":"ROW()","v":195},null,"Other Depreciable",null,null,null,null,null,{"$f":"I254+I312+I370+I428+I486+I544+I602+I660+I718+I776+I834+I892+I950+I1008+I1066+I1124","v":0},-0.26494167900668369,-0.52847019615379009,-0.8278511530716548,-1.0748927818570257,-0.43460757973922065,-0.61239319524682623,-0.75335209614081522,-0.82383332341289994,-1.0666586409084597,-1.3554188729792531,-3.5118874254347396,-6.4484574086483066,-6.5414075434005685,-6.6123333490348255,{"$f":"X254+X312+X370+X428+X486+X544+X602+X660+X718+X776+X834+X892+X950+X1008+X1066+X1124+X1182+X1240+X1298+X1356+X1414","v":-6.7803155202738568},-4.0951965290550341,-6.3564456903759057,-6.444676422296558,-6.5312535314327107,-6.5899398009313934]
[{"$f":"ROW()","v":196},null,"Non-depreciable",null,null,null,null,null,{"$f":"I255+I313+I371+I429+I487+I545+I603+I661+I719+I777+I835+I893+I951+I1009+I1067+I1125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X255+X313+X371+X429+X487+X545+X603+X661+X719+X777+X835+X893+X951+X1009+X1067+X1125+X1183+X1241+X1299+X1357+X1415","v":0},6.2138909568108282E-2,0,0,0,0]
[{"$f":"ROW()","v":197},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I256+I314+I372+I430+I488+I546+I604+I662+I720+I778+I836+I894+I952+I1010+I1068+I1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X256+X314+X372+X430+X488+X546+X604+X662+X720+X778+X836+X894+X952+X1010+X1068+X1126+X1184+X1242+X1300+X1358+X1416","v":0},0,-4.5710270094346589E-16,-5.6974335263090472E-16,-7.0814086731482156E-16,-7.4231538033847196E-16]
[{"$f":"ROW()","v":198},null,"Total",null,null,null,null,null,{"$f":"SUM(I192:I197)","v":0},{"$f":"SUM(J192:J197)","v":-0.3248328244840088},{"$f":"SUM(K192:K197)","v":-0.82388831822733744},{"$f":"SUM(L192:L197)","v":-1.3612935853980317},{"$f":"SUM(M192:M197)","v":-1.713716712854741},{"$f":"SUM(N192:N197)","v":-0.56380420655440067},{"$f":"SUM(O192:O197)","v":-0.94431115613430128},{"$f":"SUM(P192:P197)","v":-4.276831313518934},{"$f":"SUM(Q192:Q197)","v":-14.383108554315731},{"$f":"SUM(R192:R197)","v":-21.623140502757014},{"$f":"SUM(S192:S197)","v":-23.518089195154243},{"$f":"SUM(T192:T197)","v":-40.721911161285206},{"$f":"SUM(U192:U197)","v":-45.349236806509246},{"$f":"SUM(V192:V197)","v":-45.759706094750101},{"$f":"SUM(W192:W197)","v":-46.033170403992557},{"$f":"SUM(X192:X197)","v":-46.373080994302896},{"$f":"SUM(Y192:Y197)","v":-42.925932414006155},-47.198849058995762,{"$f":"SUM(AA192:AA197)","v":-47.88778997856928},{"$f":"SUM(AB192:AB197)","v":-48.406388796928553},{"$f":"SUM(AC192:AC197)","v":-48.893979735656657}]
[{"$f":"ROW()","v":199},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I198+Inputs!I741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J198+Inputs!J741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K198+Inputs!K741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L198+Inputs!L741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M198+Inputs!M741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N198+Inputs!N741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O198+Inputs!O741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P198+Inputs!P741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q198+Inputs!Q741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R198+Inputs!R741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S198+Inputs!S741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T198+Inputs!T741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U198+Inputs!U741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V198+Inputs!V741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W198+Inputs!W741,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X198+Inputs!X741,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":200},null,"Pipeline",null,null,null,null,null,{"$f":"I168+I176+I184+I192","v":2.0596624043651652},{"$f":"J168+J176+J184+J192","v":2.0933300381444195},2.1667169636542623,2.147275580409675,2.9460676295699866,12.521184398926451,300.45922382892945,301.61675107362515,875.89295414960998,865.61896409686551,{"$f":"S168+S176+S184+S192-S208","v":1417.1466030632862},{"$f":"T168+T176+T184+T192","v":1446.4864179325289},1440.9182704205029,1424.6185720606497,1403.9925318213911,{"$f":"X168+X176+X184+X192","v":1385.3582951924247},{"$f":"MAX(Y168+Y176+Y184+Y192,0)","v":1367.2040533949748},{"$f":"Z168+Z176+Z184+Z192","v":1347.8114754519756},1327.5318937928571,1310.9668863353645,1296.5941458408079]
[{"$f":"ROW()","v":201},null,"Compression",null,null,null,null,null,-2.9622238449107599,{"$f":"J169+J177+J185+J193","v":-1.1027407304714687},-1.2642845319607061,-1.9317650907649635,-2.2943477714173852,51.034899065533324,243.55377299429767,240.58205255490483,381.12025614557689,370.99067911216616,{"$f":"S169+S177+S185+S193-S209","v":438.59007020711618},{"$f":"T169+T177+T185+T193","v":453.70808267803528},444.92532888175566,432.82487238469429,418.01341876499919,{"$f":"X169+X177+X185+X193","v":404.46379826769004},{"$f":"MAX(Y169+Y177+Y185+Y193,0)","v":402.06213139407038},{"$f":"Z169+Z177+Z185+Z193","v":398.86979206329806},391.57043662775311,382.30479228122886,372.70997122638812]
[{"$f":"ROW()","v":202},null,"Metering",null,null,null,null,null,0.84843676634853882,{"$f":"J170+J178+J186+J194","v":1.6250450548886917},2.1234962487107585,2.0770076187257445,4.2942603057225632,4.2081866780268351,4.0921032021891577,3.943280884853523,3.790366109160153,3.725028537759119,9.2307482812306709,{"$f":"T170+T178+T186+T194","v":9.4121237135832718},11.167279774342488,11.932898407921517,11.181487702488996,{"$f":"X170+X178+X186+X194","v":14.502325424735499},19.05922006077963,{"$f":"Z170+Z178+Z186+Z194","v":21.319886318888617},21.693219397904937,21.848185967239594,22.660312723595666]
[{"$f":"ROW()","v":203},null,"Other Depreciable",null,null,null,null,null,7.5628099749201372,{"$f":"J171+J179+J187+J195","v":9.270475633861194},9.7896809238861273,10.217902122246244,10.342071582087469,14.462549480455538,14.834475364067238,16.697286393695158,22.485961766113732,22.04502870146079,100.45201859074071,{"$f":"T171+T179+T187+T195","v":149.96026870891788},149.57982408071859,151.99739200170916,152.48415273713408,{"$f":"X171+X179+X187+X195","v":156.6586690812795},154.95862710035516,{"$f":"Z171+Z179+Z187+Z195","v":151.24910336759885},147.40174021938685,142.63107477291464,138.58748961918249]
[{"$f":"ROW()","v":204},null,"Non-depreciable",null,null,null,null,null,0,{"$f":"J172+J180+J188+J196","v":0},0,0,0,0,-0.15017912949000253,2.033743988560214,3.6952745704116765,4.4555055103530101,5.3515950807572548,{"$f":"T172+T180+T188+T196","v":5.3338808661554422},5.2924272811891457,5.487532468633006,5.4881405925970066,{"$f":"X172+X180+X188+X196","v":5.4851694825970068},5.5473083921651147,{"$f":"Z172+Z180+Z188+Z196","v":5.5473083921651147},5.5473083921651147,5.5473083921651147,5.5473083921651147]
[{"$f":"ROW()","v":205},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J173+J181+J189+J197","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T173+T181+T189+T197","v":0},0,0,0,{"$f":"X173+X181+X189+X197","v":0},2.8614169819496045E-14,{"$f":"Z173+Z181+Z189+Z197","v":3.520825874203351E-14},4.3302060758064909E-14,4.4733210070263278E-14,4.3990894689924805E-14]
[{"$f":"ROW()","v":206},null,"Total",null,null,null,null,null,{"$f":"SUM(I200:I205)","v":7.5086853007230818},{"$f":"SUM(J200:J205)","v":11.886109996422837},{"$f":"SUM(K200:K205)","v":12.815609604290442},{"$f":"SUM(L200:L205)","v":12.510420230616699},{"$f":"SUM(M200:M205)","v":15.288051745962633},{"$f":"SUM(N200:N205)","v":82.226819622942145},{"$f":"SUM(O200:O205)","v":562.78939625999351},{"$f":"SUM(P200:P205)","v":564.87311489563888},{"$f":"SUM(Q200:Q205)","v":1286.9848127408723},{"$f":"SUM(R200:R205)","v":1266.8352059586045},{"$f":"SUM(S200:S205)","v":1970.7710352231311},{"$f":"SUM(T200:T205)","v":2064.9007738992209},{"$f":"SUM(U200:U205)","v":2051.8831304385089},{"$f":"SUM(V200:V205)","v":2026.8612673236078},{"$f":"SUM(W200:W205)","v":1991.1597316186105},{"$f":"SUM(X200:X205)","v":1966.4682574487267},{"$f":"SUM(Y200:Y205)","v":1948.8313403423451},{"$f":"SUM(Z200:Z205)","v":1924.7975655939263},{"$f":"SUM(AA200:AA205)","v":1893.7445984300671},{"$f":"SUM(AB200:AB205)","v":1863.2982477489127},{"$f":"SUM(AC200:AC205)","v":1836.0992278021392}]
[{"$f":"ROW()","v":207},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I206-Inputs!I220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J206-Inputs!J220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K206-Inputs!K220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L206-Inputs!L220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M206-Inputs!M220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N206-(N265+N323+N381+N439+N497+N555+N613+N671+N729+N787+N845+N903+N961+N1019+N1077+N1135+N1193+N1251+N1309+N1367+N1425),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(X206-(X265+X323+X381+X439+X497+X555+X613+X671+X729+X787+X845+X903+X961+X1019+X1077+X1135+X1193+X1251+X1309+X1367+X1425),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y206-(Y265+Y323+Y381+Y439+Y497+Y555+Y613+Y671+Y729+Y787+Y845+Y903+Y961+Y1019+Y1077+Y1135+Y1193+Y1251+Y1309+Y1367+Y1425),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z206-(Z265+Z323+Z381+Z439+Z497+Z555+Z613+Z671+Z729+Z787+Z845+Z903+Z961+Z1019+Z1077+Z1135+Z1193+Z1251+Z1309+Z1367+Z1425),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":208},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S267+S325+S383+S441+S557+S615+S673+S731+S789+S847+S905+S963+S1021+S1079+S1137","v":-14.692775733918511}]
[{"$f":"ROW()","v":209},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.221142201810412]
[{"$f":"ROW()","v":210},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.33299863948017244]
[{"$f":"ROW()","v":211},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":212},null,"Non-depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.15017912949000253]
[{"$f":"ROW()","v":213},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":214},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S208:S213)","v":-34.397095704699105}]
[{"$f":"ROW()","v":215}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2015]"}]
["2000 Capex"]
[{"$f":"ROW()","v":218},"Life"]
[{"$f":"ROW()","v":219},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"J219-1","v":69},{"$f":"K219-1","v":68},{"$f":"L219-1","v":67},{"$f":"M219-1","v":66},{"$f":"N219-1","v":65},64,63,62,61,60,59,58,57,56,55,54,53,52,51]
[{"$f":"ROW()","v":220},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"J220-1","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":221},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":222},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":223},null,"Non Depreciable"]
[{"$f":"ROW()","v":224},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"J224-1","v":61.598995281445561},{"$f":"K224-1","v":60.598995281445561},{"$f":"L224-1","v":59.598995281445561},{"$f":"M224-1","v":58.598995281445561},{"$f":"N224-1","v":57.598995281445561},{"$f":"O224-1","v":56.598995281445561},{"$f":"P224-1","v":55.598995281445561},{"$f":"Q224-1","v":54.598995281445561},{"$f":"R224-1","v":53.598995281445561},{"$f":"S224-1","v":52.598995281445561},{"$f":"T224-1","v":51.598995281445561},{"$f":"U224-1","v":50.598995281445561},{"$f":"V224-1","v":49.598995281445561},{"$f":"W224-1","v":48.598995281445561},{"$f":"X224-1","v":47.598995281445561},{"$f":"Y224-1","v":46.598995281445561},{"$f":"Z224-1","v":45.598995281445561},{"$f":"AA224-1","v":44.598995281445561},{"$f":"AB224-1","v":43.598995281445561}]
[{"$f":"ROW()","v":225}]
[{"$f":"ROW()","v":226},"Opening Value"]
[{"$f":"ROW()","v":227},null,"Pipeline",null,null,null,null,null,{"$f":"H259","v":0},2.0596624043651652,2.0500170138950344,2.0403716234249036,2.0307262329547728,2.021080842484642,1.991657093850854,1.9622333452170659,1.9328095965832779,1.9033858479494898,1.8739620993157018,{"$f":"S259","v":1.8445383506819137},{"$f":"T259","v":1.8137960448372152},1.7830537389925167,1.7523114331478182,1.7215691273031197,1.6908268214584212,1.6600845156137227,1.6293422097690242,1.5985999039243257,1.5678575980796272]
[{"$f":"ROW()","v":228},null,"Compression",null,null,null,null,null,0,-2.9622238449107599,-3.0124695999179538,-3.0627153549251478,-3.1129611099323418,-3.1632068649395357,-3.1632068649395357,-3.1632068649395357,-3.1632068649395357,-3.1632068649395357,-3.1632068649395357,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,"Metering",null,null,null,null,null,0,0.84843676634853882,0.84843676634853882,0.84843676634853882,0.84843676634853882,0.84843676634853882,0.83146803102156808,0.81449929569459734,0.7975305603676266,0.78056182504065585,0.76359308971368511,0.74662435438671437,0.72795874552704654,0.7092931366673787,0.69062752780771086,0.67196191894804302,0.65329631008837519,0.63463070122870735,0.61596509236903951,0.59729948350937168,0.57863387464970384]
[{"$f":"ROW()","v":230},null,"Other Depreciable",null,null,null,null,null,0,7.5628099749201372,7.2978682959134531,7.032926616906769,6.7679849379000849,6.5030432588934008,6.2509495930627299,5.998855927232059,5.746762261401388,5.4946685955707171,5.2425749297400461,4.9904812639093752,4.1420803997329347,3.8925563365374662,3.6430322733419978,3.3935082101465293,3.1439841469510608,2.9343852038209901,2.7247862606909194,2.5151873175608488,2.3055883744307781]
[{"$f":"ROW()","v":231},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]
[{"$f":"ROW()","v":232},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"H264","v":0},{"$f":"I264","v":0},{"$f":"J264","v":0},{"$f":"K264","v":0},{"$f":"L264","v":0},{"$f":"M264","v":0},{"$f":"N264","v":0},{"$f":"O264","v":0},{"$f":"P264","v":0},{"$f":"Q264","v":0},{"$f":"R264","v":0},{"$f":"S264","v":0},{"$f":"T264","v":0},{"$f":"U264","v":0},{"$f":"V264","v":0},{"$f":"W264","v":0},{"$f":"X264","v":0},{"$f":"Y264","v":0},{"$f":"Z264","v":0},{"$f":"AA264","v":0},{"$f":"AB264","v":0}]
[{"$f":"ROW()","v":233},null,"Total",null,null,null,null,null,{"$f":"SUM(I227:I232)","v":0},{"$f":"SUM(J227:J232)","v":7.5086853007230818},{"$f":"SUM(K227:K232)","v":7.183852476239073},{"$f":"SUM(L227:L232)","v":6.8590196517550641},{"$f":"SUM(M227:M232)","v":6.5341868272710553},{"$f":"SUM(N227:N232)","v":6.2093540027870464},{"$f":"SUM(O227:O232)","v":5.910867852995616},{"$f":"SUM(P227:P232)","v":5.6123817032041865},{"$f":"SUM(Q227:Q232)","v":5.313895553412757},{"$f":"SUM(R227:R232)","v":5.0154094036213266},{"$f":"SUM(S227:S232)","v":4.7169232538298971},{"$f":"SUM(T227:T232)","v":7.5816439689780033},{"$f":"SUM(U227:U232)","v":6.6838351900971968},{"$f":"SUM(V227:V232)","v":6.3849032121973615},{"$f":"SUM(W227:W232)","v":6.085971234297527},{"$f":"SUM(X227:X232)","v":5.7870392563976925},{"$f":"SUM(Y227:Y232)","v":5.4881072784978571},{"$f":"SUM(Z227:Z232)","v":5.2291004206634204},{"$f":"SUM(AA227:AA232)","v":4.9700935628289837},{"$f":"SUM(AB227:AB232)","v":4.7110867049945462},{"$f":"SUM(AC227:AC232)","v":4.4520798471601086}]
[{"$f":"ROW()","v":234},"Capex"]
[{"$f":"ROW()","v":235},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I$474","v":2.0596624043651652}]
[{"$f":"ROW()","v":236},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I$475","v":-2.9622238449107599}]
[{"$f":"ROW()","v":237},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I$476","v":0.84843676634853882}]
[{"$f":"ROW()","v":238},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I$477","v":7.5628099749201372}]
[{"$f":"ROW()","v":239},null,"Non Depreciable",null,null,null,null,null,{"$f":"Inputs!I$478","v":0}]
[{"$f":"ROW()","v":240},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I$479","v":0}]
[{"$f":"ROW()","v":241},null,"Total",null,null,null,null,null,{"$f":"SUM(I235:I240)","v":7.5086853007230818}]
[{"$f":"ROW()","v":242},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":243},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T884","v":0},{"$f":"-Inputs!U884","v":0},{"$f":"-Inputs!V884","v":0},{"$f":"-Inputs!W884","v":0},{"$f":"-Inputs!X884","v":0},{"$f":"-Inputs!Y884","v":0},{"$f":"-Inputs!Z884","v":0},{"$f":"-Inputs!AA884","v":0},{"$f":"-Inputs!AB884","v":0},{"$f":"-Inputs!AC884","v":0}]
[{"$f":"ROW()","v":244},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T885","v":0},{"$f":"-Inputs!U885","v":0},{"$f":"-Inputs!V885","v":0},{"$f":"-Inputs!W885","v":0},{"$f":"-Inputs!X885","v":0},{"$f":"-Inputs!Y885","v":0},{"$f":"-Inputs!Z885","v":0},{"$f":"-Inputs!AA885","v":0},{"$f":"-Inputs!AB885","v":0},{"$f":"-Inputs!AC885","v":0}]
[{"$f":"ROW()","v":245},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T886","v":0},{"$f":"-Inputs!U886","v":0},{"$f":"-Inputs!V886","v":0},{"$f":"-Inputs!W886","v":0},{"$f":"-Inputs!X886","v":0},{"$f":"-Inputs!Y886","v":0},{"$f":"-Inputs!Z886","v":0},{"$f":"-Inputs!AA886","v":0},{"$f":"-Inputs!AB886","v":0},{"$f":"-Inputs!AC886","v":0}]
[{"$f":"ROW()","v":246},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T887","v":-0.59887680098097162},{"$f":"-Inputs!U887","v":0},{"$f":"-Inputs!V887","v":0},{"$f":"-Inputs!W887","v":0},{"$f":"-Inputs!X887","v":0},{"$f":"-Inputs!Y887","v":0},{"$f":"-Inputs!Z887","v":0},{"$f":"-Inputs!AA887","v":0},{"$f":"-Inputs!AB887","v":0},{"$f":"-Inputs!AC887","v":0}]
[{"$f":"ROW()","v":247},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T888","v":0},{"$f":"-Inputs!U888","v":0},{"$f":"-Inputs!V888","v":0},{"$f":"-Inputs!W888","v":0},{"$f":"-Inputs!X888","v":0},{"$f":"-Inputs!Y888","v":0},{"$f":"-Inputs!Z888","v":0},{"$f":"-Inputs!AA888","v":0},{"$f":"-Inputs!AB888","v":0},{"$f":"-Inputs!AC888","v":0}]
[{"$f":"ROW()","v":248},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T889","v":0},{"$f":"-Inputs!U889","v":0},{"$f":"-Inputs!V889","v":0},{"$f":"-Inputs!W889","v":0},{"$f":"-Inputs!X889","v":0},{"$f":"-Inputs!Y889","v":0},{"$f":"-Inputs!Z889","v":0},{"$f":"-Inputs!AA889","v":0},{"$f":"-Inputs!AB889","v":0},{"$f":"-Inputs!AC889","v":0}]
[{"$f":"ROW()","v":249},null,"Total",null,null,null,null,null,{"$f":"SUM(I243:I248)","v":0},{"$f":"SUM(J243:J248)","v":0},{"$f":"SUM(K243:K248)","v":0},{"$f":"SUM(L243:L248)","v":0},{"$f":"SUM(M243:M248)","v":0},{"$f":"SUM(N243:N248)","v":0},{"$f":"SUM(O243:O248)","v":0},{"$f":"SUM(P243:P248)","v":0},{"$f":"SUM(Q243:Q248)","v":0},{"$f":"SUM(R243:R248)","v":0},{"$f":"SUM(S243:S248)","v":0},{"$f":"SUM(T243:T248)","v":-0.59887680098097162},{"$f":"SUM(U243:U248)","v":0},{"$f":"SUM(V243:V248)","v":0},{"$f":"SUM(W243:W248)","v":0},{"$f":"SUM(X243:X248)","v":0},{"$f":"SUM(Y243:Y248)","v":0},{"$f":"SUM(Z243:Z248)","v":0},{"$f":"SUM(AA243:AA248)","v":0},{"$f":"SUM(AB243:AB248)","v":0},{"$f":"SUM(AC243:AC248)","v":0}]
[{"$f":"ROW()","v":250},"Depreciation"]
[{"$f":"ROW()","v":251},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I615","v":0},{"$f":"-Inputs!J615","v":-9.6453904701310055E-3},{"$f":"-Inputs!K615","v":-9.6453904701310055E-3},{"$f":"-Inputs!L615","v":-9.6453904701310055E-3},{"$f":"-Inputs!M615","v":-9.6453904701310055E-3},{"$f":"-Inputs!N615","v":-2.9423748633788074E-2},{"$f":"-Inputs!O615","v":-2.9423748633788074E-2},{"$f":"-Inputs!P615","v":-2.9423748633788074E-2},{"$f":"-Inputs!Q615","v":-2.9423748633788074E-2},{"$f":"-Inputs!R615","v":-2.9423748633788074E-2},{"$f":"-Inputs!S615","v":-2.9423748633788074E-2},{"$f":"-Inputs!T615","v":-3.0742305844698562E-2},{"$f":"-Inputs!U615","v":-3.0742305844698562E-2},{"$f":"-Inputs!V615","v":-3.0742305844698562E-2},{"$f":"-Inputs!W615","v":-3.0742305844698569E-2},{"$f":"-Inputs!X615","v":-3.0742305844698569E-2},{"$f":"-MIN((Y227/Y219)*(Y227>0),Y227)","v":-3.0742305844698569E-2},{"$f":"-MIN((Z227/Z219)*(Z227>0),Z227)","v":-3.0742305844698569E-2},-3.0742305844698569E-2,-3.0742305844698573E-2,-3.0742305844698573E-2]
[{"$f":"ROW()","v":252},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I616","v":0},{"$f":"-Inputs!J616","v":-5.0245755007194075E-2},{"$f":"-Inputs!K616","v":-5.0245755007194075E-2},{"$f":"-Inputs!L616","v":-5.0245755007194075E-2},{"$f":"-Inputs!M616","v":-5.0245755007194075E-2},{"$f":"-Inputs!N616","v":0},{"$f":"-Inputs!O616","v":0},{"$f":"-Inputs!P616","v":0},{"$f":"-Inputs!Q616","v":0},{"$f":"-Inputs!R616","v":0},{"$f":"-Inputs!S616","v":0},{"$f":"-Inputs!T616","v":0},{"$f":"-Inputs!U616","v":0},{"$f":"-Inputs!V616","v":0},{"$f":"-Inputs!W616","v":0},{"$f":"-Inputs!X616","v":0},{"$f":"-MIN((Y228/Y220)*(Y228>0),Y228)","v":0},{"$f":"-MIN((Z228/Z220)*(Z228>0),Z228)","v":0},0,0,0]
[{"$f":"ROW()","v":253},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I617","v":0},{"$f":"-Inputs!J617","v":0},{"$f":"-Inputs!K617","v":0},{"$f":"-Inputs!L617","v":0},{"$f":"-Inputs!M617","v":0},{"$f":"-Inputs!N617","v":-1.6968735326970776E-2},{"$f":"-Inputs!O617","v":-1.6968735326970776E-2},{"$f":"-Inputs!P617","v":-1.6968735326970776E-2},{"$f":"-Inputs!Q617","v":-1.6968735326970776E-2},{"$f":"-Inputs!R617","v":-1.6968735326970776E-2},{"$f":"-Inputs!S617","v":-1.6968735326970776E-2},{"$f":"-Inputs!T617","v":-1.8665608859667861E-2},{"$f":"-Inputs!U617","v":-1.8665608859667865E-2},{"$f":"-Inputs!V617","v":-1.8665608859667861E-2},{"$f":"-Inputs!W617","v":-1.8665608859667865E-2},{"$f":"-Inputs!X617","v":-1.8665608859667865E-2},-1.8665608859667861E-2,-1.8665608859667865E-2,-1.8665608859667865E-2,-1.8665608859667865E-2,-1.8665608859667865E-2]
[{"$f":"ROW()","v":254},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I618","v":0},{"$f":"-Inputs!J618","v":-0.26494167900668369},{"$f":"-Inputs!K618","v":-0.26494167900668369},{"$f":"-Inputs!L618","v":-0.26494167900668369},{"$f":"-Inputs!M618","v":-0.26494167900668369},{"$f":"-Inputs!N618","v":-0.25209366583067117},{"$f":"-Inputs!O618","v":-0.25209366583067117},{"$f":"-Inputs!P618","v":-0.25209366583067117},{"$f":"-Inputs!Q618","v":-0.25209366583067117},{"$f":"-Inputs!R618","v":-0.25209366583067117},{"$f":"-Inputs!S618","v":-0.25209366583067117},{"$f":"-Inputs!T618","v":-0.2495240631954686},{"$f":"-Inputs!U618","v":-0.24952406319546863},{"$f":"-Inputs!V618","v":-0.24952406319546863},{"$f":"-Inputs!W618","v":-0.24952406319546863},{"$f":"-Inputs!X618","v":-0.24952406319546863},-0.20959894313007071,-0.20959894313007071,-0.20959894313007071,-0.20959894313007074,-0.20959894313007074]
[{"$f":"ROW()","v":255},null,"Non Depreciable",null,null,null,null,null,{"$f":"-Inputs!I619","v":0},{"$f":"-Inputs!J619","v":0},{"$f":"-Inputs!K619","v":0},{"$f":"-Inputs!L619","v":0},{"$f":"-Inputs!M619","v":0},{"$f":"-Inputs!N619","v":0},{"$f":"-Inputs!O619","v":0},{"$f":"-Inputs!P619","v":0},{"$f":"-Inputs!Q619","v":0},{"$f":"-Inputs!R619","v":0},{"$f":"-Inputs!S619","v":0},{"$f":"-Inputs!T619","v":0},{"$f":"-Inputs!U619","v":0},{"$f":"-Inputs!V619","v":0},{"$f":"-Inputs!W619","v":0},{"$f":"-Inputs!X619","v":0},{"$f":"IF(Y231<0,-Y231,0)","v":0},{"$f":"IF(Z231<0,-Z231,0)","v":0},{"$f":"IF(AA231<0,-AA231,0)","v":0},0,0]
[{"$f":"ROW()","v":256},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I620","v":0},{"$f":"-Inputs!J620","v":0},{"$f":"-Inputs!K620","v":0},{"$f":"-Inputs!L620","v":0},{"$f":"-Inputs!M620","v":0},{"$f":"-Inputs!N620","v":0},{"$f":"-Inputs!O620","v":0},{"$f":"-Inputs!P620","v":0},{"$f":"-Inputs!Q620","v":0},{"$f":"-Inputs!R620","v":0},{"$f":"-Inputs!S620","v":0},{"$f":"-Inputs!T620","v":0},{"$f":"-Inputs!U620","v":0},{"$f":"-Inputs!V620","v":0},{"$f":"-Inputs!W620","v":0},{"$f":"-Inputs!X620","v":0},{"$f":"-MIN((Y232/Y224)*(Y232>0),Y232)","v":0},{"$f":"-MIN((Z232/Z224)*(Z232>0),Z232)","v":0},{"$f":"-MIN((AA232/AA224)*(AA232>0),AA232)","v":0},{"$f":"-MIN((AB232/AB224)*(AB232>0),AB232)","v":0},{"$f":"-MIN((AC232/AC224)*(AC232>0),AC232)","v":0}]
[{"$f":"ROW()","v":257},null,"Total",null,null,null,null,null,{"$f":"SUM(I251:I256)","v":0},{"$f":"SUM(J251:J256)","v":-0.3248328244840088},{"$f":"SUM(K251:K256)","v":-0.3248328244840088},{"$f":"SUM(L251:L256)","v":-0.3248328244840088},{"$f":"SUM(M251:M256)","v":-0.3248328244840088},{"$f":"SUM(N251:N256)","v":-0.29848614979143001},{"$f":"SUM(O251:O256)","v":-0.29848614979143001},{"$f":"SUM(P251:P256)","v":-0.29848614979143001},{"$f":"SUM(Q251:Q256)","v":-0.29848614979143001},{"$f":"SUM(R251:R256)","v":-0.29848614979143001},{"$f":"SUM(S251:S256)","v":-0.29848614979143001},{"$f":"SUM(T251:T256)","v":-0.29893197789983506},{"$f":"SUM(U251:U256)","v":-0.29893197789983506},{"$f":"SUM(V251:V256)","v":-0.29893197789983506},{"$f":"SUM(W251:W256)","v":-0.29893197789983506},{"$f":"SUM(X251:X256)","v":-0.29893197789983506},{"$f":"SUM(Y251:Y256)","v":-0.25900685783443717},{"$f":"SUM(Z251:Z256)","v":-0.25900685783443717},{"$f":"SUM(AA251:AA256)","v":-0.25900685783443717},{"$f":"SUM(AB251:AB256)","v":-0.25900685783443717},{"$f":"SUM(AC251:AC256)","v":-0.25900685783443717}]
[{"$f":"ROW()","v":258},"Closing Value"]
[{"$f":"ROW()","v":259},null,"Pipeline",null,null,null,null,null,{"$f":"I227+I235+I243+I251","v":2.0596624043651652},{"$f":"J227+J235+J243+J251","v":2.0500170138950344},2.0403716234249036,2.0307262329547728,2.021080842484642,1.991657093850854,1.9622333452170659,1.9328095965832779,1.9033858479494898,1.8739620993157018,{"$f":"(S227+S235+S243+S251-S267)*(S227+S235+S243+S251-S267>0)","v":1.8445383506819137},{"$f":"T227+T235+T243+T251","v":1.8137960448372152},1.7830537389925167,1.7523114331478182,1.7215691273031197,1.6908268214584212,{"$f":"MAX(Y227+Y235+Y243+Y251,0)","v":1.6600845156137227},1.6293422097690242,1.5985999039243257,1.5678575980796272,1.5371152922349287]
[{"$f":"ROW()","v":260},null,"Compression",null,null,null,null,null,-2.9622238449107599,{"$f":"J228+J236+J244+J252","v":-3.0124695999179538},-3.0627153549251478,-3.1129611099323418,-3.1632068649395357,-3.1632068649395357,-3.1632068649395357,-3.1632068649395357,-3.1632068649395357,-3.1632068649395357,0,{"$f":"T228+T236+T244+T252","v":0},0,0,0,0,{"$f":"MAX(Y228+Y236+Y244+Y252,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":261},null,"Metering",null,null,null,null,null,0.84843676634853882,{"$f":"J229+J237+J245+J253","v":0.84843676634853882},0.84843676634853882,0.84843676634853882,0.84843676634853882,0.83146803102156808,0.81449929569459734,0.7975305603676266,0.78056182504065585,0.76359308971368511,0.74662435438671437,{"$f":"T229+T237+T245+T253","v":0.72795874552704654},0.7092931366673787,0.69062752780771086,0.67196191894804302,{"$f":"X229+X237+X245+X253","v":0.65329631008837519},0.63463070122870735,0.61596509236903951,0.59729948350937168,0.57863387464970384,0.559968265790036]
[{"$f":"ROW()","v":262},null,"Other Depreciable",null,null,null,null,null,7.5628099749201372,{"$f":"J230+J238+J246+J254","v":7.2978682959134531},7.032926616906769,6.7679849379000849,6.5030432588934008,6.2509495930627299,5.998855927232059,5.746762261401388,5.4946685955707171,5.2425749297400461,4.9904812639093752,{"$f":"T230+T238+T246+T254","v":4.1420803997329347},3.8925563365374662,3.6430322733419978,3.3935082101465293,{"$f":"X230+X238+X246+X254","v":3.1439841469510608},2.9343852038209901,2.7247862606909194,2.5151873175608488,2.3055883744307781,2.0959894313007075]
[{"$f":"ROW()","v":263},null,"Non Depreciable",null,null,null,null,null,0,{"$f":"J231+J239+J247+J255","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T231+T239+T247+T255","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":264},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"J232+J240+J248+J256","v":0},0,0,0,0,0,0,0,0,{"$f":"(S232+S240+S248+S256-S272)*(S232+S240+S248+S256-S272>0)","v":0},{"$f":"T232+T240+T248+T256","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":265},null,"Total",null,null,null,null,null,{"$f":"SUM(I259:I264)","v":7.5086853007230818},{"$f":"SUM(J259:J264)","v":7.183852476239073},{"$f":"SUM(K259:K264)","v":6.8590196517550641},{"$f":"SUM(L259:L264)","v":6.5341868272710553},{"$f":"SUM(M259:M264)","v":6.2093540027870464},{"$f":"SUM(N259:N264)","v":5.910867852995616},{"$f":"SUM(O259:O264)","v":5.6123817032041865},{"$f":"SUM(P259:P264)","v":5.313895553412757},{"$f":"SUM(Q259:Q264)","v":5.0154094036213266},{"$f":"SUM(R259:R264)","v":4.7169232538298971},{"$f":"SUM(S259:S264)","v":7.5816439689780033},{"$f":"SUM(T259:T264)","v":6.6838351900971968},{"$f":"SUM(U259:U264)","v":6.3849032121973615},{"$f":"SUM(V259:V264)","v":6.085971234297527},{"$f":"SUM(W259:W264)","v":5.7870392563976925},{"$f":"SUM(X259:X264)","v":5.4881072784978571},5.2291004206634204,{"$f":"SUM(Z259:Z264)","v":4.9700935628289837},{"$f":"SUM(AA259:AA264)","v":4.7110867049945462},{"$f":"SUM(AB259:AB264)","v":4.4520798471601086},{"$f":"SUM(AC259:AC264)","v":4.193072989325672}]
[{"$f":"ROW()","v":266},"Over Depreciation"]
[{"$f":"ROW()","v":267},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S227+S235+S251)*(S227+S235+S251<0)","v":0}]
[{"$f":"ROW()","v":268},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1632068649395357]
[{"$f":"ROW()","v":269},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":270},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":271},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":272},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":273},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S267:S272)","v":-3.1632068649395357}]
[{"$f":"ROW()","v":274}]
["2001 Capex"]
[{"$f":"ROW()","v":276},"Life"]
[{"$f":"ROW()","v":277},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"K277-1","v":69},{"$f":"L277-1","v":68},{"$f":"M277-1","v":67},{"$f":"N277-1","v":66},{"$f":"O277-1","v":65},{"$f":"P277-1","v":64},{"$f":"Q277-1","v":63},{"$f":"R277-1","v":62},{"$f":"S277-1","v":61},{"$f":"T277-1","v":60},{"$f":"U277-1","v":59},{"$f":"V277-1","v":58},{"$f":"W277-1","v":57},{"$f":"X277-1","v":56},{"$f":"Y277-1","v":55},{"$f":"Z277-1","v":54},{"$f":"AA277-1","v":53},{"$f":"AB277-1","v":52}]
[{"$f":"ROW()","v":278},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"K278-1","v":29},{"$f":"L278-1","v":28},{"$f":"M278-1","v":27},{"$f":"N278-1","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":279},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":280},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":281},null,"Non Depreciable"]
[{"$f":"ROW()","v":282},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"K282-1","v":61.598995281445561},{"$f":"L282-1","v":60.598995281445561},{"$f":"M282-1","v":59.598995281445561},{"$f":"N282-1","v":58.598995281445561},{"$f":"O282-1","v":57.598995281445561},{"$f":"P282-1","v":56.598995281445561},{"$f":"Q282-1","v":55.598995281445561},{"$f":"R282-1","v":54.598995281445561},{"$f":"S282-1","v":53.598995281445561},{"$f":"T282-1","v":52.598995281445561},{"$f":"U282-1","v":51.598995281445561},{"$f":"V282-1","v":50.598995281445561},{"$f":"W282-1","v":49.598995281445561},{"$f":"X282-1","v":48.598995281445561},{"$f":"Y282-1","v":47.598995281445561},{"$f":"Z282-1","v":46.598995281445561},{"$f":"AA282-1","v":45.598995281445561},{"$f":"AB282-1","v":44.598995281445561}]
[{"$f":"ROW()","v":283}]
[{"$f":"ROW()","v":284},"Opening Value"]
[{"$f":"ROW()","v":285},null,"Pipeline",null,null,null,null,null,null,{"$f":"I317","v":0},4.3313024249385032E-2,3.7032304873485772E-2,3.0751585497586512E-2,2.4470866121687251E-2,2.3852108632410322E-2,2.3233351143133393E-2,2.2614593653856464E-2,2.1995836164579535E-2,2.1377078675302606E-2,{"$f":"S317","v":2.0758321186025677E-2},{"$f":"T317","v":2.0418020838713781E-2},2.0077720491401885E-2,1.9737420144089989E-2,1.9397119796778092E-2,1.9056819449466196E-2,1.87165191021543E-2,1.8376218754842404E-2,1.8035918407530507E-2,1.7695618060218611E-2]
[{"$f":"ROW()","v":286},null,"Compression",null,null,null,null,null,null,0,1.9097288694464851,1.6820527920701369,1.4543767146937887,1.2267006373174405,1.2267006373174405,1.2267006373174405,1.2267006373174405,1.2267006373174405,1.2267006373174405,1.2267006373174405,1.1682863212547052,1.1098720051919699,1.0514576891292347,0.99304337306649937,0.93462905700376409,0.8762147409410288,0.81780042487829352,0.75938610881555824,0.70097179275282295]
[{"$f":"ROW()","v":287},null,"Metering",null,null,null,null,null,null,0,0.77660828854015285,0.77503810869617806,0.77346792885220328,0.7718977490082285,0.75636558323742542,0.74083341746662235,0.72530125169581927,0.7097690859250162,0.69423692015421312,0.67870475438341005,0.66215097988625371,0.64559720538909737,0.62904343089194104,0.6124896563947847,0.59593588189762836,0.57938210740047202,0.56282833290331569,0.54627455840615935,0.52972078390900301]
[{"$f":"ROW()","v":288},null,"Other Depreciable",null,null,null,null,null,null,0,1.9726073379477418,1.7090788208006353,1.4455503036535289,1.1820217865064224,1.116268208574831,1.0505146306432396,0.98476105271164815,0.91900747478005673,0.85325389684846531,0.78750031891687389,0.74685930103636544,0.70935928584984764,0.67185927066332984,0.63435925547681205,0.59685924029029425,0.55955553777215083,0.52225183525400742,0.48494813273586401,0.4476444302177206]
[{"$f":"ROW()","v":289},null,"Non Depreciable",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"I322","v":0},{"$f":"J322","v":0},{"$f":"K322","v":0},{"$f":"L322","v":0},{"$f":"M322","v":0},{"$f":"N322","v":0},{"$f":"O322","v":0},{"$f":"P322","v":0},{"$f":"Q322","v":0},{"$f":"R322","v":0},{"$f":"S322","v":0},{"$f":"T322","v":0},{"$f":"U322","v":0},{"$f":"V322","v":0},{"$f":"W322","v":0},{"$f":"X322","v":0},{"$f":"Y322","v":0},{"$f":"Z322","v":0},{"$f":"AA322","v":0},{"$f":"AB322","v":0}]
[{"$f":"ROW()","v":291},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J285:J290)","v":0},{"$f":"SUM(K285:K290)","v":4.7022575201837649},{"$f":"SUM(L285:L290)","v":4.2032020264404366},{"$f":"SUM(M285:M290)","v":3.7041465326971075},{"$f":"SUM(N285:N290)","v":3.2050910389537788},{"$f":"SUM(O285:O290)","v":3.1231865377621073},{"$f":"SUM(P285:P290)","v":3.0412820365704358},{"$f":"SUM(Q285:Q290)","v":2.9593775353787644},{"$f":"SUM(R285:R290)","v":2.8774730341870929},{"$f":"SUM(S285:S290)","v":2.7955685329954214},{"$f":"SUM(T285:T290)","v":2.7136640318037499},{"$f":"SUM(U285:U290)","v":2.5977146230160382},{"$f":"SUM(V285:V290)","v":2.4849062169223171},{"$f":"SUM(W285:W290)","v":2.3720978108285955},{"$f":"SUM(X285:X290)","v":2.2592894047348744},{"$f":"SUM(Y285:Y290)","v":2.1464809986411528},{"$f":"SUM(Z285:Z290)","v":2.0338689052158059},{"$f":"SUM(AA285:AA290)","v":1.9212568117904589},{"$f":"SUM(AB285:AB290)","v":1.8086447183651122},{"$f":"SUM(AC285:AC290)","v":1.696032624939765}]
[{"$f":"ROW()","v":292},"Capex"]
[{"$f":"ROW()","v":293},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!J$474","v":4.3313024249385032E-2}]
[{"$f":"ROW()","v":294},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!J$475","v":1.9097288694464851}]
[{"$f":"ROW()","v":295},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!J$476","v":0.77660828854015285}]
[{"$f":"ROW()","v":296},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!J$477","v":1.9726073379477418}]
[{"$f":"ROW()","v":297},null,"Non Depreciable",null,null,null,null,null,null,{"$f":"Inputs!J$478","v":0}]
[{"$f":"ROW()","v":298},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!J$479","v":0}]
[{"$f":"ROW()","v":299},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J293:J298)","v":4.7022575201837649}]
[{"$f":"ROW()","v":300},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":301},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T892","v":0},{"$f":"-Inputs!U892","v":0},{"$f":"-Inputs!V892","v":0},{"$f":"-Inputs!W892","v":0},{"$f":"-Inputs!X892","v":0},{"$f":"-Inputs!Y892","v":0},{"$f":"-Inputs!Z892","v":0},{"$f":"-Inputs!AA892","v":0},{"$f":"-Inputs!AB892","v":0},{"$f":"-Inputs!AC892","v":0}]
[{"$f":"ROW()","v":302},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T893","v":0},{"$f":"-Inputs!U893","v":0},{"$f":"-Inputs!V893","v":0},{"$f":"-Inputs!W893","v":0},{"$f":"-Inputs!X893","v":0},{"$f":"-Inputs!Y893","v":0},{"$f":"-Inputs!Z893","v":0},{"$f":"-Inputs!AA893","v":0},{"$f":"-Inputs!AB893","v":0},{"$f":"-Inputs!AC893","v":0}]
[{"$f":"ROW()","v":303},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T894","v":0},{"$f":"-Inputs!U894","v":0},{"$f":"-Inputs!V894","v":0},{"$f":"-Inputs!W894","v":0},{"$f":"-Inputs!X894","v":0},{"$f":"-Inputs!Y894","v":0},{"$f":"-Inputs!Z894","v":0},{"$f":"-Inputs!AA894","v":0},{"$f":"-Inputs!AB894","v":0},{"$f":"-Inputs!AC894","v":0}]
[{"$f":"ROW()","v":304},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T895","v":-3.1410026939906392E-3},{"$f":"-Inputs!U895","v":0},{"$f":"-Inputs!V895","v":0},{"$f":"-Inputs!W895","v":0},{"$f":"-Inputs!X895","v":0},{"$f":"-Inputs!Y895","v":0},{"$f":"-Inputs!Z895","v":0},{"$f":"-Inputs!AA895","v":0},{"$f":"-Inputs!AB895","v":0},{"$f":"-Inputs!AC895","v":0}]
[{"$f":"ROW()","v":305},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T896","v":0},{"$f":"-Inputs!U896","v":0},{"$f":"-Inputs!V896","v":0},{"$f":"-Inputs!W896","v":0},{"$f":"-Inputs!X896","v":0},{"$f":"-Inputs!Y896","v":0},{"$f":"-Inputs!Z896","v":0},{"$f":"-Inputs!AA896","v":0},{"$f":"-Inputs!AB896","v":0},{"$f":"-Inputs!AC896","v":0}]
[{"$f":"ROW()","v":306},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T897","v":0},{"$f":"-Inputs!U897","v":0},{"$f":"-Inputs!V897","v":0},{"$f":"-Inputs!W897","v":0},{"$f":"-Inputs!X897","v":0},{"$f":"-Inputs!Y897","v":0},{"$f":"-Inputs!Z897","v":0},{"$f":"-Inputs!AA897","v":0},{"$f":"-Inputs!AB897","v":0},{"$f":"-Inputs!AC897","v":0}]
[{"$f":"ROW()","v":307},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T301:T306)","v":-3.1410026939906392E-3},{"$f":"SUM(U301:U306)","v":0},{"$f":"SUM(V301:V306)","v":0},{"$f":"SUM(W301:W306)","v":0},{"$f":"SUM(X301:X306)","v":0},{"$f":"SUM(Y301:Y306)","v":0},{"$f":"SUM(Z301:Z306)","v":0},{"$f":"SUM(AA301:AA306)","v":0},{"$f":"SUM(AB301:AB306)","v":0},{"$f":"SUM(AC301:AC306)","v":0}]
[{"$f":"ROW()","v":308},"Depreciation"]
[{"$f":"ROW()","v":309},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-Inputs!K623","v":-6.2807193758992593E-3},{"$f":"-Inputs!L623","v":-6.2807193758992593E-3},{"$f":"-Inputs!M623","v":-6.2807193758992593E-3},{"$f":"-Inputs!N623","v":-6.1875748927692881E-4},{"$f":"-Inputs!O623","v":-6.1875748927692881E-4},{"$f":"-Inputs!P623","v":-6.1875748927692881E-4},{"$f":"-Inputs!Q623","v":-6.1875748927692881E-4},{"$f":"-Inputs!R623","v":-6.1875748927692881E-4},{"$f":"-Inputs!S623","v":-6.1875748927692881E-4},{"$f":"-Inputs!T623","v":-3.4030034731189623E-4},{"$f":"-Inputs!U623","v":-3.4030034731189623E-4},{"$f":"-Inputs!V623","v":-3.4030034731189613E-4},{"$f":"-Inputs!W623","v":-3.4030034731189613E-4},{"$f":"-Inputs!X623","v":-3.4030034731189607E-4},{"$f":"-MIN((Y285/Y277)*(Y285>0),Y285)","v":-3.4030034731189634E-4},{"$f":"-MIN((Z285/Z277)*(Z285>0),Z285)","v":-3.4030034731189634E-4},-3.4030034731189634E-4,-3.4030034731189634E-4,-3.4030034731189634E-4]
[{"$f":"ROW()","v":310},null,"Compression",null,null,null,null,null,null,null,{"$f":"-Inputs!K624","v":-0.22767607737634818},{"$f":"-Inputs!L624","v":-0.22767607737634818},{"$f":"-Inputs!M624","v":-0.22767607737634818},{"$f":"-Inputs!N624","v":0},{"$f":"-Inputs!O624","v":0},{"$f":"-Inputs!P624","v":0},{"$f":"-Inputs!Q624","v":0},{"$f":"-Inputs!R624","v":0},{"$f":"-Inputs!S624","v":0},{"$f":"-Inputs!T624","v":-5.8414316062735241E-2},{"$f":"-Inputs!U624","v":-5.8414316062735241E-2},{"$f":"-Inputs!V624","v":-5.8414316062735241E-2},{"$f":"-Inputs!W624","v":-5.8414316062735241E-2},{"$f":"-Inputs!X624","v":-5.8414316062735235E-2},{"$f":"-MIN((Y286/Y278)*(Y286>0),Y286)","v":-5.8414316062735255E-2},{"$f":"-MIN((Z286/Z278)*(Z286>0),Z286)","v":-5.8414316062735255E-2},-5.8414316062735248E-2,-5.8414316062735248E-2,-5.8414316062735248E-2]
[{"$f":"ROW()","v":311},null,"Metering",null,null,null,null,null,null,null,{"$f":"-Inputs!K625","v":-1.5701798439748148E-3},{"$f":"-Inputs!L625","v":-1.5701798439748148E-3},{"$f":"-Inputs!M625","v":-1.5701798439748148E-3},{"$f":"-Inputs!N625","v":-1.5532165770803056E-2},{"$f":"-Inputs!O625","v":-1.5532165770803056E-2},{"$f":"-Inputs!P625","v":-1.5532165770803056E-2},{"$f":"-Inputs!Q625","v":-1.5532165770803056E-2},{"$f":"-Inputs!R625","v":-1.5532165770803056E-2},{"$f":"-Inputs!S625","v":-1.5532165770803056E-2},{"$f":"-Inputs!T625","v":-1.655377449715633E-2},{"$f":"-Inputs!U625","v":-1.655377449715633E-2},{"$f":"-Inputs!V625","v":-1.655377449715633E-2},{"$f":"-Inputs!W625","v":-1.655377449715633E-2},{"$f":"-Inputs!X625","v":-1.655377449715633E-2},-1.6553774497156344E-2,-1.6553774497156344E-2,-1.6553774497156344E-2,-1.6553774497156344E-2,-1.6553774497156344E-2]
[{"$f":"ROW()","v":312},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K626","v":-0.26352851714710634},{"$f":"-Inputs!L626","v":-0.26352851714710634},{"$f":"-Inputs!M626","v":-0.26352851714710634},{"$f":"-Inputs!N626","v":-6.5753577931591381E-2},{"$f":"-Inputs!O626","v":-6.5753577931591381E-2},{"$f":"-Inputs!P626","v":-6.5753577931591381E-2},{"$f":"-Inputs!Q626","v":-6.5753577931591381E-2},{"$f":"-Inputs!R626","v":-6.5753577931591381E-2},{"$f":"-Inputs!S626","v":-6.5753577931591381E-2},{"$f":"-Inputs!T626","v":-3.750001518651782E-2},{"$f":"-Inputs!U626","v":-3.750001518651782E-2},{"$f":"-Inputs!V626","v":-3.7500015186517813E-2},{"$f":"-Inputs!W626","v":-3.7500015186517813E-2},{"$f":"-Inputs!X626","v":-3.7500015186517806E-2},-3.730370251814339E-2,-3.730370251814339E-2,-3.730370251814339E-2,-3.7303702518143383E-2,-3.7303702518143383E-2]
[{"$f":"ROW()","v":313},null,"Non Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K627","v":0},{"$f":"-Inputs!L627","v":0},{"$f":"-Inputs!M627","v":0},{"$f":"-Inputs!N627","v":0},{"$f":"-Inputs!O627","v":0},{"$f":"-Inputs!P627","v":0},{"$f":"-Inputs!Q627","v":0},{"$f":"-Inputs!R627","v":0},{"$f":"-Inputs!S627","v":0},{"$f":"-Inputs!T627","v":0},{"$f":"-Inputs!U627","v":0},{"$f":"-Inputs!V627","v":0},{"$f":"-Inputs!W627","v":0},{"$f":"-Inputs!X627","v":0},{"$f":"IF(Y289<0,-Y289,0)","v":0},{"$f":"IF(Z289<0,-Z289,0)","v":0},{"$f":"IF(AA289<0,-AA289,0)","v":0},0,0]
[{"$f":"ROW()","v":314},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"-Inputs!K628","v":0},{"$f":"-Inputs!L628","v":0},{"$f":"-Inputs!M628","v":0},{"$f":"-Inputs!N628","v":0},{"$f":"-Inputs!O628","v":0},{"$f":"-Inputs!P628","v":0},{"$f":"-Inputs!Q628","v":0},{"$f":"-Inputs!R628","v":0},{"$f":"-Inputs!S628","v":0},{"$f":"-Inputs!T628","v":0},{"$f":"-Inputs!U628","v":0},{"$f":"-Inputs!V628","v":0},{"$f":"-Inputs!W628","v":0},{"$f":"-Inputs!X628","v":0},{"$f":"-MIN((Y290/Y282)*(Y290>0),Y290)","v":0},{"$f":"-MIN((Z290/Z282)*(Z290>0),Z290)","v":0},{"$f":"-MIN((AA290/AA282)*(AA290>0),AA290)","v":0},{"$f":"-MIN((AB290/AB282)*(AB290>0),AB290)","v":0},{"$f":"-MIN((AC290/AC282)*(AC290>0),AC290)","v":0}]
[{"$f":"ROW()","v":315},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K309:K314)","v":-0.49905549374332858},{"$f":"SUM(L309:L314)","v":-0.49905549374332858},{"$f":"SUM(M309:M314)","v":-0.49905549374332858},{"$f":"SUM(N309:N314)","v":-8.1904501191671364E-2},{"$f":"SUM(O309:O314)","v":-8.1904501191671364E-2},{"$f":"SUM(P309:P314)","v":-8.1904501191671364E-2},{"$f":"SUM(Q309:Q314)","v":-8.1904501191671364E-2},{"$f":"SUM(R309:R314)","v":-8.1904501191671364E-2},{"$f":"SUM(S309:S314)","v":-8.1904501191671364E-2},{"$f":"SUM(T309:T314)","v":-0.11280840609372128},{"$f":"SUM(U309:U314)","v":-0.11280840609372128},{"$f":"SUM(V309:V314)","v":-0.11280840609372128},{"$f":"SUM(W309:W314)","v":-0.11280840609372128},{"$f":"SUM(X309:X314)","v":-0.11280840609372125},{"$f":"SUM(Y309:Y314)","v":-0.11261209342534689},{"$f":"SUM(Z309:Z314)","v":-0.11261209342534689},{"$f":"SUM(AA309:AA314)","v":-0.11261209342534687},{"$f":"SUM(AB309:AB314)","v":-0.11261209342534687},{"$f":"SUM(AC309:AC314)","v":-0.11261209342534687}]
[{"$f":"ROW()","v":316},"Closing Value"]
[{"$f":"ROW()","v":317},null,"Pipeline",null,null,null,null,null,null,{"$f":"J285+J293+J301+J309","v":4.3313024249385032E-2},3.7032304873485772E-2,3.0751585497586512E-2,2.4470866121687251E-2,2.3852108632410322E-2,2.3233351143133393E-2,2.2614593653856464E-2,2.1995836164579535E-2,2.1377078675302606E-2,{"$f":"(S285+S293+S301+S309-S325)*(S285+S293+S301+S309-S325>0)","v":2.0758321186025677E-2},{"$f":"T285+T293+T301+T309","v":2.0418020838713781E-2},2.0077720491401885E-2,1.9737420144089989E-2,1.9397119796778092E-2,1.9056819449466196E-2,{"$f":"MAX(Y285+Y293+Y301+Y309,0)","v":1.87165191021543E-2},1.8376218754842404E-2,1.8035918407530507E-2,1.7695618060218611E-2,1.7355317712906715E-2]
[{"$f":"ROW()","v":318},null,"Compression",null,null,null,null,null,null,{"$f":"J286+J294+J302+J310","v":1.9097288694464851},1.6820527920701369,1.4543767146937887,1.2267006373174405,1.2267006373174405,1.2267006373174405,1.2267006373174405,1.2267006373174405,1.2267006373174405,1.2267006373174405,{"$f":"T286+T294+T302+T310","v":1.1682863212547052},1.1098720051919699,1.0514576891292347,0.99304337306649937,0.93462905700376409,{"$f":"MAX(Y286+Y294+Y302+Y310,0)","v":0.8762147409410288},0.81780042487829352,0.75938610881555824,0.70097179275282295,0.64255747669008767]
[{"$f":"ROW()","v":319},null,"Metering",null,null,null,null,null,null,{"$f":"J287+J295+J303+J311","v":0.77660828854015285},0.77503810869617806,0.77346792885220328,0.7718977490082285,0.75636558323742542,0.74083341746662235,0.72530125169581927,0.7097690859250162,0.69423692015421312,0.67870475438341005,{"$f":"T287+T295+T303+T311","v":0.66215097988625371},0.64559720538909737,0.62904343089194104,0.6124896563947847,{"$f":"X287+X295+X303+X311","v":0.59593588189762836},0.57938210740047202,0.56282833290331569,0.54627455840615935,0.52972078390900301,0.51316700941184668]
[{"$f":"ROW()","v":320},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J288+J296+J304+J312","v":1.9726073379477418},1.7090788208006353,1.4455503036535289,1.1820217865064224,1.116268208574831,1.0505146306432396,0.98476105271164815,0.91900747478005673,0.85325389684846531,0.78750031891687389,{"$f":"T288+T296+T304+T312","v":0.74685930103636544},0.70935928584984764,0.67185927066332984,0.63435925547681205,{"$f":"X288+X296+X304+X312","v":0.59685924029029425},0.55955553777215083,0.52225183525400742,0.48494813273586401,0.4476444302177206,0.41034072769957719]
[{"$f":"ROW()","v":321},null,"Non Depreciable",null,null,null,null,null,null,{"$f":"J289+J297+J305+J313","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T289+T297+T305+T313","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":322},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J290+J298+J306+J314","v":0},0,0,0,0,0,0,0,0,{"$f":"(S290+S298+S306+S314-S330)*(S290+S298+S306+S314-S330>0)","v":0},{"$f":"T290+T298+T306+T314","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":323},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J317:J322)","v":4.7022575201837649},{"$f":"SUM(K317:K322)","v":4.2032020264404366},{"$f":"SUM(L317:L322)","v":3.7041465326971075},{"$f":"SUM(M317:M322)","v":3.2050910389537788},{"$f":"SUM(N317:N322)","v":3.1231865377621073},{"$f":"SUM(O317:O322)","v":3.0412820365704358},{"$f":"SUM(P317:P322)","v":2.9593775353787644},{"$f":"SUM(Q317:Q322)","v":2.8774730341870929},{"$f":"SUM(R317:R322)","v":2.7955685329954214},{"$f":"SUM(S317:S322)","v":2.7136640318037499},{"$f":"SUM(T317:T322)","v":2.5977146230160382},{"$f":"SUM(U317:U322)","v":2.4849062169223171},{"$f":"SUM(V317:V322)","v":2.3720978108285955},{"$f":"SUM(W317:W322)","v":2.2592894047348744},2.1464809986411528,2.0338689052158059,{"$f":"SUM(Z317:Z322)","v":1.9212568117904589},{"$f":"SUM(AA317:AA322)","v":1.8086447183651122},{"$f":"SUM(AB317:AB322)","v":1.696032624939765},{"$f":"SUM(AC317:AC322)","v":1.5834205315144181}]
[{"$f":"ROW()","v":324},"Over Depreciation"]
[{"$f":"ROW()","v":325},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S285+S293+S309)*(S285+S293+S309<0)","v":0}]
[{"$f":"ROW()","v":326},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":327},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":328},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":329},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":330},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":331},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S325:S330)","v":0}]
[{"$f":"ROW()","v":332}]
["2002 Capex"]
[{"$f":"ROW()","v":334},"Life"]
[{"$f":"ROW()","v":335},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"L335-1","v":69},{"$f":"M335-1","v":68},{"$f":"N335-1","v":67},{"$f":"O335-1","v":66},{"$f":"P335-1","v":65},{"$f":"Q335-1","v":64},{"$f":"R335-1","v":63},{"$f":"S335-1","v":62},{"$f":"T335-1","v":61},{"$f":"U335-1","v":60},{"$f":"V335-1","v":59},{"$f":"W335-1","v":58},{"$f":"X335-1","v":57},{"$f":"Y335-1","v":56},{"$f":"Z335-1","v":55},{"$f":"AA335-1","v":54},{"$f":"AB335-1","v":53}]
[{"$f":"ROW()","v":336},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"L336-1","v":29},{"$f":"M336-1","v":28},{"$f":"N336-1","v":27},{"$f":"O336-1","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":337},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":338},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":339},null,"Non Depreciable"]
[{"$f":"ROW()","v":340},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"L340-1","v":61.598995281445561},{"$f":"M340-1","v":60.598995281445561},{"$f":"N340-1","v":59.598995281445561},{"$f":"O340-1","v":58.598995281445561},{"$f":"P340-1","v":57.598995281445561},{"$f":"Q340-1","v":56.598995281445561},{"$f":"R340-1","v":55.598995281445561},{"$f":"S340-1","v":54.598995281445561},{"$f":"T340-1","v":53.598995281445561},{"$f":"U340-1","v":52.598995281445561},{"$f":"V340-1","v":51.598995281445561},{"$f":"W340-1","v":50.598995281445561},{"$f":"X340-1","v":49.598995281445561},{"$f":"Y340-1","v":48.598995281445561},{"$f":"Z340-1","v":47.598995281445561},{"$f":"AA340-1","v":46.598995281445561},{"$f":"AB340-1","v":45.598995281445561}]
[{"$f":"ROW()","v":341}]
[{"$f":"ROW()","v":342},"Opening Value"]
[{"$f":"ROW()","v":343},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J375","v":0},8.9313035355873024E-2,8.5768915136615581E-2,8.2224794917358138E-2,8.0948894412274236E-2,7.9672993907190334E-2,7.8397093402106433E-2,7.7121192897022531E-2,7.5845292391938629E-2,{"$f":"S375","v":7.4569391886854727E-2},{"$f":"T375","v":7.3366659759647387E-2},7.2163927632440047E-2,7.0961195505232708E-2,6.9758463378025368E-2,6.8555731250818028E-2,6.7352999123610688E-2,6.6150266996403348E-2,6.4947534869196008E-2,6.3744802741988668E-2]
[{"$f":"ROW()","v":344},null,"Compression",null,null,null,null,null,null,null,0,0.11637803089430471,-0.11653197929529271,-0.34944198948489014,-0.34944198948489014,-0.34944198948489014,-0.34944198948489014,-0.34944198948489014,-0.34944198948489014,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":345},null,"Metering",null,null,null,null,null,null,null,0,0.50002137366604182,0.49845119382206698,0.49688101397809215,0.48688058650477128,0.47688015903145042,0.46687973155812956,0.4568793040848087,0.44687887661148784,0.43687844913816698,0.42647658130154392,0.41607471346492086,0.40567284562829781,-1.294075552351357,-1.3044774201879801,0,0,0,0]
[{"$f":"ROW()","v":346},null,"Other Depreciable",null,null,null,null,null,null,null,0,1.047675486178723,0.74829452926085827,0.44891357234299362,0.41399105613703618,0.37906853993107875,0.34414602372512132,0.30922350751916389,0.27430099131320645,0.23937847510724902,0.20781381546608024,0.19693297568847801,0.18605213591087577,0.17517129613327354,0.1642904563556713,0.15462631186416123,0.14496216737265116,0.13529802288114109,0.12563387838963103]
[{"$f":"ROW()","v":347},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]
[{"$f":"ROW()","v":348},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"J380","v":0},{"$f":"K380","v":0},{"$f":"L380","v":0},{"$f":"M380","v":0},{"$f":"N380","v":0},{"$f":"O380","v":0},{"$f":"P380","v":0},{"$f":"Q380","v":0},{"$f":"R380","v":0},{"$f":"S380","v":0},{"$f":"T380","v":0},{"$f":"U380","v":0},{"$f":"V380","v":0},{"$f":"W380","v":0},{"$f":"X380","v":0},{"$f":"Y380","v":0},{"$f":"Z380","v":0},{"$f":"AA380","v":0},{"$f":"AB380","v":0}]
[{"$f":"ROW()","v":349},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K343:K348)","v":0},{"$f":"SUM(L343:L348)","v":1.7533879260949425},{"$f":"SUM(M343:M348)","v":1.2159826589242482},{"$f":"SUM(N343:N348)","v":0.6785773917535538},{"$f":"SUM(O343:O348)","v":0.63237854756919165},{"$f":"SUM(P343:P348)","v":0.58617970338482939},{"$f":"SUM(Q343:Q348)","v":0.53998085920046712},{"$f":"SUM(R343:R348)","v":0.49378201501610497},{"$f":"SUM(S343:S348)","v":0.44758317083174276},{"$f":"SUM(T343:T348)","v":0.7508263161322708},{"$f":"SUM(U343:U348)","v":0.70765705652727151},{"$f":"SUM(V343:V348)","v":0.68517161678583893},{"$f":"SUM(W343:W348)","v":0.66268617704440635},{"$f":"SUM(X343:X348)","v":-1.0491457928400583},{"$f":"SUM(Y343:Y348)","v":-1.0716312325814907},{"$f":"SUM(Z343:Z348)","v":0.22197931098777191},{"$f":"SUM(AA343:AA348)","v":0.21111243436905452},{"$f":"SUM(AB343:AB348)","v":0.20024555775033709},{"$f":"SUM(AC343:AC348)","v":0.18937868113161971}]
[{"$f":"ROW()","v":350},"Capex"]
[{"$f":"ROW()","v":351},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!K$474","v":8.9313035355873024E-2}]
[{"$f":"ROW()","v":352},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!K$475","v":0.11637803089430471}]
[{"$f":"ROW()","v":353},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!K$476","v":0.50002137366604182}]
[{"$f":"ROW()","v":354},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!K$477","v":1.047675486178723}]
[{"$f":"ROW()","v":355},null,"Non Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!K$478","v":0}]
[{"$f":"ROW()","v":356},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!K$479","v":0}]
[{"$f":"ROW()","v":357},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K351:K356)","v":1.7533879260949425}]
[{"$f":"ROW()","v":358},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":359},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T900","v":0},{"$f":"-Inputs!U900","v":0},{"$f":"-Inputs!V900","v":0},{"$f":"-Inputs!W900","v":0},{"$f":"-Inputs!X900","v":0},{"$f":"-Inputs!Y900","v":0},{"$f":"-Inputs!Z900","v":0},{"$f":"-Inputs!AA900","v":0},{"$f":"-Inputs!AB900","v":0},{"$f":"-Inputs!AC900","v":0}]
[{"$f":"ROW()","v":360},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T901","v":0},{"$f":"-Inputs!U901","v":0},{"$f":"-Inputs!V901","v":0},{"$f":"-Inputs!W901","v":0},{"$f":"-Inputs!X901","v":0},{"$f":"-Inputs!Y901","v":0},{"$f":"-Inputs!Z901","v":0},{"$f":"-Inputs!AA901","v":0},{"$f":"-Inputs!AB901","v":0},{"$f":"-Inputs!AC901","v":0}]
[{"$f":"ROW()","v":361},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T902","v":0},{"$f":"-Inputs!U902","v":0},{"$f":"-Inputs!V902","v":0},{"$f":"-Inputs!W902","v":-1.6893465301430317},{"$f":"-Inputs!X902","v":0},{"$f":"-Inputs!Y902","v":0},{"$f":"-Inputs!Z902","v":0},{"$f":"-Inputs!AA902","v":0},{"$f":"-Inputs!AB902","v":0},{"$f":"-Inputs!AC902","v":0}]
[{"$f":"ROW()","v":362},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T903","v":-2.0683819863566558E-2},{"$f":"-Inputs!U903","v":0},{"$f":"-Inputs!V903","v":0},{"$f":"-Inputs!W903","v":0},{"$f":"-Inputs!X903","v":0},{"$f":"-Inputs!Y903","v":0},{"$f":"-Inputs!Z903","v":0},{"$f":"-Inputs!AA903","v":0},{"$f":"-Inputs!AB903","v":0},{"$f":"-Inputs!AC903","v":0}]
[{"$f":"ROW()","v":363},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T904","v":0},{"$f":"-Inputs!U904","v":0},{"$f":"-Inputs!V904","v":0},{"$f":"-Inputs!W904","v":0},{"$f":"-Inputs!X904","v":0},{"$f":"-Inputs!Y904","v":0},{"$f":"-Inputs!Z904","v":0},{"$f":"-Inputs!AA904","v":0},{"$f":"-Inputs!AB904","v":0},{"$f":"-Inputs!AC904","v":0}]
[{"$f":"ROW()","v":364},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T905","v":0},{"$f":"-Inputs!U905","v":0},{"$f":"-Inputs!V905","v":0},{"$f":"-Inputs!W905","v":0},{"$f":"-Inputs!X905","v":0},{"$f":"-Inputs!Y905","v":0},{"$f":"-Inputs!Z905","v":0},{"$f":"-Inputs!AA905","v":0},{"$f":"-Inputs!AB905","v":0},{"$f":"-Inputs!AC905","v":0}]
[{"$f":"ROW()","v":365},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T359:T364)","v":-2.0683819863566558E-2},{"$f":"SUM(U359:U364)","v":0},{"$f":"SUM(V359:V364)","v":0},{"$f":"SUM(W359:W364)","v":-1.6893465301430317},{"$f":"SUM(X359:X364)","v":0},{"$f":"SUM(Y359:Y364)","v":0},{"$f":"SUM(Z359:Z364)","v":0},{"$f":"SUM(AA359:AA364)","v":0},{"$f":"SUM(AB359:AB364)","v":0},{"$f":"SUM(AC359:AC364)","v":0}]
[{"$f":"ROW()","v":366},"Depreciation"]
[{"$f":"ROW()","v":367},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L631","v":-3.5441202192574421E-3},{"$f":"-Inputs!M631","v":-3.5441202192574421E-3},{"$f":"-Inputs!N631","v":-1.2759005050839002E-3},{"$f":"-Inputs!O631","v":-1.2759005050839002E-3},{"$f":"-Inputs!P631","v":-1.2759005050839002E-3},{"$f":"-Inputs!Q631","v":-1.2759005050839002E-3},{"$f":"-Inputs!R631","v":-1.2759005050839002E-3},{"$f":"-Inputs!S631","v":-1.2759005050839002E-3},{"$f":"-Inputs!T631","v":-1.2027321272073351E-3},{"$f":"-Inputs!U631","v":-1.2027321272073351E-3},{"$f":"-Inputs!V631","v":-1.2027321272073351E-3},{"$f":"-Inputs!W631","v":-1.2027321272073354E-3},{"$f":"-Inputs!X631","v":-1.2027321272073354E-3},{"$f":"-MIN((Y343/Y335)*(Y343>0),Y343)","v":-1.2027321272073338E-3},{"$f":"-MIN((Z343/Z335)*(Z343>0),Z343)","v":-1.2027321272073336E-3},-1.2027321272073336E-3,-1.2027321272073334E-3,-1.2027321272073334E-3]
[{"$f":"ROW()","v":368},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L632","v":-0.23291001018959742},{"$f":"-Inputs!M632","v":-0.23291001018959742},{"$f":"-Inputs!N632","v":0},{"$f":"-Inputs!O632","v":0},{"$f":"-Inputs!P632","v":0},{"$f":"-Inputs!Q632","v":0},{"$f":"-Inputs!R632","v":0},{"$f":"-Inputs!S632","v":0},{"$f":"-Inputs!T632","v":0},{"$f":"-Inputs!U632","v":0},{"$f":"-Inputs!V632","v":0},{"$f":"-Inputs!W632","v":0},{"$f":"-Inputs!X632","v":0},{"$f":"-MIN((Y344/Y336)*(Y344>0),Y344)","v":0},{"$f":"-MIN((Z344/Z336)*(Z344>0),Z344)","v":0},0,0,0]
[{"$f":"ROW()","v":369},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L633","v":-1.5701798439748148E-3},{"$f":"-Inputs!M633","v":-1.5701798439748148E-3},{"$f":"-Inputs!N633","v":-1.0000427473320837E-2},{"$f":"-Inputs!O633","v":-1.0000427473320837E-2},{"$f":"-Inputs!P633","v":-1.0000427473320837E-2},{"$f":"-Inputs!Q633","v":-1.0000427473320837E-2},{"$f":"-Inputs!R633","v":-1.0000427473320837E-2},{"$f":"-Inputs!S633","v":-1.0000427473320837E-2},{"$f":"-Inputs!T633","v":-1.0401867836623032E-2},{"$f":"-Inputs!U633","v":-1.0401867836623032E-2},{"$f":"-Inputs!V633","v":-1.0401867836623032E-2},{"$f":"-Inputs!W633","v":-1.0401867836623032E-2},{"$f":"-Inputs!X633","v":-1.0401867836623032E-2},1.3044774201879801,0,0,0,0]
[{"$f":"ROW()","v":370},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L634","v":-0.29938095691786465},{"$f":"-Inputs!M634","v":-0.29938095691786465},{"$f":"-Inputs!N634","v":-3.4922516205957425E-2},{"$f":"-Inputs!O634","v":-3.4922516205957425E-2},{"$f":"-Inputs!P634","v":-3.4922516205957425E-2},{"$f":"-Inputs!Q634","v":-3.4922516205957425E-2},{"$f":"-Inputs!R634","v":-3.4922516205957425E-2},{"$f":"-Inputs!S634","v":-3.4922516205957425E-2},{"$f":"-Inputs!T634","v":-1.0880839777602227E-2},{"$f":"-Inputs!U634","v":-1.0880839777602225E-2},{"$f":"-Inputs!V634","v":-1.0880839777602225E-2},{"$f":"-Inputs!W634","v":-1.0880839777602225E-2},{"$f":"-Inputs!X634","v":-1.0880839777602225E-2},-9.6641444915100769E-3,-9.6641444915100769E-3,-9.6641444915100769E-3,-9.6641444915100787E-3,-9.6641444915100787E-3]
[{"$f":"ROW()","v":371},null,"Non Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L635","v":0},{"$f":"-Inputs!M635","v":0},{"$f":"-Inputs!N635","v":0},{"$f":"-Inputs!O635","v":0},{"$f":"-Inputs!P635","v":0},{"$f":"-Inputs!Q635","v":0},{"$f":"-Inputs!R635","v":0},{"$f":"-Inputs!S635","v":0},{"$f":"-Inputs!T635","v":0},{"$f":"-Inputs!U635","v":0},{"$f":"-Inputs!V635","v":0},{"$f":"-Inputs!W635","v":0},{"$f":"-Inputs!X635","v":0},{"$f":"IF(Y347<0,-Y347,0)","v":0},{"$f":"IF(Z347<0,-Z347,0)","v":0},{"$f":"IF(AA347<0,-AA347,0)","v":0},0,0]
[{"$f":"ROW()","v":372},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L636","v":0},{"$f":"-Inputs!M636","v":0},{"$f":"-Inputs!N636","v":0},{"$f":"-Inputs!O636","v":0},{"$f":"-Inputs!P636","v":0},{"$f":"-Inputs!Q636","v":0},{"$f":"-Inputs!R636","v":0},{"$f":"-Inputs!S636","v":0},{"$f":"-Inputs!T636","v":0},{"$f":"-Inputs!U636","v":0},{"$f":"-Inputs!V636","v":0},{"$f":"-Inputs!W636","v":0},{"$f":"-Inputs!X636","v":0},{"$f":"-MIN((Y348/Y340)*(Y348>0),Y348)","v":0},{"$f":"-MIN((Z348/Z340)*(Z348>0),Z348)","v":0},{"$f":"-MIN((AA348/AA340)*(AA348>0),AA348)","v":0},{"$f":"-MIN((AB348/AB340)*(AB348>0),AB348)","v":0},{"$f":"-MIN((AC348/AC340)*(AC348>0),AC348)","v":0}]
[{"$f":"ROW()","v":373},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L367:L372)","v":-0.53740526717069437},{"$f":"SUM(M367:M372)","v":-0.53740526717069437},{"$f":"SUM(N367:N372)","v":-4.619884418436216E-2},{"$f":"SUM(O367:O372)","v":-4.619884418436216E-2},{"$f":"SUM(P367:P372)","v":-4.619884418436216E-2},{"$f":"SUM(Q367:Q372)","v":-4.619884418436216E-2},{"$f":"SUM(R367:R372)","v":-4.619884418436216E-2},{"$f":"SUM(S367:S372)","v":-4.619884418436216E-2},{"$f":"SUM(T367:T372)","v":-2.2485439741432592E-2},{"$f":"SUM(U367:U372)","v":-2.2485439741432592E-2},{"$f":"SUM(V367:V372)","v":-2.2485439741432592E-2},{"$f":"SUM(W367:W372)","v":-2.2485439741432592E-2},{"$f":"SUM(X367:X372)","v":-2.2485439741432592E-2},{"$f":"SUM(Y367:Y372)","v":1.2936105435692629},{"$f":"SUM(Z367:Z372)","v":-1.086687661871741E-2},{"$f":"SUM(AA367:AA372)","v":-1.086687661871741E-2},{"$f":"SUM(AB367:AB372)","v":-1.0866876618717412E-2},{"$f":"SUM(AC367:AC372)","v":-1.0866876618717412E-2}]
[{"$f":"ROW()","v":374},"Closing Value"]
[{"$f":"ROW()","v":375},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K343+K351+K359+K367","v":8.9313035355873024E-2},8.5768915136615581E-2,8.2224794917358138E-2,8.0948894412274236E-2,7.9672993907190334E-2,7.8397093402106433E-2,7.7121192897022531E-2,7.5845292391938629E-2,{"$f":"(S343+S351+S359+S367-S383)*(S343+S351+S359+S367-S383>0)","v":7.4569391886854727E-2},{"$f":"T343+T351+T359+T367","v":7.3366659759647387E-2},7.2163927632440047E-2,7.0961195505232708E-2,6.9758463378025368E-2,6.8555731250818028E-2,{"$f":"MAX(Y343+Y351+Y359+Y367,0)","v":6.7352999123610688E-2},6.6150266996403348E-2,6.4947534869196008E-2,6.3744802741988668E-2,6.2542070614781328E-2]
[{"$f":"ROW()","v":376},null,"Compression",null,null,null,null,null,null,null,0.11637803089430471,-0.11653197929529271,-0.34944198948489014,-0.34944198948489014,-0.34944198948489014,-0.34944198948489014,-0.34944198948489014,-0.34944198948489014,0,{"$f":"T344+T352+T360+T368","v":0},0,0,0,0,{"$f":"MAX(Y344+Y352+Y360+Y368,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":377},null,"Metering",null,null,null,null,null,null,null,0.50002137366604182,0.49845119382206698,0.49688101397809215,0.48688058650477128,0.47688015903145042,0.46687973155812956,0.4568793040848087,0.44687887661148784,0.43687844913816698,{"$f":"T345+T353+T361+T369","v":0.42647658130154392},0.41607471346492086,0.40567284562829781,-1.294075552351357,{"$f":"X345+X353+X361+X369","v":-1.3044774201879801},0,0,0,0,0]
[{"$f":"ROW()","v":378},null,"Other Depreciable",null,null,null,null,null,null,null,1.047675486178723,0.74829452926085827,0.44891357234299362,0.41399105613703618,0.37906853993107875,0.34414602372512132,0.30922350751916389,0.27430099131320645,0.23937847510724902,{"$f":"T346+T354+T362+T370","v":0.20781381546608024},0.19693297568847801,0.18605213591087577,0.17517129613327354,{"$f":"X346+X354+X362+X370","v":0.1642904563556713},0.15462631186416123,0.14496216737265116,0.13529802288114109,0.12563387838963103,0.11596973389812094]
[{"$f":"ROW()","v":379},null,"Non Depreciable",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"T347+T355+T363+T371","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S348+S356+S364+S372-S388)*(S348+S356+S364+S372-S388>0)","v":0},{"$f":"T348+T356+T364+T372","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K375:K380)","v":1.7533879260949425},{"$f":"SUM(L375:L380)","v":1.2159826589242482},{"$f":"SUM(M375:M380)","v":0.6785773917535538},{"$f":"SUM(N375:N380)","v":0.63237854756919165},{"$f":"SUM(O375:O380)","v":0.58617970338482939},{"$f":"SUM(P375:P380)","v":0.53998085920046712},{"$f":"SUM(Q375:Q380)","v":0.49378201501610497},{"$f":"SUM(R375:R380)","v":0.44758317083174276},{"$f":"SUM(S375:S380)","v":0.7508263161322708},{"$f":"SUM(T375:T380)","v":0.70765705652727151},{"$f":"SUM(U375:U380)","v":0.68517161678583893},{"$f":"SUM(V375:V380)","v":0.66268617704440635},{"$f":"SUM(W375:W380)","v":-1.0491457928400583},-1.0716312325814907,0.22197931098777191,{"$f":"SUM(Z375:Z380)","v":0.21111243436905452},{"$f":"SUM(AA375:AA380)","v":0.20024555775033709},{"$f":"SUM(AB375:AB380)","v":0.18937868113161971},{"$f":"SUM(AC375:AC380)","v":0.17851180451290227}]
[{"$f":"ROW()","v":382},"Over Depreciation"]
[{"$f":"ROW()","v":383},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S343+S351+S367)*(S343+S351+S367<0)","v":0}]
[{"$f":"ROW()","v":384},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.34944198948489014]
[{"$f":"ROW()","v":385},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":386},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":387},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":388},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":389},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S383:S388)","v":-0.34944198948489014}]
[{"$f":"ROW()","v":390}]
["2003 Capex"]
[{"$f":"ROW()","v":392},"Life"]
[{"$f":"ROW()","v":393},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"M393-1","v":69},{"$f":"N393-1","v":68},{"$f":"O393-1","v":67},{"$f":"P393-1","v":66},{"$f":"Q393-1","v":65},{"$f":"R393-1","v":64},{"$f":"S393-1","v":63},{"$f":"T393-1","v":62},{"$f":"U393-1","v":61},{"$f":"V393-1","v":60},{"$f":"W393-1","v":59},{"$f":"X393-1","v":58},{"$f":"Y393-1","v":57},{"$f":"Z393-1","v":56},{"$f":"AA393-1","v":55},{"$f":"AB393-1","v":54}]
[{"$f":"ROW()","v":394},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"M394-1","v":29},{"$f":"N394-1","v":28},{"$f":"O394-1","v":27},{"$f":"P394-1","v":26},25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":395},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[{"$f":"ROW()","v":396},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":397},null,"Non Depreciable"]
[{"$f":"ROW()","v":398},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"M398-1","v":61.598995281445561},{"$f":"N398-1","v":60.598995281445561},{"$f":"O398-1","v":59.598995281445561},{"$f":"P398-1","v":58.598995281445561},{"$f":"Q398-1","v":57.598995281445561},{"$f":"R398-1","v":56.598995281445561},{"$f":"S398-1","v":55.598995281445561},{"$f":"T398-1","v":54.598995281445561},{"$f":"U398-1","v":53.598995281445561},{"$f":"V398-1","v":52.598995281445561},{"$f":"W398-1","v":51.598995281445561},{"$f":"X398-1","v":50.598995281445561},{"$f":"Y398-1","v":49.598995281445561},{"$f":"Z398-1","v":48.598995281445561},{"$f":"AA398-1","v":47.598995281445561},{"$f":"AB398-1","v":46.598995281445561}]
[{"$f":"ROW()","v":399}]
[{"$f":"ROW()","v":400},"Opening Value"]
[{"$f":"ROW()","v":401},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K433","v":0},2.8846820700223971E-5,-8.0015015241995426E-3,-8.0019136216381171E-3,-8.0023257190766917E-3,-8.0027378165152662E-3,-8.0031499139538408E-3,-8.0035620113924153E-3,{"$f":"S433","v":0},{"$f":"T433","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},null,"Compression",null,null,null,null,null,null,null,null,0,-0.15664871623111765,-0.25242968671358135,-0.25242968671358135,-0.25242968671358135,-0.25242968671358135,-0.25242968671358135,-0.25242968671358135,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},null,"Metering",null,null,null,null,null,null,null,null,0,-4.3348270297064707E-2,-4.4918450141039526E-2,-4.4051484735098234E-2,-4.3184519329156942E-2,-4.2317553923215651E-2,-4.1450588517274359E-2,-4.0583623111333067E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":404},null,"Other Depreciable",null,null,null,null,null,null,null,null,0,1.2560723514317709,1.0090307226463999,0.9671616442653409,0.92529256588428188,0.88342348750322286,0.84155440912216384,0.79968533074110482,0.75781625236004579,0.72486771964873942,0.69191918693743304,0.65897065422612666,0.62602212151482028,0.59307358880351391,0.56012505609220753,0.52717652338090115,0.49422799066959483,0.46127945795828851]
[{"$f":"ROW()","v":405},null,"Non Depreciable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":406},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"K438","v":0},{"$f":"L438","v":0},{"$f":"M438","v":0},{"$f":"N438","v":0},{"$f":"O438","v":0},{"$f":"P438","v":0},{"$f":"Q438","v":0},{"$f":"R438","v":0},{"$f":"S438","v":0},{"$f":"T438","v":0},{"$f":"U438","v":0},{"$f":"V438","v":0},{"$f":"W438","v":0},{"$f":"X438","v":0},{"$f":"Y438","v":0},{"$f":"Z438","v":0},{"$f":"AA438","v":0},{"$f":"AB438","v":0}]
[{"$f":"ROW()","v":407},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L401:L406)","v":0},{"$f":"SUM(M401:M406)","v":1.0561042117242887},{"$f":"SUM(N401:N406)","v":0.70368108426757958},{"$f":"SUM(O401:O406)","v":0.66267855919502328},{"$f":"SUM(P401:P406)","v":0.62167603412246697},{"$f":"SUM(Q401:Q406)","v":0.58067350904991055},{"$f":"SUM(R401:R406)","v":0.53967098397735436},{"$f":"SUM(S401:S406)","v":0.498668458904798},{"$f":"SUM(T401:T406)","v":0.75781625236004579},{"$f":"SUM(U401:U406)","v":0.72486771964873942},{"$f":"SUM(V401:V406)","v":0.69191918693743304},{"$f":"SUM(W401:W406)","v":0.65897065422612666},{"$f":"SUM(X401:X406)","v":0.62602212151482028},{"$f":"SUM(Y401:Y406)","v":0.59307358880351391},{"$f":"SUM(Z401:Z406)","v":0.56012505609220753},{"$f":"SUM(AA401:AA406)","v":0.52717652338090115},{"$f":"SUM(AB401:AB406)","v":0.49422799066959483},{"$f":"SUM(AC401:AC406)","v":0.46127945795828851}]
[{"$f":"ROW()","v":408},"Capex"]
[{"$f":"ROW()","v":409},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!L$474","v":2.8846820700223971E-5}]
[{"$f":"ROW()","v":410},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!L$475","v":-0.15664871623111765}]
[{"$f":"ROW()","v":411},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!L$476","v":-4.3348270297064707E-2}]
[{"$f":"ROW()","v":412},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!L$477","v":1.2560723514317709}]
[{"$f":"ROW()","v":413},null,"Non Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!L$478","v":0}]
[{"$f":"ROW()","v":414},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!L$479","v":0}]
[{"$f":"ROW()","v":415},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L409:L414)","v":1.0561042117242887}]
[{"$f":"ROW()","v":416},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":417},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T908","v":0},{"$f":"-Inputs!U908","v":0},{"$f":"-Inputs!V908","v":0},{"$f":"-Inputs!W908","v":0},{"$f":"-Inputs!X908","v":0},{"$f":"-Inputs!Y908","v":0},{"$f":"-Inputs!Z908","v":0},{"$f":"-Inputs!AA908","v":0},{"$f":"-Inputs!AB908","v":0},{"$f":"-Inputs!AC908","v":0}]
[{"$f":"ROW()","v":418},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T909","v":0},{"$f":"-Inputs!U909","v":0},{"$f":"-Inputs!V909","v":0},{"$f":"-Inputs!W909","v":0},{"$f":"-Inputs!X909","v":0},{"$f":"-Inputs!Y909","v":0},{"$f":"-Inputs!Z909","v":0},{"$f":"-Inputs!AA909","v":0},{"$f":"-Inputs!AB909","v":0},{"$f":"-Inputs!AC909","v":0}]
[{"$f":"ROW()","v":419},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T910","v":0},{"$f":"-Inputs!U910","v":0},{"$f":"-Inputs!V910","v":0},{"$f":"-Inputs!W910","v":0},{"$f":"-Inputs!X910","v":0},{"$f":"-Inputs!Y910","v":0},{"$f":"-Inputs!Z910","v":0},{"$f":"-Inputs!AA910","v":0},{"$f":"-Inputs!AB910","v":0},{"$f":"-Inputs!AC910","v":0}]
[{"$f":"ROW()","v":420},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T911","v":0},{"$f":"-Inputs!U911","v":0},{"$f":"-Inputs!V911","v":0},{"$f":"-Inputs!W911","v":0},{"$f":"-Inputs!X911","v":0},{"$f":"-Inputs!Y911","v":0},{"$f":"-Inputs!Z911","v":0},{"$f":"-Inputs!AA911","v":0},{"$f":"-Inputs!AB911","v":0},{"$f":"-Inputs!AC911","v":0}]
[{"$f":"ROW()","v":421},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T912","v":0},{"$f":"-Inputs!U912","v":0},{"$f":"-Inputs!V912","v":0},{"$f":"-Inputs!W912","v":0},{"$f":"-Inputs!X912","v":0},{"$f":"-Inputs!Y912","v":0},{"$f":"-Inputs!Z912","v":0},{"$f":"-Inputs!AA912","v":0},{"$f":"-Inputs!AB912","v":0},{"$f":"-Inputs!AC912","v":0}]
[{"$f":"ROW()","v":422},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T913","v":0},{"$f":"-Inputs!U913","v":0},{"$f":"-Inputs!V913","v":0},{"$f":"-Inputs!W913","v":0},{"$f":"-Inputs!X913","v":0},{"$f":"-Inputs!Y913","v":0},{"$f":"-Inputs!Z913","v":0},{"$f":"-Inputs!AA913","v":0},{"$f":"-Inputs!AB913","v":0},{"$f":"-Inputs!AC913","v":0}]
[{"$f":"ROW()","v":423},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T417:T422)","v":0},{"$f":"SUM(U417:U422)","v":0},{"$f":"SUM(V417:V422)","v":0},{"$f":"SUM(W417:W422)","v":0},{"$f":"SUM(X417:X422)","v":0},{"$f":"SUM(Y417:Y422)","v":0},{"$f":"SUM(Z417:Z422)","v":0},{"$f":"SUM(AA417:AA422)","v":0},{"$f":"SUM(AB417:AB422)","v":0},{"$f":"SUM(AC417:AC422)","v":0}]
[{"$f":"ROW()","v":424},"Depreciation"]
[{"$f":"ROW()","v":425},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M639","v":-8.0303483448997664E-3},{"$f":"-Inputs!N639","v":-4.1209743857462812E-7},{"$f":"-Inputs!O639","v":-4.1209743857462812E-7},{"$f":"-Inputs!P639","v":-4.1209743857462812E-7},{"$f":"-Inputs!Q639","v":-4.1209743857462812E-7},{"$f":"-Inputs!R639","v":-4.1209743857462812E-7},{"$f":"-Inputs!S639","v":-4.1209743857462812E-7},{"$f":"-Inputs!T639","v":0},{"$f":"-Inputs!U639","v":0},{"$f":"-Inputs!V639","v":0},{"$f":"-Inputs!W639","v":0},{"$f":"-Inputs!X639","v":0},{"$f":"-MIN((Y401/Y393)*(Y401>0),Y401)","v":0},{"$f":"-MIN((Z401/Z393)*(Z401>0),Z401)","v":0},0,0,0]
[{"$f":"ROW()","v":426},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M640","v":-9.5780970482463729E-2},{"$f":"-Inputs!N640","v":0},{"$f":"-Inputs!O640","v":0},{"$f":"-Inputs!P640","v":0},{"$f":"-Inputs!Q640","v":0},{"$f":"-Inputs!R640","v":0},{"$f":"-Inputs!S640","v":0},{"$f":"-Inputs!T640","v":0},{"$f":"-Inputs!U640","v":0},{"$f":"-Inputs!V640","v":0},{"$f":"-Inputs!W640","v":0},{"$f":"-Inputs!X640","v":0},{"$f":"-MIN((Y402/Y394)*(Y402>0),Y402)","v":0},{"$f":"-MIN((Z402/Z394)*(Z402>0),Z402)","v":0},0,0,0]
[{"$f":"ROW()","v":427},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M641","v":-1.5701798439748151E-3},{"$f":"-Inputs!N641","v":8.6696540594129417E-4},{"$f":"-Inputs!O641","v":8.6696540594129417E-4},{"$f":"-Inputs!P641","v":8.6696540594129417E-4},{"$f":"-Inputs!Q641","v":8.6696540594129417E-4},{"$f":"-Inputs!R641","v":8.6696540594129417E-4},{"$f":"-Inputs!S641","v":8.6696540594129417E-4},{"$f":"-Inputs!T641","v":0},{"$f":"-Inputs!U641","v":0},{"$f":"-Inputs!V641","v":0},{"$f":"-Inputs!W641","v":0},{"$f":"-Inputs!X641","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":428},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M642","v":-0.24704162878537086},{"$f":"-Inputs!N642","v":-4.1869078381059022E-2},{"$f":"-Inputs!O642","v":-4.1869078381059022E-2},{"$f":"-Inputs!P642","v":-4.1869078381059022E-2},{"$f":"-Inputs!Q642","v":-4.1869078381059022E-2},{"$f":"-Inputs!R642","v":-4.1869078381059022E-2},{"$f":"-Inputs!S642","v":-4.1869078381059022E-2},{"$f":"-Inputs!T642","v":-3.294853271130635E-2},{"$f":"-Inputs!U642","v":-3.2948532711306357E-2},{"$f":"-Inputs!V642","v":-3.2948532711306357E-2},{"$f":"-Inputs!W642","v":-3.2948532711306357E-2},{"$f":"-Inputs!X642","v":-3.2948532711306364E-2},-3.2948532711306329E-2,-3.2948532711306322E-2,-3.2948532711306322E-2,-3.2948532711306322E-2,-3.2948532711306322E-2]
[{"$f":"ROW()","v":429},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M643","v":0},{"$f":"-Inputs!N643","v":0},{"$f":"-Inputs!O643","v":0},{"$f":"-Inputs!P643","v":0},{"$f":"-Inputs!Q643","v":0},{"$f":"-Inputs!R643","v":0},{"$f":"-Inputs!S643","v":0},{"$f":"-Inputs!T643","v":0},{"$f":"-Inputs!U643","v":0},{"$f":"-Inputs!V643","v":0},{"$f":"-Inputs!W643","v":0},{"$f":"-Inputs!X643","v":0},{"$f":"IF(Y405<0,-Y405,0)","v":0},{"$f":"IF(Z405<0,-Z405,0)","v":0},{"$f":"IF(AA405<0,-AA405,0)","v":0},0,0]
[{"$f":"ROW()","v":430},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M644","v":0},{"$f":"-Inputs!N644","v":0},{"$f":"-Inputs!O644","v":0},{"$f":"-Inputs!P644","v":0},{"$f":"-Inputs!Q644","v":0},{"$f":"-Inputs!R644","v":0},{"$f":"-Inputs!S644","v":0},{"$f":"-Inputs!T644","v":0},{"$f":"-Inputs!U644","v":0},{"$f":"-Inputs!V644","v":0},{"$f":"-Inputs!W644","v":0},{"$f":"-Inputs!X644","v":0},{"$f":"-MIN((Y406/Y398)*(Y406>0),Y406)","v":0},{"$f":"-MIN((Z406/Z398)*(Z406>0),Z406)","v":0},{"$f":"-MIN((AA406/AA398)*(AA406>0),AA406)","v":0},{"$f":"-MIN((AB406/AB398)*(AB406>0),AB406)","v":0},{"$f":"-MIN((AC406/AC398)*(AC406>0),AC406)","v":0}]
[{"$f":"ROW()","v":431},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M425:M430)","v":-0.35242312745670917},{"$f":"SUM(N425:N430)","v":-4.1002525072556299E-2},{"$f":"SUM(O425:O430)","v":-4.1002525072556299E-2},{"$f":"SUM(P425:P430)","v":-4.1002525072556299E-2},{"$f":"SUM(Q425:Q430)","v":-4.1002525072556299E-2},{"$f":"SUM(R425:R430)","v":-4.1002525072556299E-2},{"$f":"SUM(S425:S430)","v":-4.1002525072556299E-2},{"$f":"SUM(T425:T430)","v":-3.294853271130635E-2},{"$f":"SUM(U425:U430)","v":-3.2948532711306357E-2},{"$f":"SUM(V425:V430)","v":-3.2948532711306357E-2},{"$f":"SUM(W425:W430)","v":-3.2948532711306357E-2},{"$f":"SUM(X425:X430)","v":-3.2948532711306364E-2},{"$f":"SUM(Y425:Y430)","v":-3.2948532711306329E-2},{"$f":"SUM(Z425:Z430)","v":-3.2948532711306322E-2},{"$f":"SUM(AA425:AA430)","v":-3.2948532711306322E-2},{"$f":"SUM(AB425:AB430)","v":-3.2948532711306322E-2},{"$f":"SUM(AC425:AC430)","v":-3.2948532711306322E-2}]
[{"$f":"ROW()","v":432},"Closing Value"]
[{"$f":"ROW()","v":433},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L401+L409+L417+L425","v":2.8846820700223971E-5},-8.0015015241995426E-3,-8.0019136216381171E-3,-8.0023257190766917E-3,-8.0027378165152662E-3,-8.0031499139538408E-3,-8.0035620113924153E-3,{"$f":"(S401+S409+S417+S425-S441)*(S401+S409+S417+S425-S441>0)","v":0},{"$f":"T401+T409+T417+T425","v":0},0,0,0,0,{"$f":"MAX(Y401+Y409+Y417+Y425,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":434},null,"Compression",null,null,null,null,null,null,null,null,-0.15664871623111765,-0.25242968671358135,-0.25242968671358135,-0.25242968671358135,-0.25242968671358135,-0.25242968671358135,-0.25242968671358135,0,{"$f":"T402+T410+T418+T426","v":0},0,0,0,0,{"$f":"MAX(Y402+Y410+Y418+Y426,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":435},null,"Metering",null,null,null,null,null,null,null,null,-4.3348270297064707E-2,-4.4918450141039526E-2,-4.4051484735098234E-2,-4.3184519329156942E-2,-4.2317553923215651E-2,-4.1450588517274359E-2,-4.0583623111333067E-2,0,{"$f":"T403+T411+T419+T427","v":0},0,0,0,{"$f":"X403+X411+X419+X427","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":436},null,"Other Depreciable",null,null,null,null,null,null,null,null,1.2560723514317709,1.0090307226463999,0.9671616442653409,0.92529256588428188,0.88342348750322286,0.84155440912216384,0.79968533074110482,0.75781625236004579,{"$f":"T404+T412+T420+T428","v":0.72486771964873942},0.69191918693743304,0.65897065422612666,0.62602212151482028,{"$f":"X404+X412+X420+X428","v":0.59307358880351391},0.56012505609220753,0.52717652338090115,0.49422799066959483,0.46127945795828851,0.42833092524698219]
[{"$f":"ROW()","v":437},null,"Non Depreciable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"T405+T413+T421+T429","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":438},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S406+S414+S422+S430-S446)*(S406+S414+S422+S430-S446>0)","v":0},{"$f":"T406+T414+T422+T430","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":439},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L433:L438)","v":1.0561042117242887},{"$f":"SUM(M433:M438)","v":0.70368108426757958},{"$f":"SUM(N433:N438)","v":0.66267855919502328},{"$f":"SUM(O433:O438)","v":0.62167603412246697},{"$f":"SUM(P433:P438)","v":0.58067350904991055},{"$f":"SUM(Q433:Q438)","v":0.53967098397735436},{"$f":"SUM(R433:R438)","v":0.498668458904798},{"$f":"SUM(S433:S438)","v":0.75781625236004579},{"$f":"SUM(T433:T438)","v":0.72486771964873942},{"$f":"SUM(U433:U438)","v":0.69191918693743304},{"$f":"SUM(V433:V438)","v":0.65897065422612666},{"$f":"SUM(W433:W438)","v":0.62602212151482028},0.59307358880351391,0.56012505609220753,{"$f":"SUM(Z433:Z438)","v":0.52717652338090115},{"$f":"SUM(AA433:AA438)","v":0.49422799066959483},{"$f":"SUM(AB433:AB438)","v":0.46127945795828851},{"$f":"SUM(AC433:AC438)","v":0.42833092524698219}]
[{"$f":"ROW()","v":440},"Over Depreciation"]
[{"$f":"ROW()","v":441},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S401+S409+S425)*(S401+S409+S425<0)","v":-8.0039741088309899E-3}]
[{"$f":"ROW()","v":442},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25242968671358135]
[{"$f":"ROW()","v":443},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9716657705391775E-2]
[{"$f":"ROW()","v":444},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":445},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":446},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":447},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S441:S446)","v":-0.30015031852780411}]
[{"$f":"ROW()","v":448}]
["2004 Capex"]
[{"$f":"ROW()","v":450},"Life"]
[{"$f":"ROW()","v":451},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"N451-1","v":69},{"$f":"O451-1","v":68},{"$f":"P451-1","v":67},{"$f":"Q451-1","v":66},{"$f":"R451-1","v":65},{"$f":"S451-1","v":64},{"$f":"T451-1","v":63},{"$f":"U451-1","v":62},{"$f":"V451-1","v":61},{"$f":"W451-1","v":60},{"$f":"X451-1","v":59},{"$f":"Y451-1","v":58},{"$f":"Z451-1","v":57},{"$f":"AA451-1","v":56},{"$f":"AB451-1","v":55}]
[{"$f":"ROW()","v":452},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"N452-1","v":29},{"$f":"O452-1","v":28},{"$f":"P452-1","v":27},{"$f":"Q452-1","v":26},25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":453},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[{"$f":"ROW()","v":454},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":455},null,"Non Depreciable"]
[{"$f":"ROW()","v":456},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"N456-1","v":61.598995281445561},{"$f":"O456-1","v":60.598995281445561},{"$f":"P456-1","v":59.598995281445561},{"$f":"Q456-1","v":58.598995281445561},{"$f":"R456-1","v":57.598995281445561},{"$f":"S456-1","v":56.598995281445561},{"$f":"T456-1","v":55.598995281445561},{"$f":"U456-1","v":54.598995281445561},{"$f":"V456-1","v":53.598995281445561},{"$f":"W456-1","v":52.598995281445561},{"$f":"X456-1","v":51.598995281445561},{"$f":"Y456-1","v":50.598995281445561},{"$f":"Z456-1","v":49.598995281445561},{"$f":"AA456-1","v":48.598995281445561},{"$f":"AB456-1","v":47.598995281445561}]
[{"$f":"ROW()","v":457}]
[{"$f":"ROW()","v":458},"Opening Value"]
[{"$f":"ROW()","v":459},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L491","v":0},0.82629262757049915,0.81448844717663482,0.80268426678277049,0.79088008638890617,0.77907590599504184,0.76727172560117751,{"$f":"S491","v":0.75546754520731318},{"$f":"T491","v":0.74366336481344897},0.73185918441958475,0.72005500402572054,0.70825082363185632,0.6964466432379921,0.68464246284412777,0.67283828245026345,0.66103410205639923,0.64922992166253501]
[{"$f":"ROW()","v":460},null,"Compression",null,null,null,null,null,null,null,null,null,0,0.24403013240318169,0.24403013240318169,0.24403013240318169,0.24403013240318169,0.24403013240318169,0.24403013240318169,0.24403013240318169,0.23386221021971579,0.22369428803624988,0.21352636585278398,0.20335844366931807,0.19319052148585217,0.18302259930238626,0.17285467711892036,0.16268675493545445,0.15251883275198855]
[{"$f":"ROW()","v":461},null,"Metering",null,null,null,null,null,null,null,null,null,0,2.2219632265287435,2.1775239619981686,2.1330846974675937,2.0886454329370188,2.0442061684064439,1.999766903875869,1.9553276393452941,1.9108883748147192,1.8664491102841443,1.8220098457535694,1.7775705812229945,1.7331313166924196,1.6886920521618447,1.6442527876312698,1.5998135231006949,1.55537425857012]
[{"$f":"ROW()","v":462},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,0,1.1990622416982497,1.159093500308308,1.1191247589183664,1.0791560175284247,1.0391872761384831,0.99921853474854139,0.95924979335859972,0.77823855189465341,0.73826981050471174,0.69830106911477008,0.65833232772482841,0.61836358633488675,0.58581813442252428,0.55327268251016182,0.52072723059779935,0.48818177868543688]
[{"$f":"ROW()","v":463},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]
[{"$f":"ROW()","v":464},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"L496","v":0},{"$f":"M496","v":0},{"$f":"N496","v":0},{"$f":"O496","v":0},{"$f":"P496","v":0},{"$f":"Q496","v":0},{"$f":"R496","v":0},{"$f":"S496","v":0},{"$f":"T496","v":0},{"$f":"U496","v":0},{"$f":"V496","v":0},{"$f":"W496","v":0},{"$f":"X496","v":0},{"$f":"Y496","v":0},{"$f":"Z496","v":0},{"$f":"AA496","v":0},{"$f":"AB496","v":0}]
[{"$f":"ROW()","v":465},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M459:M464)","v":0},{"$f":"SUM(N459:N464)","v":4.4913482282006738},{"$f":"SUM(O459:O464)","v":4.3951360418862926},{"$f":"SUM(P459:P464)","v":4.2989238555719123},{"$f":"SUM(Q459:Q464)","v":4.2027116692575319},{"$f":"SUM(R459:R464)","v":4.1064994829431507},{"$f":"SUM(S459:S464)","v":4.0102872966287695},{"$f":"SUM(T459:T464)","v":3.9140751103143891},{"$f":"SUM(U459:U464)","v":3.6666525017425373},{"$f":"SUM(V459:V464)","v":3.5602723932446905},{"$f":"SUM(W459:W464)","v":3.4538922847468441},{"$f":"SUM(X459:X464)","v":3.3475121762489972},{"$f":"SUM(Y459:Y464)","v":3.2411320677511508},{"$f":"SUM(Z459:Z464)","v":3.1421752487308829},{"$f":"SUM(AA459:AA464)","v":3.0432184297106155},{"$f":"SUM(AB459:AB464)","v":2.9442616106903481},{"$f":"SUM(AC459:AC464)","v":2.8453047916700807}]
[{"$f":"ROW()","v":466},"Capex"]
[{"$f":"ROW()","v":467},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M$474","v":0.82629262757049915}]
[{"$f":"ROW()","v":468},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M$475","v":0.24403013240318169}]
[{"$f":"ROW()","v":469},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M$476","v":2.2219632265287435}]
[{"$f":"ROW()","v":470},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M$477","v":1.1990622416982497}]
[{"$f":"ROW()","v":471},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M$478","v":0}]
[{"$f":"ROW()","v":472},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M$479","v":0}]
[{"$f":"ROW()","v":473},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M467:M472)","v":4.4913482282006738}]
[{"$f":"ROW()","v":474},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":475},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T916","v":0},{"$f":"-Inputs!U916","v":0},{"$f":"-Inputs!V916","v":0},{"$f":"-Inputs!W916","v":0},{"$f":"-Inputs!X916","v":0},{"$f":"-Inputs!Y916","v":0},{"$f":"-Inputs!Z916","v":0},{"$f":"-Inputs!AA916","v":0},{"$f":"-Inputs!AB916","v":0},{"$f":"-Inputs!AC916","v":0}]
[{"$f":"ROW()","v":476},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T917","v":0},{"$f":"-Inputs!U917","v":0},{"$f":"-Inputs!V917","v":0},{"$f":"-Inputs!W917","v":0},{"$f":"-Inputs!X917","v":0},{"$f":"-Inputs!Y917","v":0},{"$f":"-Inputs!Z917","v":0},{"$f":"-Inputs!AA917","v":0},{"$f":"-Inputs!AB917","v":0},{"$f":"-Inputs!AC917","v":0}]
[{"$f":"ROW()","v":477},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T918","v":0},{"$f":"-Inputs!U918","v":0},{"$f":"-Inputs!V918","v":0},{"$f":"-Inputs!W918","v":0},{"$f":"-Inputs!X918","v":0},{"$f":"-Inputs!Y918","v":0},{"$f":"-Inputs!Z918","v":0},{"$f":"-Inputs!AA918","v":0},{"$f":"-Inputs!AB918","v":0},{"$f":"-Inputs!AC918","v":0}]
[{"$f":"ROW()","v":478},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T919","v":-0.14104250007400468},{"$f":"-Inputs!U919","v":0},{"$f":"-Inputs!V919","v":0},{"$f":"-Inputs!W919","v":0},{"$f":"-Inputs!X919","v":0},{"$f":"-Inputs!Y919","v":0},{"$f":"-Inputs!Z919","v":0},{"$f":"-Inputs!AA919","v":0},{"$f":"-Inputs!AB919","v":0},{"$f":"-Inputs!AC919","v":0}]
[{"$f":"ROW()","v":479},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T920","v":0},{"$f":"-Inputs!U920","v":0},{"$f":"-Inputs!V920","v":0},{"$f":"-Inputs!W920","v":0},{"$f":"-Inputs!X920","v":0},{"$f":"-Inputs!Y920","v":0},{"$f":"-Inputs!Z920","v":0},{"$f":"-Inputs!AA920","v":0},{"$f":"-Inputs!AB920","v":0},{"$f":"-Inputs!AC920","v":0}]
[{"$f":"ROW()","v":480},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T921","v":0},{"$f":"-Inputs!U921","v":0},{"$f":"-Inputs!V921","v":0},{"$f":"-Inputs!W921","v":0},{"$f":"-Inputs!X921","v":0},{"$f":"-Inputs!Y921","v":0},{"$f":"-Inputs!Z921","v":0},{"$f":"-Inputs!AA921","v":0},{"$f":"-Inputs!AB921","v":0},{"$f":"-Inputs!AC921","v":0}]
[{"$f":"ROW()","v":481},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T475:T480)","v":-0.14104250007400468},{"$f":"SUM(U475:U480)","v":0},{"$f":"SUM(V475:V480)","v":0},{"$f":"SUM(W475:W480)","v":0},{"$f":"SUM(X475:X480)","v":0},{"$f":"SUM(Y475:Y480)","v":0},{"$f":"SUM(Z475:Z480)","v":0},{"$f":"SUM(AA475:AA480)","v":0},{"$f":"SUM(AB475:AB480)","v":0},{"$f":"SUM(AC475:AC480)","v":0}]
[{"$f":"ROW()","v":482},"Depreciation"]
[{"$f":"ROW()","v":483},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N647","v":-1.1804180393864275E-2},{"$f":"-Inputs!O647","v":-1.1804180393864275E-2},{"$f":"-Inputs!P647","v":-1.1804180393864275E-2},{"$f":"-Inputs!Q647","v":-1.1804180393864275E-2},{"$f":"-Inputs!R647","v":-1.1804180393864275E-2},{"$f":"-Inputs!S647","v":-1.1804180393864275E-2},{"$f":"-Inputs!T647","v":-1.1804180393864272E-2},{"$f":"-Inputs!U647","v":-1.1804180393864272E-2},{"$f":"-Inputs!V647","v":-1.180418039386427E-2},{"$f":"-Inputs!W647","v":-1.180418039386427E-2},{"$f":"-Inputs!X647","v":-1.1804180393864269E-2},{"$f":"-MIN((Y459/Y451)*(Y459>0),Y459)","v":-1.1804180393864274E-2},{"$f":"-MIN((Z459/Z451)*(Z459>0),Z459)","v":-1.1804180393864272E-2},-1.180418039386427E-2,-1.1804180393864272E-2,-1.1804180393864274E-2]
[{"$f":"ROW()","v":484},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N648","v":0},{"$f":"-Inputs!O648","v":0},{"$f":"-Inputs!P648","v":0},{"$f":"-Inputs!Q648","v":0},{"$f":"-Inputs!R648","v":0},{"$f":"-Inputs!S648","v":0},{"$f":"-Inputs!T648","v":-1.0167922183465907E-2},{"$f":"-Inputs!U648","v":-1.0167922183465907E-2},{"$f":"-Inputs!V648","v":-1.0167922183465909E-2},{"$f":"-Inputs!W648","v":-1.0167922183465909E-2},{"$f":"-Inputs!X648","v":-1.0167922183465909E-2},-1.0167922183465903E-2,{"$f":"-MIN((Z460/Z452)*(Z460>0),Z460)","v":-1.0167922183465903E-2},-1.0167922183465903E-2,-1.0167922183465903E-2,-1.0167922183465903E-2]
[{"$f":"ROW()","v":485},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N649","v":-4.4439264530574868E-2},{"$f":"-Inputs!O649","v":-4.4439264530574868E-2},{"$f":"-Inputs!P649","v":-4.4439264530574868E-2},{"$f":"-Inputs!Q649","v":-4.4439264530574868E-2},{"$f":"-Inputs!R649","v":-4.4439264530574868E-2},{"$f":"-Inputs!S649","v":-4.4439264530574868E-2},{"$f":"-Inputs!T649","v":-4.4439264530574882E-2},{"$f":"-Inputs!U649","v":-4.4439264530574882E-2},{"$f":"-Inputs!V649","v":-4.4439264530574882E-2},{"$f":"-Inputs!W649","v":-4.4439264530574882E-2},{"$f":"-Inputs!X649","v":-4.4439264530574889E-2},-4.4439264530574861E-2,-4.4439264530574861E-2,-4.4439264530574861E-2,-4.4439264530574861E-2,-4.4439264530574861E-2]
[{"$f":"ROW()","v":486},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N650","v":-3.9968741389941657E-2},{"$f":"-Inputs!O650","v":-3.9968741389941657E-2},{"$f":"-Inputs!P650","v":-3.9968741389941657E-2},{"$f":"-Inputs!Q650","v":-3.9968741389941657E-2},{"$f":"-Inputs!R650","v":-3.9968741389941657E-2},{"$f":"-Inputs!S650","v":-3.9968741389941657E-2},{"$f":"-Inputs!T650","v":-3.9968741389941671E-2},{"$f":"-Inputs!U650","v":-3.9968741389941671E-2},{"$f":"-Inputs!V650","v":-3.9968741389941678E-2},{"$f":"-Inputs!W650","v":-3.9968741389941678E-2},{"$f":"-Inputs!X650","v":-3.9968741389941678E-2},-3.2545451912362459E-2,-3.2545451912362459E-2,-3.2545451912362459E-2,-3.2545451912362459E-2,-3.2545451912362459E-2]
[{"$f":"ROW()","v":487},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N651","v":0},{"$f":"-Inputs!O651","v":0},{"$f":"-Inputs!P651","v":0},{"$f":"-Inputs!Q651","v":0},{"$f":"-Inputs!R651","v":0},{"$f":"-Inputs!S651","v":0},{"$f":"-Inputs!T651","v":0},{"$f":"-Inputs!U651","v":0},{"$f":"-Inputs!V651","v":0},{"$f":"-Inputs!W651","v":0},{"$f":"-Inputs!X651","v":0},{"$f":"IF(Y463<0,-Y463,0)","v":0},{"$f":"IF(Z463<0,-Z463,0)","v":0},{"$f":"IF(AA463<0,-AA463,0)","v":0},0,0]
[{"$f":"ROW()","v":488},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N652","v":0},{"$f":"-Inputs!O652","v":0},{"$f":"-Inputs!P652","v":0},{"$f":"-Inputs!Q652","v":0},{"$f":"-Inputs!R652","v":0},{"$f":"-Inputs!S652","v":0},{"$f":"-Inputs!T652","v":0},{"$f":"-Inputs!U652","v":0},{"$f":"-Inputs!V652","v":0},{"$f":"-Inputs!W652","v":0},{"$f":"-Inputs!X652","v":0},{"$f":"-MIN((Y464/Y456)*(Y464>0),Y464)","v":0},{"$f":"-MIN((Z464/Z456)*(Z464>0),Z464)","v":0},{"$f":"-MIN((AA464/AA456)*(AA464>0),AA464)","v":0},{"$f":"-MIN((AB464/AB456)*(AB464>0),AB464)","v":0},{"$f":"-MIN((AC464/AC456)*(AC464>0),AC464)","v":0}]
[{"$f":"ROW()","v":489},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N483:N488)","v":-9.6212186314380804E-2},{"$f":"SUM(O483:O488)","v":-9.6212186314380804E-2},{"$f":"SUM(P483:P488)","v":-9.6212186314380804E-2},{"$f":"SUM(Q483:Q488)","v":-9.6212186314380804E-2},{"$f":"SUM(R483:R488)","v":-9.6212186314380804E-2},{"$f":"SUM(S483:S488)","v":-9.6212186314380804E-2},{"$f":"SUM(T483:T488)","v":-0.10638010849784674},{"$f":"SUM(U483:U488)","v":-0.10638010849784674},{"$f":"SUM(V483:V488)","v":-0.10638010849784674},{"$f":"SUM(W483:W488)","v":-0.10638010849784674},{"$f":"SUM(X483:X488)","v":-0.10638010849784675},{"$f":"SUM(Y483:Y488)","v":-9.8956819020267511E-2},{"$f":"SUM(Z483:Z488)","v":-9.8956819020267511E-2},{"$f":"SUM(AA483:AA488)","v":-9.8956819020267484E-2},{"$f":"SUM(AB483:AB488)","v":-9.8956819020267511E-2},{"$f":"SUM(AC483:AC488)","v":-9.8956819020267511E-2}]
[{"$f":"ROW()","v":490},"Closing Value"]
[{"$f":"ROW()","v":491},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M459+M467+M475+M483","v":0.82629262757049915},0.81448844717663482,0.80268426678277049,0.79088008638890617,0.77907590599504184,0.76727172560117751,{"$f":"(S459+S467+S475+S483-S499)*(S459+S467+S475+S483-S499>0)","v":0.75546754520731318},{"$f":"T459+T467+T475+T483","v":0.74366336481344897},0.73185918441958475,0.72005500402572054,0.70825082363185632,0.6964466432379921,{"$f":"MAX(Y459+Y467+Y475+Y483,0)","v":0.68464246284412777},0.67283828245026345,0.66103410205639923,0.64922992166253501,0.63742574126867069]
[{"$f":"ROW()","v":492},null,"Compression",null,null,null,null,null,null,null,null,null,0.24403013240318169,0.24403013240318169,0.24403013240318169,0.24403013240318169,0.24403013240318169,0.24403013240318169,0.24403013240318169,{"$f":"T460+T468+T476+T484","v":0.23386221021971579},0.22369428803624988,0.21352636585278398,0.20335844366931807,0.19319052148585217,{"$f":"MAX(Y460+Y468+Y476+Y484,0)","v":0.18302259930238626},0.17285467711892036,0.16268675493545445,0.15251883275198855,0.14235091056852264]
[{"$f":"ROW()","v":493},null,"Metering",null,null,null,null,null,null,null,null,null,2.2219632265287435,2.1775239619981686,2.1330846974675937,2.0886454329370188,2.0442061684064439,1.999766903875869,1.9553276393452941,{"$f":"T461+T469+T477+T485","v":1.9108883748147192},1.8664491102841443,1.8220098457535694,1.7775705812229945,{"$f":"X461+X469+X477+X485","v":1.7331313166924196},1.6886920521618447,1.6442527876312698,1.5998135231006949,1.55537425857012,1.5109349940395451]
[{"$f":"ROW()","v":494},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,1.1990622416982497,1.159093500308308,1.1191247589183664,1.0791560175284247,1.0391872761384831,0.99921853474854139,0.95924979335859972,{"$f":"T462+T470+T478+T486","v":0.77823855189465341},0.73826981050471174,0.69830106911477008,0.65833232772482841,{"$f":"X462+X470+X478+X486","v":0.61836358633488675},0.58581813442252428,0.55327268251016182,0.52072723059779935,0.48818177868543688,0.45563632677307442]
[{"$f":"ROW()","v":495},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T463+T471+T479+T487","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":496},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S464+S472+S480+S488-S504)*(S464+S472+S480+S488-S504>0)","v":0},{"$f":"T464+T472+T480+T488","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":497},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M491:M496)","v":4.4913482282006738},{"$f":"SUM(N491:N496)","v":4.3951360418862926},{"$f":"SUM(O491:O496)","v":4.2989238555719123},{"$f":"SUM(P491:P496)","v":4.2027116692575319},{"$f":"SUM(Q491:Q496)","v":4.1064994829431507},{"$f":"SUM(R491:R496)","v":4.0102872966287695},{"$f":"SUM(S491:S496)","v":3.9140751103143891},{"$f":"SUM(T491:T496)","v":3.6666525017425373},{"$f":"SUM(U491:U496)","v":3.5602723932446905},{"$f":"SUM(V491:V496)","v":3.4538922847468441},{"$f":"SUM(W491:W496)","v":3.3475121762489972},3.2411320677511508,3.1421752487308829,{"$f":"SUM(Z491:Z496)","v":3.0432184297106155},{"$f":"SUM(AA491:AA496)","v":2.9442616106903481},{"$f":"SUM(AB491:AB496)","v":2.8453047916700807},{"$f":"SUM(AC491:AC496)","v":2.7463479726498132}]
[{"$f":"ROW()","v":498},"Over Depreciation"]
[{"$f":"ROW()","v":499},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S459+S467+S483)*(S459+S467+S483<0)","v":0}]
[{"$f":"ROW()","v":500},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":501},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":502},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":503},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":504},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":505},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S499:S504)","v":0}]
[{"$f":"ROW()","v":506}]
["2005 Capex"]
[{"$f":"ROW()","v":508},"Life"]
[{"$f":"ROW()","v":509},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"O509-1","v":69},{"$f":"P509-1","v":68},{"$f":"Q509-1","v":67},{"$f":"R509-1","v":66},{"$f":"S509-1","v":65},{"$f":"T509-1","v":64},{"$f":"U509-1","v":63},{"$f":"V509-1","v":62},{"$f":"W509-1","v":61},{"$f":"X509-1","v":60},{"$f":"Y509-1","v":59},{"$f":"Z509-1","v":58},{"$f":"AA509-1","v":57},{"$f":"AB509-1","v":56}]
[{"$f":"ROW()","v":510},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"O510-1","v":29},{"$f":"P510-1","v":28},{"$f":"Q510-1","v":27},{"$f":"R510-1","v":26},25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":511},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[{"$f":"ROW()","v":512},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":513},null,"Non Depreciable"]
[{"$f":"ROW()","v":514},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"O514-1","v":61.598995281445561},{"$f":"P514-1","v":60.598995281445561},{"$f":"Q514-1","v":59.598995281445561},{"$f":"R514-1","v":58.598995281445561},{"$f":"S514-1","v":57.598995281445561},{"$f":"T514-1","v":56.598995281445561},{"$f":"U514-1","v":55.598995281445561},{"$f":"V514-1","v":54.598995281445561},{"$f":"W514-1","v":53.598995281445561},{"$f":"X514-1","v":52.598995281445561},{"$f":"Y514-1","v":51.598995281445561},{"$f":"Z514-1","v":50.598995281445561},{"$f":"AA514-1","v":49.598995281445561},{"$f":"AB514-1","v":48.598995281445561}]
[{"$f":"ROW()","v":515}]
[{"$f":"ROW()","v":516},"Opening Value"]
[{"$f":"ROW()","v":517},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M549","v":0},9.6182397684759167,9.532740104272591,9.4472404400692653,9.3617407758659397,9.276241111662614,{"$f":"S549","v":9.1907414474592883},{"$f":"T549","v":9.0493454251906833},8.9079494029220783,8.7665533806534732,8.6251573583848682,8.4837613361162632,8.3423653138476581,8.2009692915790531,8.059573269310448,7.9181772470418439]
[{"$f":"ROW()","v":518},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,53.329246836950709,53.242035015223692,53.154823193496675,53.067611371769658,52.980399550042641,52.893187728315624,50.777460219182998,48.661732710050373,46.546005200917747,44.430277691785122,42.314550182652496,40.198822673519871,38.083095164387245,35.96736765525462,33.851640146121994]
[{"$f":"ROW()","v":519},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,-3.0009848141948778E-2,-6.0019696283897556E-2,-9.0029544425846333E-2,-0.12003939256779511,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,4.5550854781072898,4.377299862599684,4.1995142470920781,4.0217286315844722,3.8439430160768668,3.6661574005692614,3.5195111045464911,3.2988709441519175,3.1522246481291472,3.0055783521063768,2.8589320560836065,2.7159854532794263,2.5730388504752462,2.430092247671066,2.2871456448668859]
[{"$f":"ROW()","v":521},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"M554","v":0},{"$f":"N554","v":0},{"$f":"O554","v":0},{"$f":"P554","v":0},{"$f":"Q554","v":0},{"$f":"R554","v":0},{"$f":"S554","v":0},{"$f":"T554","v":0},{"$f":"U554","v":0},{"$f":"V554","v":0},{"$f":"W554","v":0},{"$f":"X554","v":0},{"$f":"Y554","v":0},{"$f":"Z554","v":0},{"$f":"AA554","v":0},{"$f":"AB554","v":0}]
[{"$f":"ROW()","v":523},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N517:N522)","v":0},{"$f":"SUM(O517:O522)","v":67.50257208353392},{"$f":"SUM(P517:P522)","v":67.12206513395401},{"$f":"SUM(Q517:Q522)","v":66.741558184374128},{"$f":"SUM(R517:R522)","v":66.361051234794218},{"$f":"SUM(S517:S522)","v":65.980544285214322},{"$f":"SUM(T517:T522)","v":65.750086576344174},{"$f":"SUM(U517:U522)","v":63.346316748920167},{"$f":"SUM(V517:V522)","v":60.868553057124366},{"$f":"SUM(W517:W522)","v":58.464783229700373},{"$f":"SUM(X517:X522)","v":56.061013402276366},{"$f":"SUM(Y517:Y522)","v":53.657243574852359},{"$f":"SUM(Z517:Z522)","v":51.257173440646952},{"$f":"SUM(AA517:AA522)","v":48.857103306441545},{"$f":"SUM(AB517:AB522)","v":46.457033172236137},{"$f":"SUM(AC517:AC522)","v":44.05696303803073}]
[{"$f":"ROW()","v":524},"Capex"]
[{"$f":"ROW()","v":525},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N$474","v":9.6182397684759167}]
[{"$f":"ROW()","v":526},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N$475","v":53.329246836950709}]
[{"$f":"ROW()","v":527},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N$476","v":0}]
[{"$f":"ROW()","v":528},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N$477","v":4.5550854781072898}]
[{"$f":"ROW()","v":529},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N$478","v":0}]
[{"$f":"ROW()","v":530},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N$479","v":0}]
[{"$f":"ROW()","v":531},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N525:N530)","v":67.50257208353392}]
[{"$f":"ROW()","v":532},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":533},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T924","v":0},{"$f":"-Inputs!U924","v":0},{"$f":"-Inputs!V924","v":0},{"$f":"-Inputs!W924","v":0},{"$f":"-Inputs!X924","v":0},{"$f":"-Inputs!Y924","v":0},{"$f":"-Inputs!Z924","v":0},{"$f":"-Inputs!AA924","v":0},{"$f":"-Inputs!AB924","v":0},{"$f":"-Inputs!AC924","v":0}]
[{"$f":"ROW()","v":534},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T925","v":0},{"$f":"-Inputs!U925","v":0},{"$f":"-Inputs!V925","v":0},{"$f":"-Inputs!W925","v":0},{"$f":"-Inputs!X925","v":0},{"$f":"-Inputs!Y925","v":0},{"$f":"-Inputs!Z925","v":0},{"$f":"-Inputs!AA925","v":0},{"$f":"-Inputs!AB925","v":0},{"$f":"-Inputs!AC925","v":0}]
[{"$f":"ROW()","v":535},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T926","v":0},{"$f":"-Inputs!U926","v":0},{"$f":"-Inputs!V926","v":0},{"$f":"-Inputs!W926","v":0},{"$f":"-Inputs!X926","v":0},{"$f":"-Inputs!Y926","v":0},{"$f":"-Inputs!Z926","v":0},{"$f":"-Inputs!AA926","v":0},{"$f":"-Inputs!AB926","v":0},{"$f":"-Inputs!AC926","v":0}]
[{"$f":"ROW()","v":536},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T927","v":0},{"$f":"-Inputs!U927","v":-7.3993864371803386E-2},{"$f":"-Inputs!V927","v":0},{"$f":"-Inputs!W927","v":0},{"$f":"-Inputs!X927","v":0},{"$f":"-Inputs!Y927","v":0},{"$f":"-Inputs!Z927","v":0},{"$f":"-Inputs!AA927","v":0},{"$f":"-Inputs!AB927","v":0},{"$f":"-Inputs!AC927","v":0}]
[{"$f":"ROW()","v":537},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T928","v":0},{"$f":"-Inputs!U928","v":0},{"$f":"-Inputs!V928","v":0},{"$f":"-Inputs!W928","v":0},{"$f":"-Inputs!X928","v":0},{"$f":"-Inputs!Y928","v":0},{"$f":"-Inputs!Z928","v":0},{"$f":"-Inputs!AA928","v":0},{"$f":"-Inputs!AB928","v":0},{"$f":"-Inputs!AC928","v":0}]
[{"$f":"ROW()","v":538},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T929","v":0},{"$f":"-Inputs!U929","v":0},{"$f":"-Inputs!V929","v":0},{"$f":"-Inputs!W929","v":0},{"$f":"-Inputs!X929","v":0},{"$f":"-Inputs!Y929","v":0},{"$f":"-Inputs!Z929","v":0},{"$f":"-Inputs!AA929","v":0},{"$f":"-Inputs!AB929","v":0},{"$f":"-Inputs!AC929","v":0}]
[{"$f":"ROW()","v":539},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T533:T538)","v":0},{"$f":"SUM(U533:U538)","v":-7.3993864371803386E-2},{"$f":"SUM(V533:V538)","v":0},{"$f":"SUM(W533:W538)","v":0},{"$f":"SUM(X533:X538)","v":0},{"$f":"SUM(Y533:Y538)","v":0},{"$f":"SUM(Z533:Z538)","v":0},{"$f":"SUM(AA533:AA538)","v":0},{"$f":"SUM(AB533:AB538)","v":0},{"$f":"SUM(AC533:AC538)","v":0}]
[{"$f":"ROW()","v":540},"Depreciation"]
[{"$f":"ROW()","v":541},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O655","v":-8.5499664203326331E-2},{"$f":"-Inputs!P655","v":-8.5499664203326331E-2},{"$f":"-Inputs!Q655","v":-8.5499664203326331E-2},{"$f":"-Inputs!R655","v":-8.5499664203326331E-2},{"$f":"-Inputs!S655","v":-8.5499664203326331E-2},{"$f":"-Inputs!T655","v":-0.1413960222686044},{"$f":"-Inputs!U655","v":-0.1413960222686044},{"$f":"-Inputs!V655","v":-0.1413960222686044},{"$f":"-Inputs!W655","v":-0.1413960222686044},{"$f":"-Inputs!X655","v":-0.1413960222686044},{"$f":"-MIN((Y517/Y509)*(Y517>0),Y517)","v":-0.1413960222686044},{"$f":"-MIN((Z517/Z509)*(Z517>0),Z517)","v":-0.14139602226860437},-0.14139602226860437,-0.14139602226860434,-0.14139602226860434]
[{"$f":"ROW()","v":542},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O656","v":-8.7211821727019939E-2},{"$f":"-Inputs!P656","v":-8.7211821727019939E-2},{"$f":"-Inputs!Q656","v":-8.7211821727019939E-2},{"$f":"-Inputs!R656","v":-8.7211821727019939E-2},{"$f":"-Inputs!S656","v":-8.7211821727019939E-2},{"$f":"-Inputs!T656","v":-2.1157275091326255},{"$f":"-Inputs!U656","v":-2.1157275091326255},{"$f":"-Inputs!V656","v":-2.1157275091326251},{"$f":"-Inputs!W656","v":-2.1157275091326246},{"$f":"-Inputs!X656","v":-2.1157275091326246},-2.1157275091326246,{"$f":"-MIN((Z518/Z510)*(Z518>0),Z518)","v":-2.1157275091326246},-2.1157275091326246,-2.1157275091326246,-2.1157275091326246]
[{"$f":"ROW()","v":543},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O657","v":-3.0009848141948778E-2},{"$f":"-Inputs!P657","v":-3.0009848141948778E-2},{"$f":"-Inputs!Q657","v":-3.0009848141948778E-2},{"$f":"-Inputs!R657","v":-3.0009848141948778E-2},{"$f":"-Inputs!S657","v":-3.0009848141948778E-2},{"$f":"-Inputs!T657","v":0},{"$f":"-Inputs!U657","v":0},{"$f":"-Inputs!V657","v":0},{"$f":"-Inputs!W657","v":0},{"$f":"-Inputs!X657","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":544},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O658","v":-0.1777856155076056},{"$f":"-Inputs!P658","v":-0.1777856155076056},{"$f":"-Inputs!Q658","v":-0.1777856155076056},{"$f":"-Inputs!R658","v":-0.1777856155076056},{"$f":"-Inputs!S658","v":-0.1777856155076056},{"$f":"-Inputs!T658","v":-0.14664629602277046},{"$f":"-Inputs!U658","v":-0.14664629602277046},{"$f":"-Inputs!V658","v":-0.14664629602277046},{"$f":"-Inputs!W658","v":-0.14664629602277046},{"$f":"-Inputs!X658","v":-0.14664629602277049},-0.14294660280418031,-0.14294660280418034,-0.14294660280418034,-0.14294660280418037,-0.14294660280418037]
[{"$f":"ROW()","v":545},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O659","v":0},{"$f":"-Inputs!P659","v":0},{"$f":"-Inputs!Q659","v":0},{"$f":"-Inputs!R659","v":0},{"$f":"-Inputs!S659","v":0},{"$f":"-Inputs!T659","v":0},{"$f":"-Inputs!U659","v":0},{"$f":"-Inputs!V659","v":0},{"$f":"-Inputs!W659","v":0},{"$f":"-Inputs!X659","v":0},{"$f":"IF(Y521<0,-Y521,0)","v":0},{"$f":"IF(Z521<0,-Z521,0)","v":0},{"$f":"IF(AA521<0,-AA521,0)","v":0},0,0]
[{"$f":"ROW()","v":546},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O660","v":0},{"$f":"-Inputs!P660","v":0},{"$f":"-Inputs!Q660","v":0},{"$f":"-Inputs!R660","v":0},{"$f":"-Inputs!S660","v":0},{"$f":"-Inputs!T660","v":0},{"$f":"-Inputs!U660","v":0},{"$f":"-Inputs!V660","v":0},{"$f":"-Inputs!W660","v":0},{"$f":"-Inputs!X660","v":0},{"$f":"-MIN((Y522/Y514)*(Y522>0),Y522)","v":0},{"$f":"-MIN((Z522/Z514)*(Z522>0),Z522)","v":0},{"$f":"-MIN((AA522/AA514)*(AA522>0),AA522)","v":0},{"$f":"-MIN((AB522/AB514)*(AB522>0),AB522)","v":0},{"$f":"-MIN((AC522/AC514)*(AC522>0),AC522)","v":0}]
[{"$f":"ROW()","v":547},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O541:O546)","v":-0.38050694957990061},{"$f":"SUM(P541:P546)","v":-0.38050694957990061},{"$f":"SUM(Q541:Q546)","v":-0.38050694957990061},{"$f":"SUM(R541:R546)","v":-0.38050694957990061},{"$f":"SUM(S541:S546)","v":-0.38050694957990061},{"$f":"SUM(T541:T546)","v":-2.4037698274240005},{"$f":"SUM(U541:U546)","v":-2.4037698274240005},{"$f":"SUM(V541:V546)","v":-2.403769827424},{"$f":"SUM(W541:W546)","v":-2.4037698274239996},{"$f":"SUM(X541:X546)","v":-2.4037698274239996},{"$f":"SUM(Y541:Y546)","v":-2.4000701342054094},{"$f":"SUM(Z541:Z546)","v":-2.4000701342054089},{"$f":"SUM(AA541:AA546)","v":-2.4000701342054089},{"$f":"SUM(AB541:AB546)","v":-2.4000701342054089},{"$f":"SUM(AC541:AC546)","v":-2.4000701342054089}]
[{"$f":"ROW()","v":548},"Closing Value"]
[{"$f":"ROW()","v":549},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N517+N525+N533+N541","v":9.6182397684759167},9.532740104272591,9.4472404400692653,9.3617407758659397,9.276241111662614,{"$f":"(S517+S525+S533+S541-S557)*(S517+S525+S533+S541-S557>0)","v":9.1907414474592883},{"$f":"T517+T525+T533+T541","v":9.0493454251906833},8.9079494029220783,8.7665533806534732,8.6251573583848682,8.4837613361162632,{"$f":"MAX(Y517+Y525+Y533+Y541,0)","v":8.3423653138476581},8.2009692915790531,8.059573269310448,7.9181772470418439,7.7767812247732397]
[{"$f":"ROW()","v":550},null,"Compression",null,null,null,null,null,null,null,null,null,null,53.329246836950709,53.242035015223692,53.154823193496675,53.067611371769658,52.980399550042641,52.893187728315624,{"$f":"T518+T526+T534+T542","v":50.777460219182998},48.661732710050373,46.546005200917747,44.430277691785122,42.314550182652496,{"$f":"MAX(Y518+Y526+Y534+Y542,0)","v":40.198822673519871},38.083095164387245,35.96736765525462,33.851640146121994,31.735912636989369]
[{"$f":"ROW()","v":551},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.0009848141948778E-2,-6.0019696283897556E-2,-9.0029544425846333E-2,-0.12003939256779511,0,{"$f":"T519+T527+T535+T543","v":0},0,0,0,{"$f":"X519+X527+X535+X543","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":552},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,4.5550854781072898,4.377299862599684,4.1995142470920781,4.0217286315844722,3.8439430160768668,3.6661574005692614,{"$f":"T520+T528+T536+T544","v":3.5195111045464911},3.2988709441519175,3.1522246481291472,3.0055783521063768,{"$f":"X520+X528+X536+X544","v":2.8589320560836065},2.7159854532794263,2.5730388504752462,2.430092247671066,2.2871456448668859,2.1441990420627057]
[{"$f":"ROW()","v":553},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T521+T529+T537+T545","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S522+S530+S538+S546-S562)*(S522+S530+S538+S546-S562>0)","v":0},{"$f":"T522+T530+T538+T546","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N549:N554)","v":67.50257208353392},{"$f":"SUM(O549:O554)","v":67.12206513395401},{"$f":"SUM(P549:P554)","v":66.741558184374128},{"$f":"SUM(Q549:Q554)","v":66.361051234794218},{"$f":"SUM(R549:R554)","v":65.980544285214322},{"$f":"SUM(S549:S554)","v":65.750086576344174},{"$f":"SUM(T549:T554)","v":63.346316748920167},{"$f":"SUM(U549:U554)","v":60.868553057124366},{"$f":"SUM(V549:V554)","v":58.464783229700373},{"$f":"SUM(W549:W554)","v":56.061013402276366},53.657243574852359,51.257173440646952,{"$f":"SUM(Z549:Z554)","v":48.857103306441545},{"$f":"SUM(AA549:AA554)","v":46.457033172236137},{"$f":"SUM(AB549:AB554)","v":44.05696303803073},{"$f":"SUM(AC549:AC554)","v":41.656892903825309}]
[{"$f":"ROW()","v":556},"Over Depreciation"]
[{"$f":"ROW()","v":557},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S517+S525+S541)*(S517+S525+S541<0)","v":0}]
[{"$f":"ROW()","v":558},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":559},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1500492407097439]
[{"$f":"ROW()","v":560},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":561},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":562},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":563},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S557:S562)","v":-0.1500492407097439}]
[{"$f":"ROW()","v":564}]
["2006 Capex"]
[{"$f":"ROW()","v":566},"Life"]
[{"$f":"ROW()","v":567},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"P567-1","v":69},{"$f":"Q567-1","v":68},{"$f":"R567-1","v":67},{"$f":"S567-1","v":66},{"$f":"T567-1","v":65},{"$f":"U567-1","v":64},{"$f":"V567-1","v":63},{"$f":"W567-1","v":62},{"$f":"X567-1","v":61},{"$f":"Y567-1","v":60},{"$f":"Z567-1","v":59},{"$f":"AA567-1","v":58},{"$f":"AB567-1","v":57}]
[{"$f":"ROW()","v":568},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"P568-1","v":29},{"$f":"Q568-1","v":28},{"$f":"R568-1","v":27},{"$f":"S568-1","v":26},25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":569},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37]
[{"$f":"ROW()","v":570},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":571},null,"Non Depreciable"]
[{"$f":"ROW()","v":572},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"P572-1","v":61.598995281445561},{"$f":"Q572-1","v":60.598995281445561},{"$f":"R572-1","v":59.598995281445561},{"$f":"S572-1","v":58.598995281445561},{"$f":"T572-1","v":57.598995281445561},{"$f":"U572-1","v":56.598995281445561},{"$f":"V572-1","v":55.598995281445561},{"$f":"W572-1","v":54.598995281445561},{"$f":"X572-1","v":53.598995281445561},{"$f":"Y572-1","v":52.598995281445561},{"$f":"Z572-1","v":51.598995281445561},{"$f":"AA572-1","v":50.598995281445561},{"$f":"AB572-1","v":49.598995281445561}]
[{"$f":"ROW()","v":573}]
[{"$f":"ROW()","v":574},"Opening Value"]
[{"$f":"ROW()","v":575},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N607","v":0},288.06666209332582,287.95753262166596,287.84840315000611,287.73927367834625,{"$f":"S607","v":287.6301442066864},{"$f":"T607","v":283.2721117187063},278.9140792307262,274.5560467427461,270.19801425476601,265.83998176678591,261.48194927880581,257.12391679082572,252.76588430284562,248.40785181486552]
[{"$f":"ROW()","v":576},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,192.60608575049136,189.55639280715855,186.50669986382573,183.45700692049292,180.4073139771601,173.3862633785709,166.44752053329552,159.50877768802013,152.57003484274475,145.63129199746936,138.69646856901844,131.76164514056751,124.82682171211658,117.89199828366566]
[{"$f":"ROW()","v":577},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,-3.2738841497958727E-2,-6.5477682995917455E-2,-9.8216524493876189E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":578},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0.98431907885852754,0.84336017796453855,0.70240127707054956,0.56144237617656056,0.42048347528257157,-1.4665426551018224,-1.5701903580865371,-1.9377586161734974,-2.1652382350261581,-2.1814106763831802,0,0,0,0]
[{"$f":"ROW()","v":579},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,-0.15017912949000253,-0.15017912949000253,-0.15017912949000253,-0.15017912949000253,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":580},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N612","v":0},{"$f":"O612","v":0},{"$f":"P612","v":0},{"$f":"Q612","v":0},{"$f":"R612","v":0},{"$f":"S612","v":0},{"$f":"T612","v":0},{"$f":"U612","v":0},{"$f":"V612","v":0},{"$f":"W612","v":0},{"$f":"X612","v":0},{"$f":"Y612","v":0},{"$f":"Z612","v":0},{"$f":"AA612","v":0},{"$f":"AB612","v":0}]
[{"$f":"ROW()","v":581},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O575:O580)","v":0},{"$f":"SUM(P575:P580)","v":481.50688779318568},{"$f":"SUM(Q575:Q580)","v":478.17436763580105},{"$f":"SUM(R575:R580)","v":474.84184747841641},{"$f":"SUM(S575:S580)","v":471.50932732103183},{"$f":"SUM(T575:T580)","v":468.45794165912912},{"$f":"SUM(U575:U580)","v":455.19183244217538},{"$f":"SUM(V575:V580)","v":443.79140940593516},{"$f":"SUM(W575:W580)","v":432.12706581459275},{"$f":"SUM(X575:X580)","v":420.6028108624846},{"$f":"SUM(Y575:Y580)","v":409.28986308787211},{"$f":"SUM(Z575:Z580)","v":400.17841784782422},{"$f":"SUM(AA575:AA580)","v":388.88556193139323},{"$f":"SUM(AB575:AB580)","v":377.59270601496223},{"$f":"SUM(AC575:AC580)","v":366.29985009853118}]
[{"$f":"ROW()","v":582},"Capex"]
[{"$f":"ROW()","v":583},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O$474","v":288.06666209332582}]
[{"$f":"ROW()","v":584},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O$475","v":192.60608575049136}]
[{"$f":"ROW()","v":585},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O$476","v":0}]
[{"$f":"ROW()","v":586},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O$477","v":0.98431907885852754}]
[{"$f":"ROW()","v":587},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O$478","v":-0.15017912949000253}]
[{"$f":"ROW()","v":588},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O$479","v":0}]
[{"$f":"ROW()","v":589},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O583:O588)","v":481.50688779318568}]
[{"$f":"ROW()","v":590},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":591},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T932","v":0},{"$f":"-Inputs!U932","v":0},{"$f":"-Inputs!V932","v":0},{"$f":"-Inputs!W932","v":0},{"$f":"-Inputs!X932","v":0},{"$f":"-Inputs!Y932","v":0},{"$f":"-Inputs!Z932","v":0},{"$f":"-Inputs!AA932","v":0},{"$f":"-Inputs!AB932","v":0},{"$f":"-Inputs!AC932","v":0}]
[{"$f":"ROW()","v":592},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T933","v":-8.2307753313804452E-2},{"$f":"-Inputs!U933","v":0},{"$f":"-Inputs!V933","v":0},{"$f":"-Inputs!W933","v":0},{"$f":"-Inputs!X933","v":0},{"$f":"-Inputs!Y933","v":0},{"$f":"-Inputs!Z933","v":0},{"$f":"-Inputs!AA933","v":0},{"$f":"-Inputs!AB933","v":0},{"$f":"-Inputs!AC933","v":0}]
[{"$f":"ROW()","v":593},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T934","v":0},{"$f":"-Inputs!U934","v":0},{"$f":"-Inputs!V934","v":0},{"$f":"-Inputs!W934","v":0},{"$f":"-Inputs!X934","v":0},{"$f":"-Inputs!Y934","v":0},{"$f":"-Inputs!Z934","v":0},{"$f":"-Inputs!AA934","v":0},{"$f":"-Inputs!AB934","v":0},{"$f":"-Inputs!AC934","v":0}]
[{"$f":"ROW()","v":594},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T935","v":-1.8708536890273719},{"$f":"-Inputs!U935","v":-8.7475261627692716E-2},{"$f":"-Inputs!V935","v":-0.35139581672993847},{"$f":"-Inputs!W935","v":-0.21130717749563843},{"$f":"-Inputs!X935","v":0},{"$f":"-Inputs!Y935","v":0},{"$f":"-Inputs!Z935","v":0},{"$f":"-Inputs!AA935","v":0},{"$f":"-Inputs!AB935","v":0},{"$f":"-Inputs!AC935","v":0}]
[{"$f":"ROW()","v":595},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T936","v":0},{"$f":"-Inputs!U936","v":0},{"$f":"-Inputs!V936","v":0},{"$f":"-Inputs!W936","v":0},{"$f":"-Inputs!X936","v":0},{"$f":"-Inputs!Y936","v":0},{"$f":"-Inputs!Z936","v":0},{"$f":"-Inputs!AA936","v":0},{"$f":"-Inputs!AB936","v":0},{"$f":"-Inputs!AC936","v":0}]
[{"$f":"ROW()","v":596},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T937","v":0},{"$f":"-Inputs!U937","v":0},{"$f":"-Inputs!V937","v":0},{"$f":"-Inputs!W937","v":0},{"$f":"-Inputs!X937","v":0},{"$f":"-Inputs!Y937","v":0},{"$f":"-Inputs!Z937","v":0},{"$f":"-Inputs!AA937","v":0},{"$f":"-Inputs!AB937","v":0},{"$f":"-Inputs!AC937","v":0}]
[{"$f":"ROW()","v":597},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T591:T596)","v":-1.9531614423411763},{"$f":"SUM(U591:U596)","v":-8.7475261627692716E-2},{"$f":"SUM(V591:V596)","v":-0.35139581672993847},{"$f":"SUM(W591:W596)","v":-0.21130717749563843},{"$f":"SUM(X591:X596)","v":0},{"$f":"SUM(Y591:Y596)","v":0},{"$f":"SUM(Z591:Z596)","v":0},{"$f":"SUM(AA591:AA596)","v":0},{"$f":"SUM(AB591:AB596)","v":0},{"$f":"SUM(AC591:AC596)","v":0}]
[{"$f":"ROW()","v":598},"Depreciation"]
[{"$f":"ROW()","v":599},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P663","v":-0.10912947165986239},{"$f":"-Inputs!Q663","v":-0.10912947165986239},{"$f":"-Inputs!R663","v":-0.10912947165986239},{"$f":"-Inputs!S663","v":-0.10912947165986239},{"$f":"-Inputs!T663","v":-4.3580324879800969},{"$f":"-Inputs!U663","v":-4.3580324879800969},{"$f":"-Inputs!V663","v":-4.3580324879800969},{"$f":"-Inputs!W663","v":-4.3580324879800969},{"$f":"-Inputs!X663","v":-4.3580324879800969},{"$f":"-MIN((Y575/Y567)*(Y575>0),Y575)","v":-4.3580324879800969},{"$f":"-MIN((Z575/Z567)*(Z575>0),Z575)","v":-4.3580324879800969},-4.3580324879800969,-4.3580324879800969,-4.3580324879800969]
[{"$f":"ROW()","v":600},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P664","v":-3.0496929433328228},{"$f":"-Inputs!Q664","v":-3.0496929433328228},{"$f":"-Inputs!R664","v":-3.0496929433328228},{"$f":"-Inputs!S664","v":-3.0496929433328228},{"$f":"-Inputs!T664","v":-6.9387428452753888},{"$f":"-Inputs!U664","v":-6.9387428452753888},{"$f":"-Inputs!V664","v":-6.9387428452753888},{"$f":"-Inputs!W664","v":-6.9387428452753888},{"$f":"-Inputs!X664","v":-6.9387428452753888},-6.9348234284509216,{"$f":"-MIN((Z576/Z568)*(Z576>0),Z576)","v":-6.9348234284509216},-6.9348234284509216,-6.9348234284509216,-6.9348234284509207]
[{"$f":"ROW()","v":601},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P665","v":-3.2738841497958727E-2},{"$f":"-Inputs!Q665","v":-3.2738841497958727E-2},{"$f":"-Inputs!R665","v":-3.2738841497958727E-2},{"$f":"-Inputs!S665","v":-3.2738841497958727E-2},{"$f":"-Inputs!T665","v":0},{"$f":"-Inputs!U665","v":0},{"$f":"-Inputs!V665","v":0},{"$f":"-Inputs!W665","v":0},{"$f":"-Inputs!X665","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":602},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P666","v":-0.14095890089398899},{"$f":"-Inputs!Q666","v":-0.14095890089398899},{"$f":"-Inputs!R666","v":-0.14095890089398899},{"$f":"-Inputs!S666","v":-0.14095890089398899},{"$f":"-Inputs!T666","v":-1.6172441357021977E-2},{"$f":"-Inputs!U666","v":-1.6172441357021977E-2},{"$f":"-Inputs!V666","v":-1.6172441357021977E-2},{"$f":"-Inputs!W666","v":-1.6172441357021974E-2},{"$f":"-Inputs!X666","v":-1.6172441357021974E-2},2.1814106763831802,0,0,0,0]
[{"$f":"ROW()","v":603},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P667","v":0},{"$f":"-Inputs!Q667","v":0},{"$f":"-Inputs!R667","v":0},{"$f":"-Inputs!S667","v":0},{"$f":"-Inputs!T667","v":0},{"$f":"-Inputs!U667","v":0},{"$f":"-Inputs!V667","v":0},{"$f":"-Inputs!W667","v":0},{"$f":"-Inputs!X667","v":0},{"$f":"IF(Y579<0,-Y579,0)","v":0},{"$f":"IF(Z579<0,-Z579,0)","v":0},{"$f":"IF(AA579<0,-AA579,0)","v":0},0,0]
[{"$f":"ROW()","v":604},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P668","v":0},{"$f":"-Inputs!Q668","v":0},{"$f":"-Inputs!R668","v":0},{"$f":"-Inputs!S668","v":0},{"$f":"-Inputs!T668","v":0},{"$f":"-Inputs!U668","v":0},{"$f":"-Inputs!V668","v":0},{"$f":"-Inputs!W668","v":0},{"$f":"-Inputs!X668","v":0},{"$f":"-MIN((Y580/Y572)*(Y580>0),Y580)","v":0},{"$f":"-MIN((Z580/Z572)*(Z580>0),Z580)","v":0},{"$f":"-MIN((AA580/AA572)*(AA580>0),AA580)","v":0},{"$f":"-MIN((AB580/AB572)*(AB580>0),AB580)","v":0},{"$f":"-MIN((AC580/AC572)*(AC580>0),AC580)","v":0}]
[{"$f":"ROW()","v":605},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P599:P604)","v":-3.332520157384633},{"$f":"SUM(Q599:Q604)","v":-3.332520157384633},{"$f":"SUM(R599:R604)","v":-3.332520157384633},{"$f":"SUM(S599:S604)","v":-3.332520157384633},{"$f":"SUM(T599:T604)","v":-11.312947774612507},{"$f":"SUM(U599:U604)","v":-11.312947774612507},{"$f":"SUM(V599:V604)","v":-11.312947774612507},{"$f":"SUM(W599:W604)","v":-11.312947774612507},{"$f":"SUM(X599:X604)","v":-11.312947774612507},{"$f":"SUM(Y599:Y604)","v":-9.1114452400478392},{"$f":"SUM(Z599:Z604)","v":-11.292855916431019},{"$f":"SUM(AA599:AA604)","v":-11.292855916431019},{"$f":"SUM(AB599:AB604)","v":-11.292855916431019},{"$f":"SUM(AC599:AC604)","v":-11.292855916431018}]
[{"$f":"ROW()","v":606},"Closing Value"]
[{"$f":"ROW()","v":607},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O575+O583+O591+O599","v":288.06666209332582},287.95753262166596,287.84840315000611,287.73927367834625,{"$f":"(S575+S583+S591+S599-S615)*(S575+S583+S591+S599-S615>0)","v":287.6301442066864},{"$f":"T575+T583+T591+T599","v":283.2721117187063},278.9140792307262,274.5560467427461,270.19801425476601,265.83998176678591,{"$f":"MAX(Y575+Y583+Y591+Y599,0)","v":261.48194927880581},257.12391679082572,252.76588430284562,248.40785181486552,244.04981932688543]
[{"$f":"ROW()","v":608},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,192.60608575049136,189.55639280715855,186.50669986382573,183.45700692049292,180.4073139771601,{"$f":"T576+T584+T592+T600","v":173.3862633785709},166.44752053329552,159.50877768802013,152.57003484274475,145.63129199746936,{"$f":"MAX(Y576+Y584+Y592+Y600,0)","v":138.69646856901844},131.76164514056751,124.82682171211658,117.89199828366566,110.95717485521473]
[{"$f":"ROW()","v":609},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-3.2738841497958727E-2,-6.5477682995917455E-2,-9.8216524493876189E-2,0,{"$f":"T577+T585+T593+T601","v":0},0,0,0,{"$f":"X577+X585+X593+X601","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":610},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0.98431907885852754,0.84336017796453855,0.70240127707054956,0.56144237617656056,0.42048347528257157,{"$f":"T578+T586+T594+T602","v":-1.4665426551018224},-1.5701903580865371,-1.9377586161734974,-2.1652382350261581,{"$f":"X578+X586+X594+X602","v":-2.1814106763831802},0,0,0,0,0]
[{"$f":"ROW()","v":611},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,-0.15017912949000253,-0.15017912949000253,-0.15017912949000253,-0.15017912949000253,0,{"$f":"T579+T587+T595+T603","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S580+S588+S596+S604-S620)*(S580+S588+S596+S604-S620>0)","v":0},{"$f":"T580+T588+T596+T604","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O607:O612)","v":481.50688779318568},{"$f":"SUM(P607:P612)","v":478.17436763580105},{"$f":"SUM(Q607:Q612)","v":474.84184747841641},{"$f":"SUM(R607:R612)","v":471.50932732103183},{"$f":"SUM(S607:S612)","v":468.45794165912912},{"$f":"SUM(T607:T612)","v":455.19183244217538},{"$f":"SUM(U607:U612)","v":443.79140940593516},{"$f":"SUM(V607:V612)","v":432.12706581459275},{"$f":"SUM(W607:W612)","v":420.6028108624846},409.28986308787211,400.17841784782422,{"$f":"SUM(Z607:Z612)","v":388.88556193139323},{"$f":"SUM(AA607:AA612)","v":377.59270601496223},{"$f":"SUM(AB607:AB612)","v":366.29985009853118},{"$f":"SUM(AC607:AC612)","v":355.00699418210013}]
[{"$f":"ROW()","v":614},"Over Depreciation"]
[{"$f":"ROW()","v":615},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S575+S583+S599)*(S575+S583+S599<0)","v":0}]
[{"$f":"ROW()","v":616},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":617},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13095536599183491]
[{"$f":"ROW()","v":618},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":619},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.15017912949000253]
[{"$f":"ROW()","v":620},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":621},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S615:S620)","v":-0.28113449548183744}]
[{"$f":"ROW()","v":622}]
["2007 Capex"]
[{"$f":"ROW()","v":624},"Life"]
[{"$f":"ROW()","v":625},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"Q625-1","v":69},{"$f":"R625-1","v":68},{"$f":"S625-1","v":67},{"$f":"T625-1","v":66},{"$f":"U625-1","v":65},{"$f":"V625-1","v":64},{"$f":"W625-1","v":63},{"$f":"X625-1","v":62},{"$f":"Y625-1","v":61},{"$f":"Z625-1","v":60},{"$f":"AA625-1","v":59},{"$f":"AB625-1","v":58}]
[{"$f":"ROW()","v":626},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"Q626-1","v":29},{"$f":"R626-1","v":28},{"$f":"S626-1","v":27},{"$f":"T626-1","v":26},25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":627},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":628},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":629},null,"Non Depreciable"]
[{"$f":"ROW()","v":630},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"Q630-1","v":61.598995281445561},{"$f":"R630-1","v":60.598995281445561},{"$f":"S630-1","v":59.598995281445561},{"$f":"T630-1","v":58.598995281445561},{"$f":"U630-1","v":57.598995281445561},{"$f":"V630-1","v":56.598995281445561},{"$f":"W630-1","v":55.598995281445561},{"$f":"X630-1","v":54.598995281445561},{"$f":"Y630-1","v":53.598995281445561},{"$f":"Z630-1","v":52.598995281445561},{"$f":"AA630-1","v":51.598995281445561},{"$f":"AB630-1","v":50.598995281445561}]
[{"$f":"ROW()","v":631}]
[{"$f":"ROW()","v":632},"Opening Value"]
[{"$f":"ROW()","v":633},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O665","v":0},1.3952793796782823,-3.4354047203481759,-8.2660888203746339,{"$f":"S665","v":0},{"$f":"T665","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":634},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.1651843256669992,-5.0358351294735204,-10.23685458461404,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":635},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.0924583577339529E-3,-8.1849167154679058E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":636},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.6161631257687397,2.5456818984966549,2.4752006712245702,2.4047194439524855,2.2943272460781889,2.1508193808747507,1.8557379649237009,1.7011873980724117,1.5566729423254682,1.4859150813106741,1.41515722029588,1.3443993592810859,1.2736414982662918]
[{"$f":"ROW()","v":637},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163]
[{"$f":"ROW()","v":638},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O670","v":0},{"$f":"P670","v":0},{"$f":"Q670","v":0},{"$f":"R670","v":0},{"$f":"S670","v":0},{"$f":"T670","v":0},{"$f":"U670","v":0},{"$f":"V670","v":0},{"$f":"W670","v":0},{"$f":"X670","v":0},{"$f":"Y670","v":0},{"$f":"Z670","v":0},{"$f":"AA670","v":0},{"$f":"AB670","v":0}]
[{"$f":"ROW()","v":639},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P633:P638)","v":0},{"$f":"SUM(Q633:Q638)","v":6.3605499491642377},{"$f":"SUM(R633:R638)","v":-3.745727291632559},{"$f":"SUM(S633:S638)","v":-13.852004532429355},{"$f":"SUM(T633:T638)","v":4.5886425620027023},{"$f":"SUM(U633:U638)","v":4.4782503641284048},{"$f":"SUM(V633:V638)","v":4.3347424989249674},{"$f":"SUM(W633:W638)","v":4.0396610829739172},{"$f":"SUM(X633:X638)","v":3.8851105161226283},{"$f":"SUM(Y633:Y638)","v":3.7405960603756845},{"$f":"SUM(Z633:Z638)","v":3.6698381993608904},{"$f":"SUM(AA633:AA638)","v":3.5990803383460963},{"$f":"SUM(AB633:AB638)","v":3.5283224773313022},{"$f":"SUM(AC633:AC638)","v":3.4575646163165081}]
[{"$f":"ROW()","v":640},"Capex"]
[{"$f":"ROW()","v":641},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P$474","v":1.3952793796782823}]
[{"$f":"ROW()","v":642},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P$475","v":0.1651843256669992}]
[{"$f":"ROW()","v":643},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P$476","v":0}]
[{"$f":"ROW()","v":644},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P$477","v":2.6161631257687397}]
[{"$f":"ROW()","v":645},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P$478","v":2.1839231180502163}]
[{"$f":"ROW()","v":646},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P$479","v":0}]
[{"$f":"ROW()","v":647},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P641:P646)","v":6.3605499491642377}]
[{"$f":"ROW()","v":648},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":649},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T940","v":0},{"$f":"-Inputs!U940","v":0},{"$f":"-Inputs!V940","v":0},{"$f":"-Inputs!W940","v":0},{"$f":"-Inputs!X940","v":0},{"$f":"-Inputs!Y940","v":0},{"$f":"-Inputs!Z940","v":0},{"$f":"-Inputs!AA940","v":0},{"$f":"-Inputs!AB940","v":0},{"$f":"-Inputs!AC940","v":0}]
[{"$f":"ROW()","v":650},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T941","v":0},{"$f":"-Inputs!U941","v":0},{"$f":"-Inputs!V941","v":0},{"$f":"-Inputs!W941","v":0},{"$f":"-Inputs!X941","v":0},{"$f":"-Inputs!Y941","v":0},{"$f":"-Inputs!Z941","v":0},{"$f":"-Inputs!AA941","v":0},{"$f":"-Inputs!AB941","v":0},{"$f":"-Inputs!AC941","v":0}]
[{"$f":"ROW()","v":651},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T942","v":0},{"$f":"-Inputs!U942","v":0},{"$f":"-Inputs!V942","v":0},{"$f":"-Inputs!W942","v":0},{"$f":"-Inputs!X942","v":0},{"$f":"-Inputs!Y942","v":0},{"$f":"-Inputs!Z942","v":0},{"$f":"-Inputs!AA942","v":0},{"$f":"-Inputs!AB942","v":0},{"$f":"-Inputs!AC942","v":0}]
[{"$f":"ROW()","v":652},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T943","v":-2.132851476494526E-2},{"$f":"-Inputs!U943","v":-5.4444182094087003E-2},{"$f":"-Inputs!V943","v":-0.20601773284169844},{"$f":"-Inputs!W943","v":-6.5486883741937979E-2},{"$f":"-Inputs!X943","v":-5.5450772637592453E-2},{"$f":"-Inputs!Y943","v":0},{"$f":"-Inputs!Z943","v":0},{"$f":"-Inputs!AA943","v":0},{"$f":"-Inputs!AB943","v":0},{"$f":"-Inputs!AC943","v":0}]
[{"$f":"ROW()","v":653},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T944","v":0},{"$f":"-Inputs!U944","v":0},{"$f":"-Inputs!V944","v":0},{"$f":"-Inputs!W944","v":0},{"$f":"-Inputs!X944","v":0},{"$f":"-Inputs!Y944","v":0},{"$f":"-Inputs!Z944","v":0},{"$f":"-Inputs!AA944","v":0},{"$f":"-Inputs!AB944","v":0},{"$f":"-Inputs!AC944","v":0}]
[{"$f":"ROW()","v":654},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T945","v":0},{"$f":"-Inputs!U945","v":0},{"$f":"-Inputs!V945","v":0},{"$f":"-Inputs!W945","v":0},{"$f":"-Inputs!X945","v":0},{"$f":"-Inputs!Y945","v":0},{"$f":"-Inputs!Z945","v":0},{"$f":"-Inputs!AA945","v":0},{"$f":"-Inputs!AB945","v":0},{"$f":"-Inputs!AC945","v":0}]
[{"$f":"ROW()","v":655},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T649:T654)","v":-2.132851476494526E-2},{"$f":"SUM(U649:U654)","v":-5.4444182094087003E-2},{"$f":"SUM(V649:V654)","v":-0.20601773284169844},{"$f":"SUM(W649:W654)","v":-6.5486883741937979E-2},{"$f":"SUM(X649:X654)","v":-5.5450772637592453E-2},{"$f":"SUM(Y649:Y654)","v":0},{"$f":"SUM(Z649:Z654)","v":0},{"$f":"SUM(AA649:AA654)","v":0},{"$f":"SUM(AB649:AB654)","v":0},{"$f":"SUM(AC649:AC654)","v":0}]
[{"$f":"ROW()","v":656},"Depreciation"]
[{"$f":"ROW()","v":657},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q671","v":-4.830684100026458},{"$f":"-Inputs!R671","v":-4.830684100026458},{"$f":"-Inputs!S671","v":-4.830684100026458},{"$f":"-Inputs!T671","v":0},{"$f":"-Inputs!U671","v":0},{"$f":"-Inputs!V671","v":0},{"$f":"-Inputs!W671","v":0},{"$f":"-Inputs!X671","v":0},{"$f":"-MIN((Y633/Y625)*(Y633>0),Y633)","v":0},{"$f":"-MIN((Z633/Z625)*(Z633>0),Z633)","v":0},0,0,0]
[{"$f":"ROW()","v":658},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q672","v":-5.2010194551405196},{"$f":"-Inputs!R672","v":-5.2010194551405196},{"$f":"-Inputs!S672","v":-5.2010194551405196},{"$f":"-Inputs!T672","v":0},{"$f":"-Inputs!U672","v":0},{"$f":"-Inputs!V672","v":0},{"$f":"-Inputs!W672","v":0},{"$f":"-Inputs!X672","v":0},0,{"$f":"-MIN((Z634/Z626)*(Z634>0),Z634)","v":0},0,0,0]
[{"$f":"ROW()","v":659},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q673","v":-4.0924583577339529E-3},{"$f":"-Inputs!R673","v":-4.0924583577339529E-3},{"$f":"-Inputs!S673","v":-4.0924583577339529E-3},{"$f":"-Inputs!T673","v":0},{"$f":"-Inputs!U673","v":0},{"$f":"-Inputs!V673","v":0},{"$f":"-Inputs!W673","v":0},{"$f":"-Inputs!X673","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":660},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q674","v":-7.0481227272084682E-2},{"$f":"-Inputs!R674","v":-7.0481227272084682E-2},{"$f":"-Inputs!S674","v":-7.0481227272084682E-2},{"$f":"-Inputs!T674","v":-8.9063683109351297E-2},{"$f":"-Inputs!U674","v":-8.9063683109351297E-2},{"$f":"-Inputs!V674","v":-8.9063683109351297E-2},{"$f":"-Inputs!W674","v":-8.9063683109351297E-2},{"$f":"-Inputs!X674","v":-8.9063683109351297E-2},-7.0757861014794005E-2,-7.0757861014794005E-2,-7.0757861014794005E-2,-7.0757861014793991E-2,-7.0757861014793991E-2]
[{"$f":"ROW()","v":661},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q675","v":0},{"$f":"-Inputs!R675","v":0},{"$f":"-Inputs!S675","v":0},{"$f":"-Inputs!T675","v":0},{"$f":"-Inputs!U675","v":0},{"$f":"-Inputs!V675","v":0},{"$f":"-Inputs!W675","v":0},{"$f":"-Inputs!X675","v":0},{"$f":"IF(Y637<0,-Y637,0)","v":0},{"$f":"IF(Z637<0,-Z637,0)","v":0},{"$f":"IF(AA637<0,-AA637,0)","v":0},0,0]
[{"$f":"ROW()","v":662},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q676","v":0},{"$f":"-Inputs!R676","v":0},{"$f":"-Inputs!S676","v":0},{"$f":"-Inputs!T676","v":0},{"$f":"-Inputs!U676","v":0},{"$f":"-Inputs!V676","v":0},{"$f":"-Inputs!W676","v":0},{"$f":"-Inputs!X676","v":0},{"$f":"-MIN((Y638/Y630)*(Y638>0),Y638)","v":0},{"$f":"-MIN((Z638/Z630)*(Z638>0),Z638)","v":0},{"$f":"-MIN((AA638/AA630)*(AA638>0),AA638)","v":0},{"$f":"-MIN((AB638/AB630)*(AB638>0),AB638)","v":0},{"$f":"-MIN((AC638/AC630)*(AC638>0),AC638)","v":0}]
[{"$f":"ROW()","v":663},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q657:Q662)","v":-10.106277240796796},{"$f":"SUM(R657:R662)","v":-10.106277240796796},{"$f":"SUM(S657:S662)","v":-10.106277240796796},{"$f":"SUM(T657:T662)","v":-8.9063683109351297E-2},{"$f":"SUM(U657:U662)","v":-8.9063683109351297E-2},{"$f":"SUM(V657:V662)","v":-8.9063683109351297E-2},{"$f":"SUM(W657:W662)","v":-8.9063683109351297E-2},{"$f":"SUM(X657:X662)","v":-8.9063683109351297E-2},{"$f":"SUM(Y657:Y662)","v":-7.0757861014794005E-2},{"$f":"SUM(Z657:Z662)","v":-7.0757861014794005E-2},{"$f":"SUM(AA657:AA662)","v":-7.0757861014794005E-2},{"$f":"SUM(AB657:AB662)","v":-7.0757861014793991E-2},{"$f":"SUM(AC657:AC662)","v":-7.0757861014793991E-2}]
[{"$f":"ROW()","v":664},"Closing Value"]
[{"$f":"ROW()","v":665},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P633+P641+P649+P657","v":1.3952793796782823},-3.4354047203481759,-8.2660888203746339,{"$f":"(S633+S641+S649+S657-S673)*(S633+S641+S649+S657-S673>0)","v":0},{"$f":"T633+T641+T649+T657","v":0},0,0,0,0,{"$f":"MAX(Y633+Y641+Y649+Y657,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":666},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0.1651843256669992,-5.0358351294735204,-10.23685458461404,0,{"$f":"T634+T642+T650+T658","v":0},0,0,0,0,{"$f":"MAX(Y634+Y642+Y650+Y658,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":667},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,-4.0924583577339529E-3,-8.1849167154679058E-3,0,{"$f":"T635+T643+T651+T659","v":0},0,0,0,{"$f":"X635+X643+X651+X659","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":668},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,2.6161631257687397,2.5456818984966549,2.4752006712245702,2.4047194439524855,{"$f":"T636+T644+T652+T660","v":2.2943272460781889},2.1508193808747507,1.8557379649237009,1.7011873980724117,{"$f":"X636+X644+X652+X660","v":1.5566729423254682},1.4859150813106741,1.41515722029588,1.3443993592810859,1.2736414982662918,1.2028836372514977]
[{"$f":"ROW()","v":669},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,{"$f":"T637+T645+T653+T661","v":2.1839231180502163},2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163,2.1839231180502163]
[{"$f":"ROW()","v":670},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S638+S646+S654+S662-S678)*(S638+S646+S654+S662-S678>0)","v":0},{"$f":"T638+T646+T654+T662","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":671},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P665:P670)","v":6.3605499491642377},{"$f":"SUM(Q665:Q670)","v":-3.745727291632559},{"$f":"SUM(R665:R670)","v":-13.852004532429355},{"$f":"SUM(S665:S670)","v":4.5886425620027023},{"$f":"SUM(T665:T670)","v":4.4782503641284048},{"$f":"SUM(U665:U670)","v":4.3347424989249674},{"$f":"SUM(V665:V670)","v":4.0396610829739172},{"$f":"SUM(W665:W670)","v":3.8851105161226283},3.7405960603756845,3.6698381993608904,{"$f":"SUM(Z665:Z670)","v":3.5990803383460963},{"$f":"SUM(AA665:AA670)","v":3.5283224773313022},{"$f":"SUM(AB665:AB670)","v":3.4575646163165081},{"$f":"SUM(AC665:AC670)","v":3.386806755301714}]
[{"$f":"ROW()","v":672},"Over Depreciation"]
[{"$f":"ROW()","v":673},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S633+S641+S657)*(S633+S641+S657<0)","v":-13.096772920401092}]
[{"$f":"ROW()","v":674},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15.43787403975456]
[{"$f":"ROW()","v":675},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2277375073201858E-2]
[{"$f":"ROW()","v":676},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":677},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":678},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":679},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S673:S678)","v":-28.546924335228852}]
[{"$f":"ROW()","v":680}]
["2008 Capex"]
[{"$f":"ROW()","v":682},"Life"]
[{"$f":"ROW()","v":683},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"R683-1","v":69},{"$f":"S683-1","v":68},{"$f":"T683-1","v":67},{"$f":"U683-1","v":66},{"$f":"V683-1","v":65},{"$f":"W683-1","v":64},{"$f":"X683-1","v":63},{"$f":"Y683-1","v":62},{"$f":"Z683-1","v":61},{"$f":"AA683-1","v":60},{"$f":"AB683-1","v":59}]
[{"$f":"ROW()","v":684},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"R684-1","v":29},{"$f":"S684-1","v":28},{"$f":"T684-1","v":27},{"$f":"U684-1","v":26},25,24,23,22,21,20,19]
[{"$f":"ROW()","v":685},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39]
[{"$f":"ROW()","v":686},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":687},null,"Non Depreciable"]
[{"$f":"ROW()","v":688},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"R688-1","v":61.598995281445561},{"$f":"S688-1","v":60.598995281445561},{"$f":"T688-1","v":59.598995281445561},{"$f":"U688-1","v":58.598995281445561},{"$f":"V688-1","v":57.598995281445561},{"$f":"W688-1","v":56.598995281445561},{"$f":"X688-1","v":55.598995281445561},{"$f":"Y688-1","v":54.598995281445561},{"$f":"Z688-1","v":53.598995281445561},{"$f":"AA688-1","v":52.598995281445561},{"$f":"AB688-1","v":51.598995281445561}]
[{"$f":"ROW()","v":689}]
[{"$f":"ROW()","v":690},"Opening Value"]
[{"$f":"ROW()","v":691},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P723","v":0},579.3446393109939,574.13908549325856,{"$f":"S723","v":568.93353167552323},{"$f":"T723","v":560.56686209205964},552.20019250859605,543.83352292513246,535.46685334166887,527.10018375820528,518.73351417474169,510.3668445912781,502.00017500781451,493.63350542435091]
[{"$f":"ROW()","v":692},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,148.87612781087245,147.08447499766203,145.29282218445161,140.1037928207212,134.91476345699078,129.72573409326037,124.53670472952996,119.34767536579955,114.15864600206913,108.96961663833872,103.78058727460831,98.591557910877896]
[{"$f":"ROW()","v":693},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":694},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.6125086958314707,6.3696833783359113,6.1268580608403518,5.7299237392471252,5.3591242812781692,5.0741704349866108,4.7408587694911555,4.1371063372205503,3.957232148645744,3.7773579600709373,3.5974837714961305,3.4176095829213242]
[{"$f":"ROW()","v":695},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623]
[{"$f":"ROW()","v":696},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P728","v":0},{"$f":"Q728","v":0},{"$f":"R728","v":0},{"$f":"S728","v":0},{"$f":"T728","v":0},{"$f":"U728","v":0},{"$f":"V728","v":0},{"$f":"W728","v":0},{"$f":"X728","v":0},{"$f":"Y728","v":0},{"$f":"Z728","v":0},{"$f":"AA728","v":0},{"$f":"AB728","v":0}]
[{"$f":"ROW()","v":697},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q691:Q696)","v":0},{"$f":"SUM(R691:R696)","v":736.49480639954936},{"$f":"SUM(S691:S696)","v":729.25477445110801},{"$f":"SUM(T691:T696)","v":722.01474250266665},{"$f":"SUM(U691:U696)","v":708.06210923387948},{"$f":"SUM(V691:V696)","v":694.13561082871649},{"$f":"SUM(W691:W696)","v":680.29495803523093},{"$f":"SUM(X691:X696)","v":666.40594742254143},{"$f":"SUM(Y691:Y696)","v":652.24649604307683},{"$f":"SUM(Z691:Z696)","v":638.5109229073081},{"$f":"SUM(AA691:AA696)","v":624.77534977153925},{"$f":"SUM(AB691:AB696)","v":611.03977663577041},{"$f":"SUM(AC691:AC696)","v":597.30420350000156}]
[{"$f":"ROW()","v":698},"Capex"]
[{"$f":"ROW()","v":699},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q$474","v":579.3446393109939}]
[{"$f":"ROW()","v":700},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q$475","v":148.87612781087245}]
[{"$f":"ROW()","v":701},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q$476","v":0}]
[{"$f":"ROW()","v":702},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q$477","v":6.6125086958314707}]
[{"$f":"ROW()","v":703},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q$478","v":1.6615305818514623}]
[{"$f":"ROW()","v":704},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q$479","v":0}]
[{"$f":"ROW()","v":705},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q699:Q704)","v":736.49480639954936}]
[{"$f":"ROW()","v":706},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":707},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T948","v":0},{"$f":"-Inputs!U948","v":0},{"$f":"-Inputs!V948","v":0},{"$f":"-Inputs!W948","v":0},{"$f":"-Inputs!X948","v":0},{"$f":"-Inputs!Y948","v":0},{"$f":"-Inputs!Z948","v":0},{"$f":"-Inputs!AA948","v":0},{"$f":"-Inputs!AB948","v":0},{"$f":"-Inputs!AC948","v":0}]
[{"$f":"ROW()","v":708},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T949","v":0},{"$f":"-Inputs!U949","v":0},{"$f":"-Inputs!V949","v":0},{"$f":"-Inputs!W949","v":0},{"$f":"-Inputs!X949","v":0},{"$f":"-Inputs!Y949","v":0},{"$f":"-Inputs!Z949","v":0},{"$f":"-Inputs!AA949","v":0},{"$f":"-Inputs!AB949","v":0},{"$f":"-Inputs!AC949","v":0}]
[{"$f":"ROW()","v":709},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T950","v":0},{"$f":"-Inputs!U950","v":0},{"$f":"-Inputs!V950","v":0},{"$f":"-Inputs!W950","v":0},{"$f":"-Inputs!X950","v":0},{"$f":"-Inputs!Y950","v":0},{"$f":"-Inputs!Z950","v":0},{"$f":"-Inputs!AA950","v":0},{"$f":"-Inputs!AB950","v":0},{"$f":"-Inputs!AC950","v":0}]
[{"$f":"ROW()","v":710},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T951","v":-0.1781179622774996},{"$f":"-Inputs!U951","v":-0.15198309865322943},{"$f":"-Inputs!V951","v":-6.6137486975831189E-2},{"$f":"-Inputs!W951","v":-0.11449530617972811},{"$f":"-Inputs!X951","v":-0.38493607295487864},{"$f":"-Inputs!Y951","v":0},{"$f":"-Inputs!Z951","v":0},{"$f":"-Inputs!AA951","v":0},{"$f":"-Inputs!AB951","v":0},{"$f":"-Inputs!AC951","v":0}]
[{"$f":"ROW()","v":711},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T952","v":0},{"$f":"-Inputs!U952","v":0},{"$f":"-Inputs!V952","v":0},{"$f":"-Inputs!W952","v":0},{"$f":"-Inputs!X952","v":0},{"$f":"-Inputs!Y952","v":0},{"$f":"-Inputs!Z952","v":0},{"$f":"-Inputs!AA952","v":0},{"$f":"-Inputs!AB952","v":0},{"$f":"-Inputs!AC952","v":0}]
[{"$f":"ROW()","v":712},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T953","v":0},{"$f":"-Inputs!U953","v":0},{"$f":"-Inputs!V953","v":0},{"$f":"-Inputs!W953","v":0},{"$f":"-Inputs!X953","v":0},{"$f":"-Inputs!Y953","v":0},{"$f":"-Inputs!Z953","v":0},{"$f":"-Inputs!AA953","v":0},{"$f":"-Inputs!AB953","v":0},{"$f":"-Inputs!AC953","v":0}]
[{"$f":"ROW()","v":713},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T707:T712)","v":-0.1781179622774996},{"$f":"SUM(U707:U712)","v":-0.15198309865322943},{"$f":"SUM(V707:V712)","v":-6.6137486975831189E-2},{"$f":"SUM(W707:W712)","v":-0.11449530617972811},{"$f":"SUM(X707:X712)","v":-0.38493607295487864},{"$f":"SUM(Y707:Y712)","v":0},{"$f":"SUM(Z707:Z712)","v":0},{"$f":"SUM(AA707:AA712)","v":0},{"$f":"SUM(AB707:AB712)","v":0},{"$f":"SUM(AC707:AC712)","v":0}]
[{"$f":"ROW()","v":714},"Depreciation"]
[{"$f":"ROW()","v":715},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R679","v":-5.205553817735316},{"$f":"-Inputs!S679","v":-5.205553817735316},{"$f":"-Inputs!T679","v":-8.3666695834635796},{"$f":"-Inputs!U679","v":-8.3666695834635796},{"$f":"-Inputs!V679","v":-8.3666695834635796},{"$f":"-Inputs!W679","v":-8.3666695834635796},{"$f":"-Inputs!X679","v":-8.3666695834635796},{"$f":"-MIN((Y691/Y683)*(Y691>0),Y691)","v":-8.366669583463576},{"$f":"-MIN((Z691/Z683)*(Z691>0),Z691)","v":-8.366669583463576},-8.366669583463576,-8.3666695834635743,-8.3666695834635743]
[{"$f":"ROW()","v":716},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R680","v":-1.7916528132104079},{"$f":"-Inputs!S680","v":-1.7916528132104079},{"$f":"-Inputs!T680","v":-5.1890293637304161},{"$f":"-Inputs!U680","v":-5.1890293637304161},{"$f":"-Inputs!V680","v":-5.1890293637304161},{"$f":"-Inputs!W680","v":-5.1890293637304152},{"$f":"-Inputs!X680","v":-5.1890293637304152},-5.1890293637304152,-5.1890293637304152,-5.1890293637304152,-5.1890293637304152,-5.1890293637304152]
[{"$f":"ROW()","v":717},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R681","v":0},{"$f":"-Inputs!S681","v":0},{"$f":"-Inputs!T681","v":0},{"$f":"-Inputs!U681","v":0},{"$f":"-Inputs!V681","v":0},{"$f":"-Inputs!W681","v":0},{"$f":"-Inputs!X681","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":718},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R682","v":-0.24282531749555977},{"$f":"-Inputs!S682","v":-0.24282531749555977},{"$f":"-Inputs!T682","v":-0.21881635931572685},{"$f":"-Inputs!U682","v":-0.21881635931572688},{"$f":"-Inputs!V682","v":-0.21881635931572688},{"$f":"-Inputs!W682","v":-0.21881635931572693},{"$f":"-Inputs!X682","v":-0.21881635931572693},-0.17987418857480653,{"$f":"-MIN((Z694/Z686)*(Z694>0),Z694)","v":-0.17987418857480655},-0.17987418857480653,-0.17987418857480653,-0.17987418857480653]
[{"$f":"ROW()","v":719},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R683","v":0},{"$f":"-Inputs!S683","v":0},{"$f":"-Inputs!T683","v":0},{"$f":"-Inputs!U683","v":0},{"$f":"-Inputs!V683","v":0},{"$f":"-Inputs!W683","v":0},{"$f":"-Inputs!X683","v":0},{"$f":"IF(Y695<0,-Y695,0)","v":0},{"$f":"IF(Z695<0,-Z695,0)","v":0},{"$f":"IF(AA695<0,-AA695,0)","v":0},0,0]
[{"$f":"ROW()","v":720},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R684","v":0},{"$f":"-Inputs!S684","v":0},{"$f":"-Inputs!T684","v":0},{"$f":"-Inputs!U684","v":0},{"$f":"-Inputs!V684","v":0},{"$f":"-Inputs!W684","v":0},{"$f":"-Inputs!X684","v":0},{"$f":"-MIN((Y696/Y688)*(Y696>0),Y696)","v":0},0,0,0,0]
[{"$f":"ROW()","v":721},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R715:R720)","v":-7.2400319484412838},{"$f":"SUM(S715:S720)","v":-7.2400319484412838},{"$f":"SUM(T715:T720)","v":-13.774515306509723},{"$f":"SUM(U715:U720)","v":-13.774515306509723},{"$f":"SUM(V715:V720)","v":-13.774515306509723},{"$f":"SUM(W715:W720)","v":-13.774515306509723},{"$f":"SUM(X715:X720)","v":-13.774515306509723},{"$f":"SUM(Y715:Y720)","v":-13.735573135768799},{"$f":"SUM(Z715:Z720)","v":-13.735573135768799},{"$f":"SUM(AA715:AA720)","v":-13.735573135768799},{"$f":"SUM(AB715:AB720)","v":-13.735573135768796},{"$f":"SUM(AC715:AC720)","v":-13.735573135768796}]
[{"$f":"ROW()","v":722},"Closing Value"]
[{"$f":"ROW()","v":723},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q691+Q699+Q707+Q715","v":579.3446393109939},574.13908549325856,{"$f":"(S691+S699+S707+S715-S731)*(S691+S699+S707+S715-S731>0)","v":568.93353167552323},{"$f":"T691+T699+T707+T715","v":560.56686209205964},552.20019250859605,543.83352292513246,535.46685334166887,527.10018375820528,{"$f":"MAX(Y691+Y699+Y707+Y715,0)","v":518.73351417474169},510.3668445912781,502.00017500781451,493.63350542435091,485.26683584088732]
[{"$f":"ROW()","v":724},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,148.87612781087245,147.08447499766203,145.29282218445161,{"$f":"T692+T700+T708+T716","v":140.1037928207212},134.91476345699078,129.72573409326037,124.53670472952996,119.34767536579955,{"$f":"MAX(Y692+Y700+Y708+Y716,0)","v":114.15864600206913},108.96961663833872,103.78058727460831,98.591557910877896,93.402528547147483]
[{"$f":"ROW()","v":725},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"T693+T701+T709+T717","v":0},0,0,0,{"$f":"X693+X701+X709+X717","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,6.6125086958314707,6.3696833783359113,6.1268580608403518,{"$f":"T694+T702+T710+T718","v":5.7299237392471252},5.3591242812781692,5.0741704349866108,4.7408587694911555,{"$f":"X694+X702+X710+X718","v":4.1371063372205503},3.957232148645744,3.7773579600709373,3.5974837714961305,3.4176095829213242,3.2377353943465179]
[{"$f":"ROW()","v":727},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,1.6615305818514623,1.6615305818514623,1.6615305818514623,{"$f":"T695+T703+T711+T719","v":1.6615305818514623},1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623,1.6615305818514623]
[{"$f":"ROW()","v":728},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(S696+S704+S712+S720-S736)*(S696+S704+S712+S720-S736>0)","v":0},{"$f":"T696+T704+T712+T720","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q723:Q728)","v":736.49480639954936},{"$f":"SUM(R723:R728)","v":729.25477445110801},{"$f":"SUM(S723:S728)","v":722.01474250266665},{"$f":"SUM(T723:T728)","v":708.06210923387948},{"$f":"SUM(U723:U728)","v":694.13561082871649},{"$f":"SUM(V723:V728)","v":680.29495803523093},{"$f":"SUM(W723:W728)","v":666.40594742254143},652.24649604307683,638.5109229073081,{"$f":"SUM(Z723:Z728)","v":624.77534977153925},{"$f":"SUM(AA723:AA728)","v":611.03977663577041},{"$f":"SUM(AB723:AB728)","v":597.30420350000156},{"$f":"SUM(AC723:AC728)","v":583.56863036423283}]
[{"$f":"ROW()","v":730},"Over Depreciation"]
[{"$f":"ROW()","v":731},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S691+S699+S715)*(S691+S699+S715<0)","v":0}]
[{"$f":"ROW()","v":732},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":733},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":734},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":735},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":736},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":737},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S731:S736)","v":0}]
[{"$f":"ROW()","v":738}]
["2009 Capex"]
[{"$f":"ROW()","v":740},"Life"]
[{"$f":"ROW()","v":741},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"S741-1","v":69},{"$f":"T741-1","v":68},{"$f":"U741-1","v":67},{"$f":"V741-1","v":66},{"$f":"W741-1","v":65},{"$f":"X741-1","v":64},{"$f":"Y741-1","v":63},{"$f":"Z741-1","v":62},{"$f":"AA741-1","v":61},{"$f":"AB741-1","v":60}]
[{"$f":"ROW()","v":742},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"S742-1","v":29},{"$f":"T742-1","v":28},{"$f":"U742-1","v":27},{"$f":"V742-1","v":26},25,24,23,22,21,20]
[{"$f":"ROW()","v":743},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40]
[{"$f":"ROW()","v":744},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":745},null,"Non Depreciable"]
[{"$f":"ROW()","v":746},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"S746-1","v":61.598995281445561},{"$f":"T746-1","v":60.598995281445561},{"$f":"U746-1","v":59.598995281445561},{"$f":"V746-1","v":58.598995281445561},{"$f":"W746-1","v":57.598995281445561},{"$f":"X746-1","v":56.598995281445561},{"$f":"Y746-1","v":55.598995281445561},{"$f":"Z746-1","v":54.598995281445561},{"$f":"AA746-1","v":53.598995281445561},{"$f":"AB746-1","v":52.598995281445561}]
[{"$f":"ROW()","v":747}]
[{"$f":"ROW()","v":748},"Opening Value"]
[{"$f":"ROW()","v":749},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q781","v":0},0,{"$f":"S781","v":0},{"$f":"T781","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":750},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":751},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.7577204292336883E-2,8.7577204292336883E-2,8.5789914408819806E-2,8.400262452530273E-2,8.2215334641785653E-2,8.0428044758268577E-2,7.8640754874751501E-2,7.6853464991234424E-2,7.5066175107717348E-2,7.3278885224200271E-2,7.1491595340683195E-2]
[{"$f":"ROW()","v":752},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.62572557625552006,0.33696534418472673,0.32534584955766721,0.31372635493060769,0.21546564061824477,0.20384614599118522,0.17144417777499771,0.16430067036770613,0.15715716296041454,0.15001365555312296,0.14287014814583138]
[{"$f":"ROW()","v":753},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395]
[{"$f":"ROW()","v":754},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q786","v":0},{"$f":"R786","v":0},{"$f":"S786","v":0},{"$f":"T786","v":0},{"$f":"U786","v":0},{"$f":"V786","v":0},{"$f":"W786","v":0},{"$f":"X786","v":0},{"$f":"Y786","v":0},{"$f":"Z786","v":0},{"$f":"AA786","v":0},{"$f":"AB786","v":0}]
[{"$f":"ROW()","v":755},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R749:R754)","v":0},{"$f":"SUM(S749:S754)","v":1.4735337204891907},{"$f":"SUM(T749:T754)","v":1.1847734884183976},{"$f":"SUM(U749:U754)","v":1.1713667039078208},{"$f":"SUM(V749:V754)","v":1.1579599193972443},{"$f":"SUM(W749:W754)","v":1.0579119152013643},{"$f":"SUM(X749:X754)","v":1.0445051306907878},{"$f":"SUM(Y749:Y754)","v":1.0103158725910832},{"$f":"SUM(Z749:Z754)","v":1.0013850753002744},{"$f":"SUM(AA749:AA754)","v":0.99245427800946584},{"$f":"SUM(AB749:AB754)","v":0.98352348071865725},{"$f":"SUM(AC749:AC754)","v":0.97459268342784855}]
[{"$f":"ROW()","v":756},"Capex"]
[{"$f":"ROW()","v":757},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R$474","v":0}]
[{"$f":"ROW()","v":758},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R$475","v":0}]
[{"$f":"ROW()","v":759},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R$476","v":8.7577204292336883E-2}]
[{"$f":"ROW()","v":760},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R$477","v":0.62572557625552006}]
[{"$f":"ROW()","v":761},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R$478","v":0.76023093994133395}]
[{"$f":"ROW()","v":762},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R$479","v":0}]
[{"$f":"ROW()","v":763},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R757:R762)","v":1.4735337204891907}]
[{"$f":"ROW()","v":764},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":765},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T956","v":0},{"$f":"-Inputs!U956","v":0},{"$f":"-Inputs!V956","v":0},{"$f":"-Inputs!W956","v":0},{"$f":"-Inputs!X956","v":0},{"$f":"-Inputs!Y956","v":0},{"$f":"-Inputs!Z956","v":0},{"$f":"-Inputs!AA956","v":0},{"$f":"-Inputs!AB956","v":0},{"$f":"-Inputs!AC956","v":0}]
[{"$f":"ROW()","v":766},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T957","v":0},{"$f":"-Inputs!U957","v":0},{"$f":"-Inputs!V957","v":0},{"$f":"-Inputs!W957","v":0},{"$f":"-Inputs!X957","v":0},{"$f":"-Inputs!Y957","v":0},{"$f":"-Inputs!Z957","v":0},{"$f":"-Inputs!AA957","v":0},{"$f":"-Inputs!AB957","v":0},{"$f":"-Inputs!AC957","v":0}]
[{"$f":"ROW()","v":767},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T958","v":0},{"$f":"-Inputs!U958","v":0},{"$f":"-Inputs!V958","v":0},{"$f":"-Inputs!W958","v":0},{"$f":"-Inputs!X958","v":0},{"$f":"-Inputs!Y958","v":0},{"$f":"-Inputs!Z958","v":0},{"$f":"-Inputs!AA958","v":0},{"$f":"-Inputs!AB958","v":0},{"$f":"-Inputs!AC958","v":0}]
[{"$f":"ROW()","v":768},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T959","v":0},{"$f":"-Inputs!U959","v":0},{"$f":"-Inputs!V959","v":-8.6641219685303361E-2},{"$f":"-Inputs!W959","v":0},{"$f":"-Inputs!X959","v":-2.0782473589127964E-2},{"$f":"-Inputs!Y959","v":0},{"$f":"-Inputs!Z959","v":0},{"$f":"-Inputs!AA959","v":0},{"$f":"-Inputs!AB959","v":0},{"$f":"-Inputs!AC959","v":0}]
[{"$f":"ROW()","v":769},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T960","v":0},{"$f":"-Inputs!U960","v":0},{"$f":"-Inputs!V960","v":0},{"$f":"-Inputs!W960","v":0},{"$f":"-Inputs!X960","v":0},{"$f":"-Inputs!Y960","v":0},{"$f":"-Inputs!Z960","v":0},{"$f":"-Inputs!AA960","v":0},{"$f":"-Inputs!AB960","v":0},{"$f":"-Inputs!AC960","v":0}]
[{"$f":"ROW()","v":770},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T961","v":0},{"$f":"-Inputs!U961","v":0},{"$f":"-Inputs!V961","v":0},{"$f":"-Inputs!W961","v":0},{"$f":"-Inputs!X961","v":0},{"$f":"-Inputs!Y961","v":0},{"$f":"-Inputs!Z961","v":0},{"$f":"-Inputs!AA961","v":0},{"$f":"-Inputs!AB961","v":0},{"$f":"-Inputs!AC961","v":0}]
[{"$f":"ROW()","v":771},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T765:T770)","v":0},{"$f":"SUM(U765:U770)","v":0},{"$f":"SUM(V765:V770)","v":-8.6641219685303361E-2},{"$f":"SUM(W765:W770)","v":0},{"$f":"SUM(X765:X770)","v":-2.0782473589127964E-2},{"$f":"SUM(Y765:Y770)","v":0},{"$f":"SUM(Z765:Z770)","v":0},{"$f":"SUM(AA765:AA770)","v":0},{"$f":"SUM(AB765:AB770)","v":0},{"$f":"SUM(AC765:AC770)","v":0}]
[{"$f":"ROW()","v":772},"Depreciation"]
[{"$f":"ROW()","v":773},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S687","v":-1.5879988394085875},{"$f":"-Inputs!T687","v":0},{"$f":"-Inputs!U687","v":0},{"$f":"-Inputs!V687","v":0},{"$f":"-Inputs!W687","v":0},{"$f":"-Inputs!X687","v":0},{"$f":"-MIN((Y749/Y741)*(Y749>0),Y749)","v":0},{"$f":"-MIN((Z749/Z741)*(Z749>0),Z749)","v":0},0,0,0]
[{"$f":"ROW()","v":774},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S688","v":-1.8189620917845633E-2},{"$f":"-Inputs!T688","v":0},{"$f":"-Inputs!U688","v":0},{"$f":"-Inputs!V688","v":0},{"$f":"-Inputs!W688","v":0},{"$f":"-Inputs!X688","v":0},0,{"$f":"-MIN((Z750/Z742)*(Z750>0),Z750)","v":0},0,0,0]
[{"$f":"ROW()","v":775},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S689","v":0},{"$f":"-Inputs!T689","v":-1.7872898835170794E-3},{"$f":"-Inputs!U689","v":-1.7872898835170794E-3},{"$f":"-Inputs!V689","v":-1.7872898835170797E-3},{"$f":"-Inputs!W689","v":-1.7872898835170797E-3},{"$f":"-Inputs!X689","v":-1.7872898835170799E-3},-1.7872898835170797E-3,-1.7872898835170797E-3,-1.7872898835170797E-3,-1.7872898835170799E-3,-1.7872898835170799E-3]
[{"$f":"ROW()","v":776},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S690","v":-0.28876023207079332},{"$f":"-Inputs!T690","v":-1.1619494627059541E-2},{"$f":"-Inputs!U690","v":-1.1619494627059541E-2},{"$f":"-Inputs!V690","v":-1.1619494627059541E-2},{"$f":"-Inputs!W690","v":-1.1619494627059541E-2},{"$f":"-Inputs!X690","v":-1.1619494627059541E-2},-7.1435074072915715E-3,-7.1435074072915706E-3,-7.1435074072915697E-3,-7.1435074072915697E-3,-7.1435074072915689E-3]
[{"$f":"ROW()","v":777},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S691","v":0},{"$f":"-Inputs!T691","v":0},{"$f":"-Inputs!U691","v":0},{"$f":"-Inputs!V691","v":0},{"$f":"-Inputs!W691","v":0},{"$f":"-Inputs!X691","v":0},{"$f":"IF(Y753<0,-Y753,0)","v":0},{"$f":"IF(Z753<0,-Z753,0)","v":0},{"$f":"IF(AA753<0,-AA753,0)","v":0},0,0]
[{"$f":"ROW()","v":778},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S692","v":0},{"$f":"-Inputs!T692","v":0},{"$f":"-Inputs!U692","v":0},{"$f":"-Inputs!V692","v":0},{"$f":"-Inputs!W692","v":0},{"$f":"-Inputs!X692","v":0},{"$f":"-MIN((Y754/Y746)*(Y754>0),Y754)","v":0},{"$f":"-MIN((Z754/Z746)*(Z754>0),Z754)","v":0},{"$f":"-MIN((AA754/AA746)*(AA754>0),AA754)","v":0},{"$f":"-MIN((AB754/AB746)*(AB754>0),AB754)","v":0},{"$f":"-MIN((AC754/AC746)*(AC754>0),AC754)","v":0}]
[{"$f":"ROW()","v":779},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S773:S778)","v":-1.8949486923972265},{"$f":"SUM(T773:T778)","v":-1.3406784510576621E-2},{"$f":"SUM(U773:U778)","v":-1.3406784510576621E-2},{"$f":"SUM(V773:V778)","v":-1.3406784510576621E-2},{"$f":"SUM(W773:W778)","v":-1.3406784510576621E-2},{"$f":"SUM(X773:X778)","v":-1.3406784510576621E-2},{"$f":"SUM(Y773:Y778)","v":-8.9307972908086505E-3},{"$f":"SUM(Z773:Z778)","v":-8.9307972908086505E-3},{"$f":"SUM(AA773:AA778)","v":-8.9307972908086487E-3},{"$f":"SUM(AB773:AB778)","v":-8.9307972908086487E-3},{"$f":"SUM(AC773:AC778)","v":-8.9307972908086487E-3}]
[{"$f":"ROW()","v":780},"Closing Value"]
[{"$f":"ROW()","v":781},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R749+R757+R765+R773)","v":0},{"$f":"(S749+S757+S765+S773-S789)*(S749+S757+S765+S773-S789>0)","v":0},{"$f":"T749+T757+T765+T773","v":0},0,0,0,0,{"$f":"MAX(Y749+Y757+Y765+Y773,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":782},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T750+T758+T766+T774","v":0},0,0,0,0,{"$f":"MAX(Y750+Y758+Y766+Y774,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":783},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7577204292336883E-2,8.7577204292336883E-2,{"$f":"T751+T759+T767+T775","v":8.5789914408819806E-2},8.400262452530273E-2,8.2215334641785653E-2,8.0428044758268577E-2,{"$f":"X751+X759+X767+X775","v":7.8640754874751501E-2},7.6853464991234424E-2,7.5066175107717348E-2,7.3278885224200271E-2,7.1491595340683195E-2,6.9704305457166119E-2]
[{"$f":"ROW()","v":784},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.62572557625552006,0.33696534418472673,{"$f":"T752+T760+T768+T776","v":0.32534584955766721},0.31372635493060769,0.21546564061824477,0.20384614599118522,{"$f":"X752+X760+X768+X776","v":0.17144417777499771},0.16430067036770613,0.15715716296041454,0.15001365555312296,0.14287014814583138,0.13572664073853979]
[{"$f":"ROW()","v":785},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76023093994133395,0.76023093994133395,{"$f":"T753+T761+T769+T777","v":0.76023093994133395},0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395,0.76023093994133395]
[{"$f":"ROW()","v":786},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"(S754+S762+S770+S778-S794)*(S754+S762+S770+S778-S794>0)","v":0},{"$f":"T754+T762+T770+T778","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R781:R786)","v":1.4735337204891907},{"$f":"SUM(S781:S786)","v":1.1847734884183976},{"$f":"SUM(T781:T786)","v":1.1713667039078208},{"$f":"SUM(U781:U786)","v":1.1579599193972443},{"$f":"SUM(V781:V786)","v":1.0579119152013643},{"$f":"SUM(W781:W786)","v":1.0445051306907878},1.0103158725910832,1.0013850753002744,{"$f":"SUM(Z781:Z786)","v":0.99245427800946584},{"$f":"SUM(AA781:AA786)","v":0.98352348071865725},{"$f":"SUM(AB781:AB786)","v":0.97459268342784855},{"$f":"SUM(AC781:AC786)","v":0.96566188613703985}]
[{"$f":"ROW()","v":788},"Over Depreciation"]
[{"$f":"ROW()","v":789},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S749+S757+S773)*(S749+S757+S773<0)","v":-1.5879988394085875}]
[{"$f":"ROW()","v":790},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8189620917845633E-2]
[{"$f":"ROW()","v":791},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":792},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":793},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":794},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":795},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S789:S794)","v":-1.6061884603264331}]
[{"$f":"ROW()","v":796}]
["2010 Capex"]
[{"$f":"ROW()","v":798},"Life"]
[{"$f":"ROW()","v":799},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"T799-1","v":69},{"$f":"U799-1","v":68},{"$f":"V799-1","v":67},{"$f":"W799-1","v":66},{"$f":"X799-1","v":65},{"$f":"Y799-1","v":64},{"$f":"Z799-1","v":63},{"$f":"AA799-1","v":62},{"$f":"AB799-1","v":61}]
[{"$f":"ROW()","v":800},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"T800-1","v":29},{"$f":"U800-1","v":28},{"$f":"V800-1","v":27},{"$f":"W800-1","v":26},25,24,23,22,21]
[{"$f":"ROW()","v":801},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41]
[{"$f":"ROW()","v":802},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":803},null,"Non Depreciable"]
[{"$f":"ROW()","v":804},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"T804-1","v":61.598995281445561},{"$f":"U804-1","v":60.598995281445561},{"$f":"V804-1","v":59.598995281445561},{"$f":"W804-1","v":58.598995281445561},{"$f":"X804-1","v":57.598995281445561},{"$f":"Y804-1","v":56.598995281445561},{"$f":"Z804-1","v":55.598995281445561},{"$f":"AA804-1","v":54.598995281445561},{"$f":"AB804-1","v":53.598995281445561}]
[{"$f":"ROW()","v":805}]
[{"$f":"ROW()","v":806},"Opening Value"]
[{"$f":"ROW()","v":807},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R839","v":0},{"$f":"S839","v":548.69685212465515},{"$f":"T839","v":540.85832566573151},533.01979920680787,525.18127274788424,517.3427462889606,509.50421983003696,501.66569337111332,493.82716691218968,485.98864045326604,478.15011399434241]
[{"$f":"ROW()","v":808},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,58.526015547468184,56.575148362552575,54.624281177636966,52.673413992721358,50.722546807805749,48.77167962289014,46.820812437974531,44.869945253058923,42.919078068143314,40.968210883227712]
[{"$f":"ROW()","v":809},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.3256358796847492,5.2191231620910541,5.112610444497359,5.0060977269036639,4.8995850093099689,4.7930722917162738,4.6865595741225787,4.5800468565288837,4.4735341389351886,4.3670214213414935]
[{"$f":"ROW()","v":810},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,79.76240876225917,77.103661803517198,74.444914844775226,71.769875199681593,69.093283761810042,66.116040746668958,63.471399116802196,60.826757486935435,58.18211585706868,55.537474227201919]
[{"$f":"ROW()","v":811},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423]
[{"$f":"ROW()","v":812},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R844","v":0},{"$f":"S844","v":0},{"$f":"T844","v":0},{"$f":"U844","v":0},{"$f":"V844","v":0},{"$f":"W844","v":0},{"$f":"X844","v":0},{"$f":"Y844","v":0},{"$f":"Z844","v":0},{"$f":"AA844","v":0},{"$f":"AB844","v":0}]
[{"$f":"ROW()","v":813},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S807:S812)","v":0},{"$f":"SUM(T807:T812)","v":693.05682275498157},{"$f":"SUM(U807:U812)","v":680.50216943480655},{"$f":"SUM(V807:V812)","v":667.94751611463164},{"$f":"SUM(W807:W812)","v":655.37657010810517},{"$f":"SUM(X807:X812)","v":642.80407230880064},{"$f":"SUM(Y807:Y812)","v":629.93092293222662},{"$f":"SUM(Z807:Z812)","v":617.3903749409269},{"$f":"SUM(AA807:AA812)","v":604.84982694962719},{"$f":"SUM(AB807:AB812)","v":592.30927895832747},{"$f":"SUM(AC807:AC812)","v":579.76873096702775}]
[{"$f":"ROW()","v":814},"Capex"]
[{"$f":"ROW()","v":815},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$474","v":548.69685212465515}]
[{"$f":"ROW()","v":816},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$475","v":58.526015547468184}]
[{"$f":"ROW()","v":817},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$476","v":5.3256358796847492}]
[{"$f":"ROW()","v":818},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$477","v":79.76240876225917}]
[{"$f":"ROW()","v":819},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$478","v":0.7459104409142423}]
[{"$f":"ROW()","v":820},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$479","v":0}]
[{"$f":"ROW()","v":821},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S815:S820)","v":693.05682275498157}]
[{"$f":"ROW()","v":822},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":823},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T964","v":0},{"$f":"-Inputs!U964","v":0},{"$f":"-Inputs!V964","v":0},{"$f":"-Inputs!W964","v":0},{"$f":"-Inputs!X964","v":0},{"$f":"-Inputs!Y964","v":0},{"$f":"-Inputs!Z964","v":0},{"$f":"-Inputs!AA964","v":0},{"$f":"-Inputs!AB964","v":0},{"$f":"-Inputs!AC964","v":0}]
[{"$f":"ROW()","v":824},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T965","v":0},{"$f":"-Inputs!U965","v":0},{"$f":"-Inputs!V965","v":0},{"$f":"-Inputs!W965","v":0},{"$f":"-Inputs!X965","v":0},{"$f":"-Inputs!Y965","v":0},{"$f":"-Inputs!Z965","v":0},{"$f":"-Inputs!AA965","v":0},{"$f":"-Inputs!AB965","v":0},{"$f":"-Inputs!AC965","v":0}]
[{"$f":"ROW()","v":825},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T966","v":0},{"$f":"-Inputs!U966","v":0},{"$f":"-Inputs!V966","v":0},{"$f":"-Inputs!W966","v":0},{"$f":"-Inputs!X966","v":0},{"$f":"-Inputs!Y966","v":0},{"$f":"-Inputs!Z966","v":0},{"$f":"-Inputs!AA966","v":0},{"$f":"-Inputs!AB966","v":0},{"$f":"-Inputs!AC966","v":0}]
[{"$f":"ROW()","v":826},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T967","v":0},{"$f":"-Inputs!U967","v":0},{"$f":"-Inputs!V967","v":-1.6292686351664247E-2},{"$f":"-Inputs!W967","v":-1.7844479129575864E-2},{"$f":"-Inputs!X967","v":-0.31849605639911122},{"$f":"-Inputs!Y967","v":0},{"$f":"-Inputs!Z967","v":0},{"$f":"-Inputs!AA967","v":0},{"$f":"-Inputs!AB967","v":0},{"$f":"-Inputs!AC967","v":0}]
[{"$f":"ROW()","v":827},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T968","v":0},{"$f":"-Inputs!U968","v":0},{"$f":"-Inputs!V968","v":0},{"$f":"-Inputs!W968","v":0},{"$f":"-Inputs!X968","v":0},{"$f":"-Inputs!Y968","v":0},{"$f":"-Inputs!Z968","v":0},{"$f":"-Inputs!AA968","v":0},{"$f":"-Inputs!AB968","v":0},{"$f":"-Inputs!AC968","v":0}]
[{"$f":"ROW()","v":828},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T969","v":0},{"$f":"-Inputs!U969","v":0},{"$f":"-Inputs!V969","v":0},{"$f":"-Inputs!W969","v":0},{"$f":"-Inputs!X969","v":0},{"$f":"-Inputs!Y969","v":0},{"$f":"-Inputs!Z969","v":0},{"$f":"-Inputs!AA969","v":0},{"$f":"-Inputs!AB969","v":0},{"$f":"-Inputs!AC969","v":0}]
[{"$f":"ROW()","v":829},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T823:T828)","v":0},{"$f":"SUM(U823:U828)","v":0},{"$f":"SUM(V823:V828)","v":-1.6292686351664247E-2},{"$f":"SUM(W823:W828)","v":-1.7844479129575864E-2},{"$f":"SUM(X823:X828)","v":-0.31849605639911122},{"$f":"SUM(Y823:Y828)","v":0},{"$f":"SUM(Z823:Z828)","v":0},{"$f":"SUM(AA823:AA828)","v":0},{"$f":"SUM(AB823:AB828)","v":0},{"$f":"SUM(AC823:AC828)","v":0}]
[{"$f":"ROW()","v":830},"Depreciation"]
[{"$f":"ROW()","v":831},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T695","v":-7.8385264589236447},{"$f":"-Inputs!U695","v":-7.8385264589236447},{"$f":"-Inputs!V695","v":-7.8385264589236439},{"$f":"-Inputs!W695","v":-7.8385264589236439},{"$f":"-Inputs!X695","v":-7.8385264589236439},{"$f":"-MIN((Y807/Y799)*(Y807>0),Y807)","v":-7.8385264589236456},{"$f":"-MIN((Z807/Z799)*(Z807>0),Z807)","v":-7.8385264589236456},-7.8385264589236456,-7.8385264589236456,-7.8385264589236456]
[{"$f":"ROW()","v":832},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T696","v":-1.9508671849156061},{"$f":"-Inputs!U696","v":-1.9508671849156061},{"$f":"-Inputs!V696","v":-1.9508671849156065},{"$f":"-Inputs!W696","v":-1.9508671849156065},{"$f":"-Inputs!X696","v":-1.9508671849156067},-1.9508671849156056,{"$f":"-MIN((Z808/Z800)*(Z808>0),Z808)","v":-1.9508671849156054},-1.9508671849156054,-1.9508671849156052,-1.9508671849156054]
[{"$f":"ROW()","v":833},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T697","v":-0.10651271759369499},{"$f":"-Inputs!U697","v":-0.10651271759369499},{"$f":"-Inputs!V697","v":-0.10651271759369497},{"$f":"-Inputs!W697","v":-0.10651271759369495},{"$f":"-Inputs!X697","v":-0.10651271759369495},-0.10651271759369497,-0.10651271759369497,-0.10651271759369497,-0.10651271759369496,-0.10651271759369496]
[{"$f":"ROW()","v":834},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T698","v":-2.6587469587419728},{"$f":"-Inputs!U698","v":-2.6587469587419728},{"$f":"-Inputs!V698","v":-2.6587469587419723},{"$f":"-Inputs!W698","v":-2.6587469587419723},{"$f":"-Inputs!X698","v":-2.6587469587419723},-2.6446416298667583,-2.6446416298667583,-2.6446416298667579,-2.6446416298667583,-2.6446416298667579]
[{"$f":"ROW()","v":835},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T699","v":0},{"$f":"-Inputs!U699","v":0},{"$f":"-Inputs!V699","v":0},{"$f":"-Inputs!W699","v":0},{"$f":"-Inputs!X699","v":0},{"$f":"IF(Y811<0,-Y811,0)","v":0},{"$f":"IF(Z811<0,-Z811,0)","v":0},{"$f":"IF(AA811<0,-AA811,0)","v":0},0,0]
[{"$f":"ROW()","v":836},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T700","v":0},{"$f":"-Inputs!U700","v":0},{"$f":"-Inputs!V700","v":0},{"$f":"-Inputs!W700","v":0},{"$f":"-Inputs!X700","v":0},{"$f":"-MIN((Y812/Y804)*(Y812>0),Y812)","v":0},{"$f":"-MIN((Z812/Z804)*(Z812>0),Z812)","v":0},{"$f":"-MIN((AA812/AA804)*(AA812>0),AA812)","v":0},{"$f":"-MIN((AB812/AB804)*(AB812>0),AB812)","v":0},{"$f":"-MIN((AC812/AC804)*(AC812>0),AC812)","v":0}]
[{"$f":"ROW()","v":837},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T831:T836)","v":-12.554653320174918},{"$f":"SUM(U831:U836)","v":-12.554653320174918},{"$f":"SUM(V831:V836)","v":-12.554653320174918},{"$f":"SUM(W831:W836)","v":-12.554653320174918},{"$f":"SUM(X831:X836)","v":-12.554653320174918},{"$f":"SUM(Y831:Y836)","v":-12.540547991299704},{"$f":"SUM(Z831:Z836)","v":-12.540547991299704},{"$f":"SUM(AA831:AA836)","v":-12.540547991299704},{"$f":"SUM(AB831:AB836)","v":-12.540547991299704},{"$f":"SUM(AC831:AC836)","v":-12.540547991299704}]
[{"$f":"ROW()","v":838},"Closing Value"]
[{"$f":"ROW()","v":839},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S807+S815+S823+S831)","v":548.69685212465515},{"$f":"T807+T815+T823+T831","v":540.85832566573151},533.01979920680787,525.18127274788424,517.3427462889606,509.50421983003696,{"$f":"MAX(Y807+Y815+Y823+Y831,0)","v":501.66569337111332},493.82716691218968,485.98864045326604,478.15011399434241,470.31158753541877]
[{"$f":"ROW()","v":840},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58.526015547468184,{"$f":"T808+T816+T824+T832","v":56.575148362552575},54.624281177636966,52.673413992721358,50.722546807805749,48.77167962289014,{"$f":"MAX(Y808+Y816+Y824+Y832,0)","v":46.820812437974531},44.869945253058923,42.919078068143314,40.968210883227712,39.017343698312104]
[{"$f":"ROW()","v":841},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3256358796847492,{"$f":"T809+T817+T825+T833","v":5.2191231620910541},5.112610444497359,5.0060977269036639,4.8995850093099689,{"$f":"X809+X817+X825+X833","v":4.7930722917162738},4.6865595741225787,4.5800468565288837,4.4735341389351886,4.3670214213414935,4.2605087037477984]
[{"$f":"ROW()","v":842},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79.76240876225917,{"$f":"T810+T818+T826+T834","v":77.103661803517198},74.444914844775226,71.769875199681593,69.093283761810042,{"$f":"X810+X818+X826+X834","v":66.116040746668958},63.471399116802196,60.826757486935435,58.18211585706868,55.537474227201919,52.892832597335158]
[{"$f":"ROW()","v":843},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7459104409142423,{"$f":"T811+T819+T827+T835","v":0.7459104409142423},0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423,0.7459104409142423]
[{"$f":"ROW()","v":844},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T812+T820+T828+T836","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S839:S844)","v":693.05682275498157},{"$f":"SUM(T839:T844)","v":680.50216943480655},{"$f":"SUM(U839:U844)","v":667.94751611463164},{"$f":"SUM(V839:V844)","v":655.37657010810517},{"$f":"SUM(W839:W844)","v":642.80407230880064},629.93092293222662,617.3903749409269,{"$f":"SUM(Z839:Z844)","v":604.84982694962719},{"$f":"SUM(AA839:AA844)","v":592.30927895832747},{"$f":"SUM(AB839:AB844)","v":579.76873096702775},{"$f":"SUM(AC839:AC844)","v":567.22818297572815}]
[{"$f":"ROW()","v":846},"Over Depreciation"]
[{"$f":"ROW()","v":847},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S807+S815+S831)*(S807+S815+S831<0)","v":0}]
[{"$f":"ROW()","v":848},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":849},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":850},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":851},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":852},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":853},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S847:S852)","v":0}]
[{"$f":"ROW()","v":854}]
["2011 Capex"]
[{"$f":"ROW()","v":856},"Life"]
[{"$f":"ROW()","v":857},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"U857-1","v":69},{"$f":"V857-1","v":68},{"$f":"W857-1","v":67},{"$f":"X857-1","v":66},{"$f":"Y857-1","v":65},{"$f":"Z857-1","v":64},{"$f":"AA857-1","v":63},{"$f":"AB857-1","v":62}]
[{"$f":"ROW()","v":858},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"U858-1","v":29},{"$f":"V858-1","v":28},{"$f":"W858-1","v":27},{"$f":"X858-1","v":26},25,24,23,22]
[{"$f":"ROW()","v":859},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42]
[{"$f":"ROW()","v":860},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":861},null,"Non Depreciable"]
[{"$f":"ROW()","v":862},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"U862-1","v":61.598995281445561},{"$f":"V862-1","v":60.598995281445561},{"$f":"W862-1","v":59.598995281445561},{"$f":"X862-1","v":58.598995281445561},{"$f":"Y862-1","v":57.598995281445561},{"$f":"Z862-1","v":56.598995281445561},{"$f":"AA862-1","v":55.598995281445561},{"$f":"AB862-1","v":54.598995281445561}]
[{"$f":"ROW()","v":863}]
[{"$f":"ROW()","v":864},"Opening Value"]
[{"$f":"ROW()","v":865},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S897","v":0},{"$f":"T897","v":50.088528940591701},49.746495656208268,49.404462371824835,49.062429087441402,48.720395803057968,47.982207987860122,47.244020172662275,46.505832357464428,45.767644542266581]
[{"$f":"ROW()","v":866},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S898","v":0},31.463269365533119,30.126853328860808,28.790437292188496,27.454021255516185,26.117605218843874,25.113081941196032,24.108558663548191,23.10403538590035,22.099512108252508]
[{"$f":"ROW()","v":867},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.37973595555383516,0.36742961459911272,0.35512327364439028,0.34281693268966784,0.3305105917349454,0.32332557887114222,0.31614056600733903,0.30895555314353584,0.30177054027973266]
[{"$f":"ROW()","v":868},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,55.854181833294248,52.917611850080682,49.957548265714145,46.938826269741419,44.002256286527853,42.309861813969093,40.617467341410332,38.925072868851572,37.232678396292805]
[{"$f":"ROW()","v":869},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.7714214601812654E-2,-1.7714214601812654E-2,-1.7714214601812654E-2,-1.7714214601812654E-2,-1.7714214601812654E-2,0,0,0,0]
[{"$f":"ROW()","v":870},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S902","v":0},{"$f":"T902","v":0},{"$f":"U902","v":0},{"$f":"V902","v":0},{"$f":"W902","v":0},{"$f":"X902","v":0},{"$f":"Y902","v":0},{"$f":"Z902","v":0},{"$f":"AA902","v":0},{"$f":"AB902","v":0}]
[{"$f":"ROW()","v":871},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T865:T870)","v":0},{"$f":"SUM(U865:U870)","v":137.76800188037109},{"$f":"SUM(V865:V870)","v":133.14067623514705},{"$f":"SUM(W865:W870)","v":128.48985698877004},{"$f":"SUM(X865:X870)","v":123.78037933078686},{"$f":"SUM(Y865:Y870)","v":119.15305368556284},{"$f":"SUM(Z865:Z870)","v":115.72847732189639},{"$f":"SUM(AA865:AA870)","v":112.28618674362814},{"$f":"SUM(AB865:AB870)","v":108.84389616535988},{"$f":"SUM(AC865:AC870)","v":105.40160558709164}]
[{"$f":"ROW()","v":872},"Capex"]
[{"$f":"ROW()","v":873},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$474","v":50.088528940591701}]
[{"$f":"ROW()","v":874},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$475","v":31.463269365533119}]
[{"$f":"ROW()","v":875},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$476","v":0.37973595555383516}]
[{"$f":"ROW()","v":876},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$477","v":55.854181833294248}]
[{"$f":"ROW()","v":877},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$478","v":-1.7714214601812654E-2}]
[{"$f":"ROW()","v":878},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$479","v":0}]
[{"$f":"ROW()","v":879},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T873:T878)","v":137.76800188037109}]
[{"$f":"ROW()","v":880},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":881},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U972","v":0},{"$f":"-Inputs!V972","v":0},{"$f":"-Inputs!W972","v":0},{"$f":"-Inputs!X972","v":0},{"$f":"-Inputs!Y972","v":0},{"$f":"-Inputs!Z972","v":0},{"$f":"-Inputs!AA972","v":0},{"$f":"-Inputs!AB972","v":0},{"$f":"-Inputs!AC972","v":0}]
[{"$f":"ROW()","v":882},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U973","v":0},{"$f":"-Inputs!V973","v":0},{"$f":"-Inputs!W973","v":0},{"$f":"-Inputs!X973","v":0},{"$f":"-Inputs!Y973","v":0},{"$f":"-Inputs!Z973","v":0},{"$f":"-Inputs!AA973","v":0},{"$f":"-Inputs!AB973","v":0},{"$f":"-Inputs!AC973","v":0}]
[{"$f":"ROW()","v":883},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U974","v":0},{"$f":"-Inputs!V974","v":0},{"$f":"-Inputs!W974","v":0},{"$f":"-Inputs!X974","v":0},{"$f":"-Inputs!Y974","v":0},{"$f":"-Inputs!Z974","v":0},{"$f":"-Inputs!AA974","v":0},{"$f":"-Inputs!AB974","v":0},{"$f":"-Inputs!AC974","v":0}]
[{"$f":"ROW()","v":884},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U975","v":0},{"$f":"-Inputs!V975","v":-2.3493601152972613E-2},{"$f":"-Inputs!W975","v":-8.2152012759163201E-2},{"$f":"-Inputs!X975","v":0},{"$f":"-Inputs!Y975","v":0},{"$f":"-Inputs!Z975","v":0},{"$f":"-Inputs!AA975","v":0},{"$f":"-Inputs!AB975","v":0},{"$f":"-Inputs!AC975","v":0}]
[{"$f":"ROW()","v":885},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U976","v":0},{"$f":"-Inputs!V976","v":0},{"$f":"-Inputs!W976","v":0},{"$f":"-Inputs!X976","v":0},{"$f":"-Inputs!Y976","v":0},{"$f":"-Inputs!Z976","v":0},{"$f":"-Inputs!AA976","v":0},{"$f":"-Inputs!AB976","v":0},{"$f":"-Inputs!AC976","v":0}]
[{"$f":"ROW()","v":886},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U977","v":0},{"$f":"-Inputs!V977","v":0},{"$f":"-Inputs!W977","v":0},{"$f":"-Inputs!X977","v":0},{"$f":"-Inputs!Y977","v":0},{"$f":"-Inputs!Z977","v":0},{"$f":"-Inputs!AA977","v":0},{"$f":"-Inputs!AB977","v":0},{"$f":"-Inputs!AC977","v":0}]
[{"$f":"ROW()","v":887},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U881:U886)","v":0},{"$f":"SUM(V881:V886)","v":-2.3493601152972613E-2},{"$f":"SUM(W881:W886)","v":-8.2152012759163201E-2},{"$f":"SUM(X881:X886)","v":0},{"$f":"SUM(Y881:Y886)","v":0},{"$f":"SUM(Z881:Z886)","v":0},{"$f":"SUM(AA881:AA886)","v":0},{"$f":"SUM(AB881:AB886)","v":0},{"$f":"SUM(AC881:AC886)","v":0}]
[{"$f":"ROW()","v":888},"Depreciation"]
[{"$f":"ROW()","v":889},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U703","v":-0.34203328438343045},{"$f":"-Inputs!V703","v":-0.3420332843834305},{"$f":"-Inputs!W703","v":-0.3420332843834305},{"$f":"-Inputs!X703","v":-0.3420332843834305},{"$f":"-MIN((Y865/Y857)*(Y865>0),Y865)","v":-0.73818781519784804},{"$f":"-MIN((Z865/Z857)*(Z865>0),Z865)","v":-0.73818781519784804},-0.73818781519784804,-0.73818781519784804,-0.73818781519784804]
[{"$f":"ROW()","v":890},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U704","v":-1.3364160366723115},{"$f":"-Inputs!V704","v":-1.3364160366723115},{"$f":"-Inputs!W704","v":-1.3364160366723117},{"$f":"-Inputs!X704","v":-1.3364160366723117},-1.0045232776478412,{"$f":"-MIN((Z866/Z858)*(Z866>0),Z866)","v":-1.0045232776478412},-1.0045232776478412,-1.0045232776478412,-1.0045232776478412]
[{"$f":"ROW()","v":891},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U705","v":-1.2306340954722429E-2},{"$f":"-Inputs!V705","v":-1.2306340954722429E-2},{"$f":"-Inputs!W705","v":-1.2306340954722429E-2},{"$f":"-Inputs!X705","v":-1.2306340954722429E-2},-7.1850128638031611E-3,-7.1850128638031602E-3,-7.1850128638031594E-3,-7.1850128638031594E-3,-7.1850128638031585E-3]
[{"$f":"ROW()","v":892},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U706","v":-2.936569983213567},{"$f":"-Inputs!V706","v":-2.936569983213567},{"$f":"-Inputs!W706","v":-2.936569983213567},{"$f":"-Inputs!X706","v":-2.9365699832135674},-1.6923944725587636,-1.6923944725587636,-1.6923944725587639,-1.6923944725587641,-1.6923944725587639]
[{"$f":"ROW()","v":893},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U707","v":0},{"$f":"-Inputs!V707","v":0},{"$f":"-Inputs!W707","v":0},{"$f":"-Inputs!X707","v":0},{"$f":"IF(Y869<0,-Y869,0)","v":1.7714214601812654E-2},{"$f":"IF(Z869<0,-Z869,0)","v":0},{"$f":"IF(AA869<0,-AA869,0)","v":0},0,0]
[{"$f":"ROW()","v":894},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U708","v":0},{"$f":"-Inputs!V708","v":0},{"$f":"-Inputs!W708","v":0},{"$f":"-Inputs!X708","v":0},{"$f":"-MIN((Y870/Y862)*(Y870>0),Y870)","v":0},{"$f":"-MIN((Z870/Z862)*(Z870>0),Z870)","v":0},{"$f":"-MIN((AA870/AA862)*(AA870>0),AA870)","v":0},{"$f":"-MIN((AB870/AB862)*(AB870>0),AB870)","v":0},{"$f":"-MIN((AC870/AC862)*(AC870>0),AC870)","v":0}]
[{"$f":"ROW()","v":895},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U889:U894)","v":-4.6273256452240314},{"$f":"SUM(V889:V894)","v":-4.6273256452240314},{"$f":"SUM(W889:W894)","v":-4.6273256452240314},{"$f":"SUM(X889:X894)","v":-4.6273256452240314},{"$f":"SUM(Y889:Y894)","v":-3.4245763636664437},{"$f":"SUM(Z889:Z894)","v":-3.4422905782682562},{"$f":"SUM(AA889:AA894)","v":-3.4422905782682562},{"$f":"SUM(AB889:AB894)","v":-3.4422905782682562},{"$f":"SUM(AC889:AC894)","v":-3.4422905782682562}]
[{"$f":"ROW()","v":896},"Closing Value"]
[{"$f":"ROW()","v":897},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T865+T873+T881+T889","v":50.088528940591701},49.746495656208268,49.404462371824835,49.062429087441402,48.720395803057968,{"$f":"MAX(Y865+Y873+Y881+Y889,0)","v":47.982207987860122},47.244020172662275,46.505832357464428,45.767644542266581,45.029456727068734]
[{"$f":"ROW()","v":898},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T866+T874+T882+T890","v":31.463269365533119},30.126853328860808,28.790437292188496,27.454021255516185,26.117605218843874,{"$f":"MAX(Y866+Y874+Y882+Y890,0)","v":25.113081941196032},24.108558663548191,23.10403538590035,22.099512108252508,21.094988830604667]
[{"$f":"ROW()","v":899},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T867+T875+T883+T891","v":0.37973595555383516},0.36742961459911272,0.35512327364439028,0.34281693268966784,{"$f":"X867+X875+X883+X891","v":0.3305105917349454},0.32332557887114222,0.31614056600733903,0.30895555314353584,0.30177054027973266,0.29458552741592947]
[{"$f":"ROW()","v":900},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T868+T876+T884+T892","v":55.854181833294248},52.917611850080682,49.957548265714145,46.938826269741419,{"$f":"X868+X876+X884+X892","v":44.002256286527853},42.309861813969093,40.617467341410332,38.925072868851572,37.232678396292805,35.540283923734037]
[{"$f":"ROW()","v":901},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T869+T877+T885+T893","v":-1.7714214601812654E-2},-1.7714214601812654E-2,-1.7714214601812654E-2,-1.7714214601812654E-2,-1.7714214601812654E-2,0,0,0,0,0]
[{"$f":"ROW()","v":902},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T870+T878+T886+T894","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":903},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T897:T902)","v":137.76800188037109},{"$f":"SUM(U897:U902)","v":133.14067623514705},{"$f":"SUM(V897:V902)","v":128.48985698877004},{"$f":"SUM(W897:W902)","v":123.78037933078686},119.15305368556284,115.72847732189639,{"$f":"SUM(Z897:Z902)","v":112.28618674362814},{"$f":"SUM(AA897:AA902)","v":108.84389616535988},{"$f":"SUM(AB897:AB902)","v":105.40160558709164},{"$f":"SUM(AC897:AC902)","v":101.95931500882337}]
[{"$f":"ROW()","v":904},"Over Depreciation"]
[{"$f":"ROW()","v":905},null,"Pipeline"]
[{"$f":"ROW()","v":906},null,"Compression"]
[{"$f":"ROW()","v":907},null,"Metering"]
[{"$f":"ROW()","v":908},null,"Other Depreciable"]
[{"$f":"ROW()","v":909},null,"Non Depreciable"]
[{"$f":"ROW()","v":910},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":911},null,"Total"]
[{"$f":"ROW()","v":912}]
["2012 Capex"]
[{"$f":"ROW()","v":914},"Life"]
[{"$f":"ROW()","v":915},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"V915-1","v":69},{"$f":"W915-1","v":68},{"$f":"X915-1","v":67},{"$f":"Y915-1","v":66},{"$f":"Z915-1","v":65},{"$f":"AA915-1","v":64},{"$f":"AB915-1","v":63}]
[{"$f":"ROW()","v":916},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"V916-1","v":29},{"$f":"W916-1","v":28},{"$f":"X916-1","v":27},{"$f":"Y916-1","v":26},25,24,23]
[{"$f":"ROW()","v":917},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43]
[{"$f":"ROW()","v":918},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":919},null,"Non Depreciable"]
[{"$f":"ROW()","v":920},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"V920-1","v":61.598995281445561},{"$f":"W920-1","v":60.598995281445561},{"$f":"X920-1","v":59.598995281445561},{"$f":"Y920-1","v":58.598995281445561},{"$f":"Z920-1","v":57.598995281445561},{"$f":"AA920-1","v":56.598995281445561},{"$f":"AB920-1","v":55.598995281445561}]
[{"$f":"ROW()","v":921}]
[{"$f":"ROW()","v":922},"Opening Value"]
[{"$f":"ROW()","v":923},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T955","v":0},15.522599843706516,15.461006380918871,15.399412918131226,15.337819455343581,15.108896776905617,14.879974098467653,14.651051420029688,14.422128741591724]
[{"$f":"ROW()","v":924},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.8166113816929297,8.5715552573522942,8.3264991330116587,8.0814430086710232,7.7821303046461701,7.482817600621317,7.1835048965964639,6.8841921925716107]
[{"$f":"ROW()","v":925},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9658229249151731,1.9549533585548662,1.9440837921945593,1.9332142258342524,1.8920820082633107,1.8509497906923693,1.8098175731214279,1.7686853555504864]
[{"$f":"ROW()","v":926},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4359091871958132,6.3429590524435504,6.2390731596347395,6.1461230248824767,5.9184888387757182,5.6908546526689596,5.4632204665622011,5.2355862804554425]
[{"$f":"ROW()","v":927},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.1453584966296239E-2,-4.1453584966296239E-2,-4.1453584966296239E-2,-4.1453584966296239E-2,0,0,0,0]
[{"$f":"ROW()","v":928},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T960","v":0},{"$f":"U960","v":0},{"$f":"V960","v":0},{"$f":"W960","v":0},{"$f":"X960","v":0},{"$f":"Y960","v":0},{"$f":"Z960","v":0},{"$f":"AA960","v":0},{"$f":"AB960","v":0}]
[{"$f":"ROW()","v":929},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U923:U928)","v":0},{"$f":"SUM(V923:V928)","v":32.699489752544132},{"$f":"SUM(W923:W928)","v":32.289020464303285},{"$f":"SUM(X923:X928)","v":31.867615418005887},{"$f":"SUM(Y923:Y928)","v":31.457146129765039},{"$f":"SUM(Z923:Z928)","v":30.701597928590818},{"$f":"SUM(AA923:AA928)","v":29.904596142450298},{"$f":"SUM(AB923:AB928)","v":29.107594356309782},{"$f":"SUM(AC923:AC928)","v":28.310592570169263}]
[{"$f":"ROW()","v":930},"Capex"]
[{"$f":"ROW()","v":931},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U$474","v":15.522599843706516}]
[{"$f":"ROW()","v":932},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U$475","v":8.8166113816929297}]
[{"$f":"ROW()","v":933},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U$476","v":1.9658229249151731}]
[{"$f":"ROW()","v":934},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U$477","v":6.4359091871958132}]
[{"$f":"ROW()","v":935},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U$478","v":-4.1453584966296239E-2}]
[{"$f":"ROW()","v":936},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U$479","v":0}]
[{"$f":"ROW()","v":937},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U931:U936)","v":32.699489752544132}]
[{"$f":"ROW()","v":938},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":939},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V980","v":0},{"$f":"-Inputs!W980","v":0},{"$f":"-Inputs!X980","v":0},{"$f":"-Inputs!Y980","v":0},{"$f":"-Inputs!Z980","v":0},{"$f":"-Inputs!AA980","v":0},{"$f":"-Inputs!AB980","v":0},{"$f":"-Inputs!AC980","v":0}]
[{"$f":"ROW()","v":940},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V981","v":0},{"$f":"-Inputs!W981","v":0},{"$f":"-Inputs!X981","v":0},{"$f":"-Inputs!Y981","v":0},{"$f":"-Inputs!Z981","v":0},{"$f":"-Inputs!AA981","v":0},{"$f":"-Inputs!AB981","v":0},{"$f":"-Inputs!AC981","v":0}]
[{"$f":"ROW()","v":941},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V982","v":0},{"$f":"-Inputs!W982","v":0},{"$f":"-Inputs!X982","v":0},{"$f":"-Inputs!Y982","v":0},{"$f":"-Inputs!Z982","v":0},{"$f":"-Inputs!AA982","v":0},{"$f":"-Inputs!AB982","v":0},{"$f":"-Inputs!AC982","v":0}]
[{"$f":"ROW()","v":942},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V983","v":0},{"$f":"-Inputs!W983","v":-1.0935758056548466E-2},{"$f":"-Inputs!X983","v":0},{"$f":"-Inputs!Y983","v":0},{"$f":"-Inputs!Z983","v":0},{"$f":"-Inputs!AA983","v":0},{"$f":"-Inputs!AB983","v":0},{"$f":"-Inputs!AC983","v":0}]
[{"$f":"ROW()","v":943},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V984","v":0},{"$f":"-Inputs!W984","v":0},{"$f":"-Inputs!X984","v":0},{"$f":"-Inputs!Y984","v":0},{"$f":"-Inputs!Z984","v":0},{"$f":"-Inputs!AA984","v":0},{"$f":"-Inputs!AB984","v":0},{"$f":"-Inputs!AC984","v":0}]
[{"$f":"ROW()","v":944},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":945},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V939:V944)","v":0},{"$f":"SUM(W939:W944)","v":-1.0935758056548466E-2},{"$f":"SUM(X939:X944)","v":0},{"$f":"SUM(Y939:Y944)","v":0},{"$f":"SUM(Z939:Z944)","v":0},{"$f":"SUM(AA939:AA944)","v":0},{"$f":"SUM(AB939:AB944)","v":0},{"$f":"SUM(AC939:AC944)","v":0}]
[{"$f":"ROW()","v":946},"Depreciation"]
[{"$f":"ROW()","v":947},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V711","v":-6.1593462787644257E-2},{"$f":"-Inputs!W711","v":-6.1593462787644257E-2},{"$f":"-Inputs!X711","v":-6.159346278764425E-2},{"$f":"-MIN((Y923/Y915)*(Y923>0),Y923)","v":-0.22892267843796391},{"$f":"-MIN((Z923/Z915)*(Z923>0),Z923)","v":-0.22892267843796388},-0.22892267843796388,-0.22892267843796388,-0.22892267843796388]
[{"$f":"ROW()","v":948},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V712","v":-0.24505612434063531},{"$f":"-Inputs!W712","v":-0.24505612434063531},{"$f":"-Inputs!X712","v":-0.24505612434063534},-0.29931270402485272,{"$f":"-MIN((Z924/Z916)*(Z924>0),Z924)","v":-0.29931270402485272},-0.29931270402485266,-0.29931270402485266,-0.29931270402485266]
[{"$f":"ROW()","v":949},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V713","v":-1.0869566360306821E-2},{"$f":"-Inputs!W713","v":-1.0869566360306821E-2},{"$f":"-Inputs!X713","v":-1.0869566360306821E-2},-4.1132217570941543E-2,-4.1132217570941536E-2,-4.1132217570941543E-2,-4.1132217570941543E-2,-4.1132217570941543E-2]
[{"$f":"ROW()","v":950},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V714","v":-9.2950134752263158E-2},{"$f":"-Inputs!W714","v":-9.2950134752263158E-2},{"$f":"-Inputs!X714","v":-9.2950134752263144E-2},-0.2276341861067584,-0.2276341861067584,-0.2276341861067584,-0.22763418610675837,-0.22763418610675837]
[{"$f":"ROW()","v":951},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V715","v":0},{"$f":"-Inputs!W715","v":0},{"$f":"-Inputs!X715","v":0},{"$f":"IF(Y927<0,-Y927,0)","v":4.1453584966296239E-2},{"$f":"IF(Z927<0,-Z927,0)","v":0},{"$f":"IF(AA927<0,-AA927,0)","v":0},0,0]
[{"$f":"ROW()","v":952},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V716","v":0},{"$f":"-Inputs!W716","v":0},{"$f":"-Inputs!X716","v":0},{"$f":"-MIN((Y928/Y920)*(Y928>0),Y928)","v":0},{"$f":"-MIN((Z928/Z920)*(Z928>0),Z928)","v":0},{"$f":"-MIN((AA928/AA920)*(AA928>0),AA928)","v":0},{"$f":"-MIN((AB928/AB920)*(AB928>0),AB928)","v":0},{"$f":"-MIN((AC928/AC920)*(AC928>0),AC928)","v":0}]
[{"$f":"ROW()","v":953},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V947:V952)","v":-0.41046928824084955},{"$f":"SUM(W947:W952)","v":-0.41046928824084955},{"$f":"SUM(X947:X952)","v":-0.41046928824084961},{"$f":"SUM(Y947:Y952)","v":-0.75554820117422028},{"$f":"SUM(Z947:Z952)","v":-0.79700178614051653},{"$f":"SUM(AA947:AA952)","v":-0.79700178614051653},{"$f":"SUM(AB947:AB952)","v":-0.79700178614051642},{"$f":"SUM(AC947:AC952)","v":-0.79700178614051642}]
[{"$f":"ROW()","v":954},"Closing Value"]
[{"$f":"ROW()","v":955},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U923+U931+U939+U947","v":15.522599843706516},15.461006380918871,15.399412918131226,15.337819455343581,{"$f":"MAX(Y923+Y931+Y939+Y947,0)","v":15.108896776905617},14.879974098467653,14.651051420029688,14.422128741591724,14.19320606315376]
[{"$f":"ROW()","v":956},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U924+U932+U940+U948","v":8.8166113816929297},8.5715552573522942,8.3264991330116587,8.0814430086710232,{"$f":"MAX(Y924+Y932+Y940+Y948,0)","v":7.7821303046461701},7.482817600621317,7.1835048965964639,6.8841921925716107,6.5848794885467576]
[{"$f":"ROW()","v":957},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U925+U933+U941+U949","v":1.9658229249151731},1.9549533585548662,1.9440837921945593,{"$f":"X925+X933+X941+X949","v":1.9332142258342524},1.8920820082633107,1.8509497906923693,1.8098175731214279,1.7686853555504864,1.727553137979545]
[{"$f":"ROW()","v":958},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U926+U934+U942+U950","v":6.4359091871958132},6.3429590524435504,6.2390731596347395,{"$f":"X926+X934+X942+X950","v":6.1461230248824767},5.9184888387757182,5.6908546526689596,5.4632204665622011,5.2355862804554425,5.0079520943486839]
[{"$f":"ROW()","v":959},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U927+U935+U943+U951","v":-4.1453584966296239E-2},-4.1453584966296239E-2,-4.1453584966296239E-2,-4.1453584966296239E-2,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U928+U936+U944+U952","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U955:U960)","v":32.699489752544132},{"$f":"SUM(V955:V960)","v":32.289020464303285},{"$f":"SUM(W955:W960)","v":31.867615418005887},31.457146129765039,30.701597928590818,{"$f":"SUM(Z955:Z960)","v":29.904596142450298},{"$f":"SUM(AA955:AA960)","v":29.107594356309782},{"$f":"SUM(AB955:AB960)","v":28.310592570169263},{"$f":"SUM(AC955:AC960)","v":27.513590784028747}]
[{"$f":"ROW()","v":962},"Over Depreciation"]
[{"$f":"ROW()","v":963},null,"Pipeline"]
[{"$f":"ROW()","v":964},null,"Compression"]
[{"$f":"ROW()","v":965},null,"Metering"]
[{"$f":"ROW()","v":966},null,"Other Depreciable"]
[{"$f":"ROW()","v":967},null,"Non Depreciable"]
[{"$f":"ROW()","v":968},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":969},null,"Total"]
[{"$f":"ROW()","v":970}]
["2013 Capex"]
[{"$f":"ROW()","v":972},"Life"]
[{"$f":"ROW()","v":973},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"W973-1","v":69},{"$f":"X973-1","v":68},{"$f":"Y973-1","v":67},{"$f":"Z973-1","v":66},{"$f":"AA973-1","v":65},{"$f":"AB973-1","v":64}]
[{"$f":"ROW()","v":974},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"W974-1","v":29},{"$f":"X974-1","v":28},{"$f":"Y974-1","v":27},{"$f":"Z974-1","v":26},25,24]
[{"$f":"ROW()","v":975},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44]
[{"$f":"ROW()","v":976},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":977},null,"Non Depreciable"]
[{"$f":"ROW()","v":978},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"W978-1","v":61.598995281445561},{"$f":"X978-1","v":60.598995281445561},{"$f":"Y978-1","v":59.598995281445561},{"$f":"Z978-1","v":58.598995281445561},{"$f":"AA978-1","v":57.598995281445561},{"$f":"AB978-1","v":56.598995281445561}]
[{"$f":"ROW()","v":979}]
[{"$f":"ROW()","v":980},"Opening Value"]
[{"$f":"ROW()","v":981},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1013","v":0},4.8526424586667884,4.7861695137622009,4.7196965688576134,4.6502892663744131,4.5808819638912128,4.5114746614080126,4.4420673589248123]
[{"$f":"ROW()","v":982},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7439648052518324,5.6673649351668347,5.590765065081837,5.3910948841860575,5.1914247032902781,4.9917545223944977,4.7920843414987182]
[{"$f":"ROW()","v":983},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.98715506409529152,0.92768937547667496,0.8682236868580584,0.8501356933818488,0.8320476999056392,0.81395970642942961,0.79587171295322001]
[{"$f":"ROW()","v":984},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.708954008128531,9.6380282024942741,9.5671023968600171,9.2254201684007313,8.8837379399414456,8.5420557114821598,8.2003734830228741]
[{"$f":"ROW()","v":985},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1951051874438603,0.1951051874438603,0.1951051874438603,0.1951051874438603,0.1951051874438603,0.1951051874438603,0.1951051874438603]
[{"$f":"ROW()","v":986},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1018","v":0},{"$f":"V1018","v":0},{"$f":"W1018","v":0},{"$f":"X1018","v":0},{"$f":"Y1018","v":0},{"$f":"Z1018","v":0},{"$f":"AA1018","v":0},{"$f":"AB1018","v":0}]
[{"$f":"ROW()","v":987},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V981:V986)","v":0},{"$f":"SUM(W981:W986)","v":21.487821523586305},{"$f":"SUM(X981:X986)","v":21.214357214343845},{"$f":"SUM(Y981:Y986)","v":20.940892905101389},{"$f":"SUM(Z981:Z986)","v":20.312045199786912},{"$f":"SUM(AA981:AA986)","v":19.683197494472434},{"$f":"SUM(AB981:AB986)","v":19.054349789157961},{"$f":"SUM(AC981:AC986)","v":18.425502083843487}]
[{"$f":"ROW()","v":988},"Capex"]
[{"$f":"ROW()","v":989},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V$474","v":4.8526424586667884}]
[{"$f":"ROW()","v":990},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V$475","v":5.7439648052518324}]
[{"$f":"ROW()","v":991},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V$476","v":0.98715506409529152}]
[{"$f":"ROW()","v":992},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V$477","v":9.708954008128531}]
[{"$f":"ROW()","v":993},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V$478","v":0.1951051874438603}]
[{"$f":"ROW()","v":994},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!V$479","v":0}]
[{"$f":"ROW()","v":995},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V989:V994)","v":21.487821523586305}]
[{"$f":"ROW()","v":996},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":997},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W988","v":0},{"$f":"-Inputs!X988","v":0},{"$f":"-Inputs!Y988","v":0},{"$f":"-Inputs!Z988","v":0},{"$f":"-Inputs!AA988","v":0},{"$f":"-Inputs!AB988","v":0},{"$f":"-Inputs!AC988","v":0}]
[{"$f":"ROW()","v":998},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W989","v":0},{"$f":"-Inputs!X989","v":0},{"$f":"-Inputs!Y989","v":0},{"$f":"-Inputs!Z989","v":0},{"$f":"-Inputs!AA989","v":0},{"$f":"-Inputs!AB989","v":0},{"$f":"-Inputs!AC989","v":0}]
[{"$f":"ROW()","v":999},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W990","v":0},{"$f":"-Inputs!X990","v":0},{"$f":"-Inputs!Y990","v":0},{"$f":"-Inputs!Z990","v":0},{"$f":"-Inputs!AA990","v":0},{"$f":"-Inputs!AB990","v":0},{"$f":"-Inputs!AC990","v":0}]
[{"$f":"ROW()","v":1000},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W991","v":0},{"$f":"-Inputs!X991","v":0},{"$f":"-Inputs!Y991","v":0},{"$f":"-Inputs!Z991","v":0},{"$f":"-Inputs!AA991","v":0},{"$f":"-Inputs!AB991","v":0},{"$f":"-Inputs!AC991","v":0}]
[{"$f":"ROW()","v":1001},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W992","v":0},{"$f":"-Inputs!X992","v":0},{"$f":"-Inputs!Y992","v":0},{"$f":"-Inputs!Z992","v":0},{"$f":"-Inputs!AA992","v":0},{"$f":"-Inputs!AB992","v":0},{"$f":"-Inputs!AC992","v":0}]
[{"$f":"ROW()","v":1002},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W993","v":0},{"$f":"-Inputs!X993","v":0},{"$f":"-Inputs!Y993","v":0},{"$f":"-Inputs!Z993","v":0},{"$f":"-Inputs!AA993","v":0},{"$f":"-Inputs!AB993","v":0},{"$f":"-Inputs!AC993","v":0}]
[{"$f":"ROW()","v":1003},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W997:W1001)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1004},"Depreciation"]
[{"$f":"ROW()","v":1005},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W719","v":-6.6472944904587522E-2},{"$f":"-Inputs!X719","v":-6.6472944904587522E-2},{"$f":"-MIN((Y981/Y973)*(Y981>0),Y981)","v":-6.9407302483200192E-2},{"$f":"-MIN((Z981/Z973)*(Z981>0),Z981)","v":-6.9407302483200192E-2},-6.9407302483200192E-2,-6.9407302483200192E-2,-6.9407302483200192E-2]
[{"$f":"ROW()","v":1006},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W720","v":-7.6599870084997607E-2},{"$f":"-Inputs!X720","v":-7.6599870084997607E-2},-0.1996701808957799,{"$f":"-MIN((Z982/Z974)*(Z982>0),Z982)","v":-0.1996701808957799},-0.19967018089577993,-0.1996701808957799,-0.19967018089577993]
[{"$f":"ROW()","v":1007},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W721","v":-5.9465688618616563E-2},{"$f":"-Inputs!X721","v":-5.9465688618616556E-2},-1.8087993476209551E-2,-1.8087993476209548E-2,-1.8087993476209548E-2,-1.8087993476209548E-2,-1.8087993476209544E-2]
[{"$f":"ROW()","v":1008},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W722","v":-7.0925805634257072E-2},{"$f":"-Inputs!X722","v":-7.0925805634257058E-2},-0.34168222845928631,-0.34168222845928636,-0.34168222845928636,-0.34168222845928642,-0.34168222845928642]
[{"$f":"ROW()","v":1009},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W723","v":0},{"$f":"-Inputs!X723","v":0},{"$f":"IF(Y985<0,-Y985,0)","v":0},{"$f":"IF(Z985<0,-Z985,0)","v":0},{"$f":"IF(AA985<0,-AA985,0)","v":0},0,0]
[{"$f":"ROW()","v":1010},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W724","v":0},{"$f":"-Inputs!X724","v":0},{"$f":"-MIN((Y986/Y978)*(Y986>0),Y986)","v":0},{"$f":"-MIN((Z986/Z978)*(Z986>0),Z986)","v":0},{"$f":"-MIN((AA986/AA978)*(AA986>0),AA986)","v":0},{"$f":"-MIN((AB986/AB978)*(AB986>0),AB986)","v":0},{"$f":"-MIN((AC986/AC978)*(AC986>0),AC986)","v":0}]
[{"$f":"ROW()","v":1011},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1005:W1010)","v":-0.27346430924245879},{"$f":"SUM(X1005:X1010)","v":-0.27346430924245874},{"$f":"SUM(Y1005:Y1010)","v":-0.62884770531447587},{"$f":"SUM(Z1005:Z1010)","v":-0.62884770531447598},{"$f":"SUM(AA1005:AA1010)","v":-0.62884770531447609},{"$f":"SUM(AB1005:AB1010)","v":-0.62884770531447609},{"$f":"SUM(AC1005:AC1010)","v":-0.62884770531447609}]
[{"$f":"ROW()","v":1012},"Closing Value"]
[{"$f":"ROW()","v":1013},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V981+V989+V997+V1005","v":4.8526424586667884},4.7861695137622009,4.7196965688576134,{"$f":"MAX(Y981+Y989+Y997+Y1005,0)","v":4.6502892663744131},4.5808819638912128,4.5114746614080126,4.4420673589248123,4.372660056441612]
[{"$f":"ROW()","v":1014},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V982+V990+V998+V1006","v":5.7439648052518324},5.6673649351668347,5.590765065081837,{"$f":"MAX(Y982+Y990+Y998+Y1006,0)","v":5.3910948841860575},5.1914247032902781,4.9917545223944977,4.7920843414987182,4.5924141606029387]
[{"$f":"ROW()","v":1015},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V983+V991+V999+V1007","v":0.98715506409529152},0.92768937547667496,{"$f":"X983+X991+X999+X1007","v":0.8682236868580584},0.8501356933818488,0.8320476999056392,0.81395970642942961,0.79587171295322001,0.77778371947701042]
[{"$f":"ROW()","v":1016},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V984+V992+V1000+V1008","v":9.708954008128531},9.6380282024942741,{"$f":"X984+X992+X1000+X1008","v":9.5671023968600171},9.2254201684007313,8.8837379399414456,8.5420557114821598,8.2003734830228741,7.8586912545635874]
[{"$f":"ROW()","v":1017},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V985+V993+V1001+V1009","v":0.1951051874438603},0.1951051874438603,0.1951051874438603,0.1951051874438603,0.1951051874438603,0.1951051874438603,0.1951051874438603,0.1951051874438603]
[{"$f":"ROW()","v":1018},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V986+V994+V1002+V1010","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1019},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1013:V1018)","v":21.487821523586305},{"$f":"SUM(W1013:W1018)","v":21.214357214343845},20.940892905101389,20.312045199786912,{"$f":"SUM(Z1013:Z1018)","v":19.683197494472434},{"$f":"SUM(AA1013:AA1018)","v":19.054349789157961},{"$f":"SUM(AB1013:AB1018)","v":18.425502083843487},{"$f":"SUM(AC1013:AC1018)","v":17.796654378529009}]
[{"$f":"ROW()","v":1020},"Over Depreciation"]
[{"$f":"ROW()","v":1021},null,"Pipeline"]
[{"$f":"ROW()","v":1022},null,"Compression"]
[{"$f":"ROW()","v":1023},null,"Metering"]
[{"$f":"ROW()","v":1024},null,"Other Depreciable"]
[{"$f":"ROW()","v":1025},null,"Non Depreciable"]
[{"$f":"ROW()","v":1026},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1027},null,"Total"]
[{"$f":"ROW()","v":1028}]
["2014 Capex"]
[{"$f":"ROW()","v":1030},"Life"]
[{"$f":"ROW()","v":1031},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"X1031-1","v":69},{"$f":"Y1031-1","v":68},{"$f":"Z1031-1","v":67},{"$f":"AA1031-1","v":66},{"$f":"AB1031-1","v":65}]
[{"$f":"ROW()","v":1032},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"X1032-1","v":29},{"$f":"Y1032-1","v":28},{"$f":"Z1032-1","v":27},{"$f":"AA1032-1","v":26},25]
[{"$f":"ROW()","v":1033},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45]
[{"$f":"ROW()","v":1034},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1035},null,"Non Depreciable"]
[{"$f":"ROW()","v":1036},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"X1036-1","v":61.598995281445561},{"$f":"Y1036-1","v":60.598995281445561},{"$f":"Z1036-1","v":59.598995281445561},{"$f":"AA1036-1","v":58.598995281445561},{"$f":"AB1036-1","v":57.598995281445561}]
[{"$f":"ROW()","v":1037}]
[{"$f":"ROW()","v":1038},"Opening Value"]
[{"$f":"ROW()","v":1039},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1071","v":0},0.59277352416599993,0.58453439862427614,0.57606288560073593,0.56759137257719572,0.55911985955365551,0.5506483465301153]
[{"$f":"ROW()","v":1040},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.1095675527030586,3.0053439477920874,2.9017113978682221,2.7980788479443568,2.6944462980204915,2.5908137480966262]
[{"$f":"ROW()","v":1041},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.218937943845392,1.1594722552267755,1.1358095561405148,1.1121468570542541,1.0884841579679934,1.0648214588817326]
[{"$f":"ROW()","v":1042},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.6013157018223261,7.4333335305832966,7.1770116847011138,6.9206898388189311,6.6643679929367483,6.4080461470545655]
[{"$f":"ROW()","v":1043},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.0812396400056201E-4,6.0812396400056201E-4,6.0812396400056201E-4,6.0812396400056201E-4,6.0812396400056201E-4,6.0812396400056201E-4]
[{"$f":"ROW()","v":1044},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1076","v":0},{"$f":"W1076","v":0},{"$f":"X1076","v":0},{"$f":"Y1076","v":0},{"$f":"Z1076","v":0},{"$f":"AA1076","v":0},{"$f":"AB1076","v":0}]
[{"$f":"ROW()","v":1045},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1039:W1044)","v":0},{"$f":"SUM(X1039:X1044)","v":12.523202846500777},{"$f":"SUM(Y1039:Y1044)","v":12.183292256190438},{"$f":"SUM(Z1039:Z1044)","v":11.791203648274585},{"$f":"SUM(AA1039:AA1044)","v":11.399115040358737},{"$f":"SUM(AB1039:AB1044)","v":11.007026432442888},{"$f":"SUM(AC1039:AC1044)","v":10.61493782452704}]
[{"$f":"ROW()","v":1046},"Capex"]
[{"$f":"ROW()","v":1047},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W$474","v":0.59277352416599993}]
[{"$f":"ROW()","v":1048},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W$475","v":3.1095675527030586}]
[{"$f":"ROW()","v":1049},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W$476","v":1.218937943845392}]
[{"$f":"ROW()","v":1050},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W$477","v":7.6013157018223261}]
[{"$f":"ROW()","v":1051},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W$478","v":6.0812396400056201E-4}]
[{"$f":"ROW()","v":1052},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!W$479","v":0}]
[{"$f":"ROW()","v":1053},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1047:W1052)","v":12.523202846500777}]
[{"$f":"ROW()","v":1054},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1055},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X996","v":0},{"$f":"-Inputs!Y996","v":0},{"$f":"-Inputs!Z996","v":0},{"$f":"-Inputs!AA996","v":0},{"$f":"-Inputs!AB996","v":0},{"$f":"-Inputs!AC996","v":0}]
[{"$f":"ROW()","v":1056},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X997","v":0},{"$f":"-Inputs!Y997","v":0},{"$f":"-Inputs!Z997","v":0},{"$f":"-Inputs!AA997","v":0},{"$f":"-Inputs!AB997","v":0},{"$f":"-Inputs!AC997","v":0}]
[{"$f":"ROW()","v":1057},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X998","v":0},{"$f":"-Inputs!Y998","v":0},{"$f":"-Inputs!Z998","v":0},{"$f":"-Inputs!AA998","v":0},{"$f":"-Inputs!AB998","v":0},{"$f":"-Inputs!AC998","v":0}]
[{"$f":"ROW()","v":1058},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X999","v":0},{"$f":"-Inputs!Y999","v":0},{"$f":"-Inputs!Z999","v":0},{"$f":"-Inputs!AA999","v":0},{"$f":"-Inputs!AB999","v":0},{"$f":"-Inputs!AC999","v":0}]
[{"$f":"ROW()","v":1059},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1000","v":0},{"$f":"-Inputs!Y1000","v":0},{"$f":"-Inputs!Z1000","v":0},{"$f":"-Inputs!AA1000","v":0},{"$f":"-Inputs!AB1000","v":0},{"$f":"-Inputs!AC1000","v":0}]
[{"$f":"ROW()","v":1060},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,{"$f":"-Inputs!X1001","v":0},{"$f":"-Inputs!Y1001","v":0},{"$f":"-Inputs!Z1001","v":0},{"$f":"-Inputs!AA1001","v":0},{"$f":"-Inputs!AB1001","v":0},{"$f":"-Inputs!AC1001","v":0}]
[{"$f":"ROW()","v":1061},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1055:X1060)","v":0},{"$f":"SUM(Y1055:Y1060)","v":0},{"$f":"SUM(Z1055:Z1060)","v":0},{"$f":"SUM(AA1055:AA1060)","v":0},{"$f":"SUM(AB1055:AB1060)","v":0},{"$f":"SUM(AC1055:AC1060)","v":0}]
[{"$f":"ROW()","v":1062},"Depreciation"]
[{"$f":"ROW()","v":1063},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X727","v":-8.2391255417238445E-3},{"$f":"-MIN((Y1039/Y1031)*(Y1039>0),Y1039)","v":-8.471513023540234E-3},{"$f":"-MIN((Z1039/Z1031)*(Z1039>0),Z1039)","v":-8.471513023540234E-3},-8.471513023540234E-3,-8.4715130235402357E-3,-8.4715130235402357E-3]
[{"$f":"ROW()","v":1064},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X728","v":-0.10422360491097139},-0.10363254992386509,{"$f":"-MIN((Z1040/Z1032)*(Z1040>0),Z1040)","v":-0.10363254992386507},-0.10363254992386507,-0.10363254992386506,-0.10363254992386504]
[{"$f":"ROW()","v":1065},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X729","v":-5.9465688618616556E-2},-2.3662699086260727E-2,-2.3662699086260727E-2,-2.3662699086260727E-2,-2.3662699086260727E-2,-2.3662699086260727E-2]
[{"$f":"ROW()","v":1066},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X730","v":-0.16798217123902984},-0.25632184588218265,-0.25632184588218265,-0.25632184588218265,-0.25632184588218265,-0.2563218458821826]
[{"$f":"ROW()","v":1067},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X731","v":0},{"$f":"IF(Y1043<0,-Y1043,0)","v":0},{"$f":"IF(Z1043<0,-Z1043,0)","v":0},{"$f":"IF(AA1043<0,-AA1043,0)","v":0},0,0]
[{"$f":"ROW()","v":1068},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X732","v":0},{"$f":"-MIN((Y1044/Y1036)*(Y1044>0),Y1044)","v":0},{"$f":"-MIN((Z1044/Z1036)*(Z1044>0),Z1044)","v":0},0,0,0]
[{"$f":"ROW()","v":1069},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1063:X1068)","v":-0.33991059031034165},{"$f":"SUM(Y1063:Y1068)","v":-0.39208860791584871},{"$f":"SUM(Z1063:Z1068)","v":-0.39208860791584865},{"$f":"SUM(AA1063:AA1068)","v":-0.39208860791584865},{"$f":"SUM(AB1063:AB1068)","v":-0.39208860791584865},{"$f":"SUM(AC1063:AC1068)","v":-0.3920886079158486}]
[{"$f":"ROW()","v":1070},"Closing Value"]
[{"$f":"ROW()","v":1071},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1039+W1047+W1055+W1063","v":0.59277352416599993},0.58453439862427614,{"$f":"MAX(Y1039+Y1047+Y1055+Y1063,0)","v":0.57606288560073593},0.56759137257719572,0.55911985955365551,0.5506483465301153,0.54217683350657508]
[{"$f":"ROW()","v":1072},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1040+W1048+W1056+W1064","v":3.1095675527030586},3.0053439477920874,{"$f":"MAX(Y1040+Y1048+Y1056+Y1064,0)","v":2.9017113978682221},2.7980788479443568,2.6944462980204915,2.5908137480966262,2.4871811981727614]
[{"$f":"ROW()","v":1073},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1041+W1049+W1057+W1065","v":1.218937943845392},{"$f":"X1041+X1049+X1057+X1065","v":1.1594722552267755},1.1358095561405148,1.1121468570542541,1.0884841579679934,1.0648214588817326,1.0411587597954719]
[{"$f":"ROW()","v":1074},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1042+W1050+W1058+W1066","v":7.6013157018223261},{"$f":"X1042+X1050+X1058+X1066","v":7.4333335305832966},7.1770116847011138,6.9206898388189311,6.6643679929367483,6.4080461470545655,6.1517243011723828]
[{"$f":"ROW()","v":1075},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1043+W1051+W1059+W1067","v":6.0812396400056201E-4},6.0812396400056201E-4,6.0812396400056201E-4,6.0812396400056201E-4,6.0812396400056201E-4,6.0812396400056201E-4,6.0812396400056201E-4]
[{"$f":"ROW()","v":1076},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1044+W1052+W1060+W1068","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1071:W1076)","v":12.523202846500777},{"$f":"SUM(X1071:X1076)","v":12.183292256190438},11.791203648274585,{"$f":"SUM(Z1071:Z1076)","v":11.399115040358737},{"$f":"SUM(AA1071:AA1076)","v":11.007026432442888},{"$f":"SUM(AB1071:AB1076)","v":10.61493782452704},{"$f":"SUM(AC1071:AC1076)","v":10.222849216611191}]
[{"$f":"ROW()","v":1078},"Over Depreciation"]
[{"$f":"ROW()","v":1079},null,"Pipeline"]
[{"$f":"ROW()","v":1080},null,"Compression"]
[{"$f":"ROW()","v":1081},null,"Metering"]
[{"$f":"ROW()","v":1082},null,"Other Depreciable"]
[{"$f":"ROW()","v":1083},null,"Non Depreciable"]
[{"$f":"ROW()","v":1084},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1085},null,"Total"]
[{"$f":"ROW()","v":1086}]
["2015 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,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"Y1089-1","v":69},{"$f":"Z1089-1","v":68},{"$f":"AA1089-1","v":67},{"$f":"AB1089-1","v":66}]
[{"$f":"ROW()","v":1090},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"Y1090-1","v":29},{"$f":"Z1090-1","v":28},{"$f":"AA1090-1","v":27},{"$f":"AB1090-1","v":26}]
[{"$f":"ROW()","v":1091},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46]
[{"$f":"ROW()","v":1092},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26]
[{"$f":"ROW()","v":1093},null,"Non Depreciable"]
[{"$f":"ROW()","v":1094},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"Y1094-1","v":61.598995281445561},{"$f":"Z1094-1","v":60.598995281445561},{"$f":"AA1094-1","v":59.598995281445561},{"$f":"AB1094-1","v":58.598995281445561}]
[{"$f":"ROW()","v":1095}]
[{"$f":"ROW()","v":1096},"Opening Value"]
[{"$f":"ROW()","v":1097},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1129","v":0},2.5928162600000002,2.5557760277142858,2.5187357954285714,2.481695563142857,2.4446553308571426]
[{"$f":"ROW()","v":1098},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.475624279999999,4.3264368039999992,4.1772493279999994,4.0280618519999996,3.8788743759999997]
[{"$f":"ROW()","v":1099},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.6613055300000004,3.5880794194000005,3.5148533088000007,3.4416271982000008,3.368401087600001]
[{"$f":"ROW()","v":1100},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.73449724,11.343347332,10.952197424000001,10.561047516000002,10.169897608000001]
[{"$f":"ROW()","v":1101},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.9711099999993884E-3,0,0,0,0]
[{"$f":"ROW()","v":1102},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,{"$f":"W1134","v":0},{"$f":"X1134","v":0},{"$f":"Y1134","v":0},{"$f":"Z1134","v":0},{"$f":"AA1134","v":0},{"$f":"AB1134","v":0}]
[{"$f":"ROW()","v":1103},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1097:X1102)","v":0},{"$f":"SUM(Y1097:Y1102)","v":22.4612722},{"$f":"SUM(Z1097:Z1102)","v":21.813639583114288},{"$f":"SUM(AA1097:AA1102)","v":21.163035856228575},{"$f":"SUM(AB1097:AB1102)","v":20.512432129342859},{"$f":"SUM(AC1097:AC1102)","v":19.861828402457142}]
[{"$f":"ROW()","v":1104},"Capex"]
[{"$f":"ROW()","v":1105},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X$474","v":2.5928162600000002}]
[{"$f":"ROW()","v":1106},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X$475","v":4.475624279999999}]
[{"$f":"ROW()","v":1107},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X$476","v":3.6613055300000004}]
[{"$f":"ROW()","v":1108},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!X$477","v":11.73449724}]
[{"$f":"ROW()","v":1109},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!X$478","v":-2.9711099999993884E-3}]
[{"$f":"ROW()","v":1110},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!X$479","v":0}]
[{"$f":"ROW()","v":1111},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1105:X1110)","v":22.4612722}]
[{"$f":"ROW()","v":1112},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1113},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1005","v":0},{"$f":"-Inputs!Z1005","v":0},{"$f":"-Inputs!AA1005","v":0},{"$f":"-Inputs!AB1005","v":0},{"$f":"-Inputs!AC1005","v":0}]
[{"$f":"ROW()","v":1114},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1006","v":0},{"$f":"-Inputs!Z1006","v":0},{"$f":"-Inputs!AA1006","v":0},{"$f":"-Inputs!AB1006","v":0},{"$f":"-Inputs!AC1006","v":0}]
[{"$f":"ROW()","v":1115},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1007","v":0},{"$f":"-Inputs!Z1007","v":0},{"$f":"-Inputs!AA1007","v":0},{"$f":"-Inputs!AB1007","v":0},{"$f":"-Inputs!AC1007","v":0}]
[{"$f":"ROW()","v":1116},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1008","v":0},{"$f":"-Inputs!Z1008","v":0},{"$f":"-Inputs!AA1008","v":0},{"$f":"-Inputs!AB1008","v":0},{"$f":"-Inputs!AC1008","v":0}]
[{"$f":"ROW()","v":1117},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1010","v":0},{"$f":"-Inputs!Z1010","v":0},{"$f":"-Inputs!AA1010","v":0},{"$f":"-Inputs!AB1010","v":0},{"$f":"-Inputs!AC1010","v":0}]
[{"$f":"ROW()","v":1118},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1011","v":0},{"$f":"-Inputs!Z1011","v":0},{"$f":"-Inputs!AA1011","v":0},{"$f":"-Inputs!AB1011","v":0},{"$f":"-Inputs!AC1011","v":0}]
[{"$f":"ROW()","v":1119},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1113:Y1118)","v":0},{"$f":"SUM(Z1113:Z1118)","v":0},{"$f":"SUM(AA1113:AA1118)","v":0},{"$f":"SUM(AB1113:AB1118)","v":0},{"$f":"SUM(AC1113:AC1118)","v":0}]
[{"$f":"ROW()","v":1120},"Depreciation"]
[{"$f":"ROW()","v":1121},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((Y1097/Y1089)*(Y1097>0),Y1097)","v":-3.7040232285714292E-2},{"$f":"-MIN((Z1097/Z1089)*(Z1097>0),Z1097)","v":-3.7040232285714285E-2},-3.7040232285714285E-2,-3.7040232285714285E-2,-3.7040232285714285E-2]
[{"$f":"ROW()","v":1122},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((Y1098/Y1090)*(Y1098>0),Y1098)","v":-0.14918747599999996},{"$f":"-MIN((Z1098/Z1090)*(Z1098>0),Z1098)","v":-0.14918747599999999},-0.14918747599999999,-0.14918747599999999,-0.14918747599999999]
[{"$f":"ROW()","v":1123},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((Y1099/Y1091)*(Y1099>0),Y1099)","v":-7.3226110600000005E-2},-7.3226110600000005E-2,-7.3226110600000019E-2,-7.3226110600000019E-2,-7.3226110600000019E-2]
[{"$f":"ROW()","v":1124},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((Y1100/Y1092)*(Y1100>0),Y1100)","v":-0.39114990799999999},-0.39114990799999999,-0.39114990800000005,-0.3911499080000001,-0.39114990800000005]
[{"$f":"ROW()","v":1125},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1101<0,-Y1101,0)","v":2.9711099999993884E-3},{"$f":"IF(Z1101<0,-Z1101,0)","v":0},0,0,0]
[{"$f":"ROW()","v":1126},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((Y1102/Y1094)*(Y1102>0),Y1102)","v":0},{"$f":"-MIN((Z1102/Z1094)*(Z1102>0),Z1102)","v":0},{"$f":"-MIN((AA1102/AA1094)*(AA1102>0),AA1102)","v":0},{"$f":"-MIN((AB1102/AB1094)*(AB1102>0),AB1102)","v":0},{"$f":"-MIN((AC1102/AC1094)*(AC1102>0),AC1102)","v":0}]
[{"$f":"ROW()","v":1127},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1121:Y1126)","v":-0.64763261688571494},{"$f":"SUM(Z1121:Z1126)","v":-0.65060372688571433},{"$f":"SUM(AA1121:AA1126)","v":-0.65060372688571433},{"$f":"SUM(AB1121:AB1126)","v":-0.65060372688571433},{"$f":"SUM(AC1121:AC1126)","v":-0.65060372688571433}]
[{"$f":"ROW()","v":1128},"Closing Value"]
[{"$f":"ROW()","v":1129},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1097+X1105+X1113+X1121","v":2.5928162600000002},2.5557760277142858,2.5187357954285714,2.481695563142857,2.4446553308571426,2.4076150985714282]
[{"$f":"ROW()","v":1130},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1098+X1106+X1114+X1122","v":4.475624279999999},4.3264368039999992,4.1772493279999994,4.0280618519999996,3.8788743759999997,3.7296868999999999]
[{"$f":"ROW()","v":1131},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1099+X1107+X1115+X1123","v":3.6613055300000004},3.5880794194000005,3.5148533088000007,3.4416271982000008,3.368401087600001,3.2951749770000012]
[{"$f":"ROW()","v":1132},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1100+X1108+X1116+X1124","v":11.73449724},11.343347332,10.952197424000001,10.561047516000002,10.169897608000001,9.7787477000000003]
[{"$f":"ROW()","v":1133},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1101+X1109+X1117+X1125","v":-2.9711099999993884E-3},0,0,0,0,0]
[{"$f":"ROW()","v":1134},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,{"$f":"X1102+X1110+X1118+X1126","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1135},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1129:X1134)","v":22.4612722},{"$f":"SUM(Y1129:Y1134)","v":21.813639583114288},{"$f":"SUM(Z1129:Z1134)","v":21.163035856228575},{"$f":"SUM(AA1129:AA1134)","v":20.512432129342859},{"$f":"SUM(AB1129:AB1134)","v":19.861828402457142},{"$f":"SUM(AC1129:AC1134)","v":19.21122467557143}]
[{"$f":"ROW()","v":1136},"Over Depreciation"]
[{"$f":"ROW()","v":1137},null,"Pipeline"]
[{"$f":"ROW()","v":1138},null,"Compression"]
[{"$f":"ROW()","v":1139},null,"Metering"]
[{"$f":"ROW()","v":1140},null,"Other Depreciable"]
[{"$f":"ROW()","v":1141},null,"Non Depreciable"]
[{"$f":"ROW()","v":1142},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1143},null,"Total"]
[{"$f":"ROW()","v":1144}]
["2016 Capex"]
[{"$f":"ROW()","v":1146},"Life"]
[{"$f":"ROW()","v":1147},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"Z1147-1","v":69},{"$f":"AA1147-1","v":68},{"$f":"AB1147-1","v":67}]
[{"$f":"ROW()","v":1148},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"Z1148-1","v":29},{"$f":"AA1148-1","v":28},{"$f":"AB1148-1","v":27}]
[{"$f":"ROW()","v":1149},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47]
[{"$f":"ROW()","v":1150},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,{"$f":"Inputs!$D$63","v":30},29,28,27]
[{"$f":"ROW()","v":1151},null,"Non Depreciable"]
[{"$f":"ROW()","v":1152},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"Z1152-1","v":61.598995281445561},{"$f":"AA1152-1","v":60.598995281445561},{"$f":"AB1152-1","v":59.598995281445561}]
[{"$f":"ROW()","v":1153}]
[{"$f":"ROW()","v":1154},"Opening Value"]
[{"$f":"ROW()","v":1155},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1187","v":0},3.6765018153272497,3.6239803608225749,3.5714589063179001,3.5189374518132253]
[{"$f":"ROW()","v":1156},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.613689039348445,15.09323273803683,14.572776436725215,14.0523201354136]
[{"$f":"ROW()","v":1157},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.603669904817977,3.5315965067216175,3.459523108625258,3.3874497105288985]
[{"$f":"ROW()","v":1158},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3951545481307037,2.3153160631930136,2.2354775782553236,2.1556390933176335]
[{"$f":"ROW()","v":1159},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]
[{"$f":"ROW()","v":1160},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1192","v":0},{"$f":"Y1192","v":2.8614169819496045E-14},{"$f":"Z1192","v":2.815706711855258E-14},{"$f":"AA1192","v":2.7699964417609115E-14},{"$f":"AB1192","v":2.7242861716665651E-14}]
[{"$f":"ROW()","v":1161},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1155:Y1160)","v":0},{"$f":"SUM(Z1155:Z1160)","v":25.289015307624407},{"$f":"SUM(AA1155:AA1160)","v":24.564125668774061},{"$f":"SUM(AB1155:AB1160)","v":23.839236029923725},{"$f":"SUM(AC1155:AC1160)","v":23.114346391073383}]
[{"$f":"ROW()","v":1162},"Capex"]
[{"$f":"ROW()","v":1163},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!Y$474","v":3.6765018153272497}]
[{"$f":"ROW()","v":1164},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!Y$475","v":15.613689039348445}]
[{"$f":"ROW()","v":1165},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!Y$476","v":3.603669904817977}]
[{"$f":"ROW()","v":1166},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!Y$477","v":2.3951545481307037}]
[{"$f":"ROW()","v":1167},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!Y$478","v":0}]
[{"$f":"ROW()","v":1168},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!Y$479","v":2.8614169819496045E-14}]
[{"$f":"ROW()","v":1169},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1163:Y1168)","v":25.289015307624407}]
[{"$f":"ROW()","v":1170},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1171},null,"Pipeline"]
[{"$f":"ROW()","v":1172},null,"Compression"]
[{"$f":"ROW()","v":1173},null,"Metering"]
[{"$f":"ROW()","v":1174},null,"Other Depreciable"]
[{"$f":"ROW()","v":1175},null,"Non Depreciable"]
[{"$f":"ROW()","v":1176},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1177},null,"Total"]
[{"$f":"ROW()","v":1178},"Depreciation"]
[{"$f":"ROW()","v":1179},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((Z1155/Z1147)*(Z1155>0),Z1155)","v":-5.2521454504674998E-2},-5.2521454504674998E-2,-5.2521454504674998E-2,-5.2521454504675005E-2]
[{"$f":"ROW()","v":1180},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.5204563013116148,-0.5204563013116148,-0.5204563013116148,-0.5204563013116148]
[{"$f":"ROW()","v":1181},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.2073398096359542E-2,-7.2073398096359542E-2,-7.2073398096359542E-2,-7.2073398096359542E-2]
[{"$f":"ROW()","v":1182},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.9838484937690121E-2,-7.9838484937690121E-2,-7.9838484937690121E-2,-7.9838484937690135E-2]
[{"$f":"ROW()","v":1183},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,{"$f":"IF(Z1159<0,-Z1159,0)","v":0},0,0,0]
[{"$f":"ROW()","v":1184},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,{"$f":"-MIN((Z1160/Z1152)*(Z1160>0),Z1160)","v":-4.5710270094346589E-16},{"$f":"-MIN((AA1160/AA1152)*(AA1160>0),AA1160)","v":-4.5710270094346599E-16},{"$f":"-MIN((AB1160/AB1152)*(AB1160>0),AB1160)","v":-4.5710270094346599E-16},{"$f":"-MIN((AC1160/AC1152)*(AC1160>0),AC1160)","v":-4.5710270094346599E-16}]
[{"$f":"ROW()","v":1185},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1179:Z1184)","v":-0.72488963885033986},{"$f":"SUM(AA1179:AA1184)","v":-0.72488963885033986},{"$f":"SUM(AB1179:AB1184)","v":-0.72488963885033986},{"$f":"SUM(AC1179:AC1184)","v":-0.72488963885033986}]
[{"$f":"ROW()","v":1186},"Closing Value"]
[{"$f":"ROW()","v":1187},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1155+Y1163+Y1171+Y1179","v":3.6765018153272497},3.6239803608225749,3.5714589063179001,3.5189374518132253,3.4664159973085504]
[{"$f":"ROW()","v":1188},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1156+Y1164+Y1172+Y1180","v":15.613689039348445},15.09323273803683,14.572776436725215,14.0523201354136,13.531863834101985]
[{"$f":"ROW()","v":1189},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1157+Y1165+Y1173+Y1181","v":3.603669904817977},3.5315965067216175,3.459523108625258,3.3874497105288985,3.3153763124325391]
[{"$f":"ROW()","v":1190},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1158+Y1166+Y1174+Y1182","v":2.3951545481307037},2.3153160631930136,2.2354775782553236,2.1556390933176335,2.0758006083799434]
[{"$f":"ROW()","v":1191},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1159+Y1167+Y1175+Y1183","v":0},0,0,0,0]
[{"$f":"ROW()","v":1192},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1160+Y1168+Y1176+Y1184","v":2.8614169819496045E-14},2.815706711855258E-14,2.7699964417609115E-14,2.7242861716665651E-14,2.6785759015722186E-14]
[{"$f":"ROW()","v":1193},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1187:Y1192)","v":25.289015307624407},{"$f":"SUM(Z1187:Z1192)","v":24.564125668774061},{"$f":"SUM(AA1187:AA1192)","v":23.839236029923725},{"$f":"SUM(AB1187:AB1192)","v":23.114346391073383},{"$f":"SUM(AC1187:AC1192)","v":22.389456752223047}]
[{"$f":"ROW()","v":1194},"Over Depreciation"]
[{"$f":"ROW()","v":1195},null,"Pipeline"]
[{"$f":"ROW()","v":1196},null,"Compression"]
[{"$f":"ROW()","v":1197},null,"Metering"]
[{"$f":"ROW()","v":1198},null,"Other Depreciable"]
[{"$f":"ROW()","v":1199},null,"Non Depreciable"]
[{"$f":"ROW()","v":1200},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1201},null,"Total"]
[{"$f":"ROW()","v":1202}]
["2017 Capex"]
[{"$f":"ROW()","v":1204},"Life"]
[{"$f":"ROW()","v":1205},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"AA1205-1","v":69},{"$f":"AB1205-1","v":68}]
[{"$f":"ROW()","v":1206},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,{"$f":"Inputs!$D$61","v":30},{"$f":"AA1206-1","v":29},{"$f":"AB1206-1","v":28}]
[{"$f":"ROW()","v":1207},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,{"$f":"Inputs!$D$62","v":50},49,48]
[{"$f":"ROW()","v":1208},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,{"$f":"Inputs!$D$63","v":30},29,28]
[{"$f":"ROW()","v":1209},null,"Non Depreciable"]
[{"$f":"ROW()","v":1210},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"AA1210-1","v":61.598995281445561},{"$f":"AB1210-1","v":60.598995281445561}]
[{"$f":"ROW()","v":1211}]
[{"$f":"ROW()","v":1212},"Opening Value"]
[{"$f":"ROW()","v":1213},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1245","v":0},2.4906871242825956,2.4551058796499872,2.4195246350173787]
[{"$f":"ROW()","v":1214},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.343472883507387,14.832023787390474,14.320574691273562]
[{"$f":"ROW()","v":1215},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6839923451671739,2.6303124982638306,2.5766326513604874]
[{"$f":"ROW()","v":1216},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,0,2.6469219576195737,2.5586912256989214,2.470460493778269]
[{"$f":"ROW()","v":1217},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1218},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,{"$f":"Y1250","v":0},{"$f":"Z1250","v":7.051191623480929E-15},{"$f":"AA1250","v":6.93855097179349E-15},{"$f":"AB1250","v":6.825910320106051E-15}]
[{"$f":"ROW()","v":1219},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1213:Z1218)","v":0},{"$f":"SUM(AA1213:AA1217)","v":23.165074310576728},22.476133391003213,21.787192471429698]
[{"$f":"ROW()","v":1220},"Capex"]
[{"$f":"ROW()","v":1221},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z$474","v":2.4906871242825956}]
[{"$f":"ROW()","v":1222},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!Z$475","v":15.343472883507387}]
[{"$f":"ROW()","v":1223},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!Z$476","v":2.6839923451671739}]
[{"$f":"ROW()","v":1224},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!Z$477","v":2.6469219576195737}]
[{"$f":"ROW()","v":1225},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!Z$478","v":0}]
[{"$f":"ROW()","v":1226},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!Z$479","v":7.051191623480929E-15}]
[{"$f":"ROW()","v":1227},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1221:Z1226)","v":23.165074310576735}]
[{"$f":"ROW()","v":1228},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1229},null,"Pipeline"]
[{"$f":"ROW()","v":1230},null,"Compression"]
[{"$f":"ROW()","v":1231},null,"Metering"]
[{"$f":"ROW()","v":1232},null,"Other Depreciable"]
[{"$f":"ROW()","v":1233},null,"Non Depreciable"]
[{"$f":"ROW()","v":1234},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1235},null,"Total"]
[{"$f":"ROW()","v":1236},"Depreciation"]
[{"$f":"ROW()","v":1237},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((AA1213/AA1205)*(AA1213>0),AA1213)","v":-3.5581244632608512E-2},-3.5581244632608512E-2,-3.5581244632608512E-2]
[{"$f":"ROW()","v":1238},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.51144909611691292,-0.51144909611691292,-0.51144909611691292]
[{"$f":"ROW()","v":1239},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,-5.367984690334348E-2,-5.367984690334348E-2,-5.3679846903343487E-2]
[{"$f":"ROW()","v":1240},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.8230731920652464E-2,-8.8230731920652464E-2,-8.8230731920652464E-2]
[{"$f":"ROW()","v":1241},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,{"$f":"IF(AA1217<0,-AA1217,0)","v":0},0,0]
[{"$f":"ROW()","v":1242},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,{"$f":"-MIN((AA1218/AA1210)*(AA1218>0),AA1218)","v":-1.126406516874387E-16},{"$f":"-MIN((AB1218/AB1210)*(AB1218>0),AB1218)","v":-1.126406516874387E-16},{"$f":"-MIN((AC1218/AC1210)*(AC1218>0),AC1218)","v":-1.126406516874387E-16}]
[{"$f":"ROW()","v":1243},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,{"$f":"SUM(AA1237:AA1242)","v":-0.68894091957351744},{"$f":"SUM(AB1237:AB1242)","v":-0.68894091957351744},{"$f":"SUM(AC1237:AC1242)","v":-0.68894091957351744}]
[{"$f":"ROW()","v":1244},"Closing Value"]
[{"$f":"ROW()","v":1245},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1213+Z1221+Z1229+Z1237","v":2.4906871242825956},2.4551058796499872,2.4195246350173787,2.3839433903847702]
[{"$f":"ROW()","v":1246},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1214+Z1222+Z1230+Z1238","v":15.343472883507387},14.832023787390474,14.320574691273562,13.809125595156649]
[{"$f":"ROW()","v":1247},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1215+Z1223+Z1231+Z1239","v":2.6839923451671739},2.6303124982638306,2.5766326513604874,2.5229528044571436]
[{"$f":"ROW()","v":1248},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1216+Z1224+Z1232+Z1240","v":2.6469219576195737},2.5586912256989214,2.470460493778269,2.3822297618576167]
[{"$f":"ROW()","v":1249},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1217+Z1225+Z1233+Z1241","v":0},0,0,0]
[{"$f":"ROW()","v":1250},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1218+Z1226+Z1234+Z1242","v":7.051191623480929E-15},6.93855097179349E-15,6.825910320106051E-15,6.7132696684186119E-15]
[{"$f":"ROW()","v":1251},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1245:Z1250)","v":23.165074310576735},{"$f":"SUM(AA1245:AA1250)","v":22.47613339100322},{"$f":"SUM(AB1245:AB1250)","v":21.787192471429705},{"$f":"SUM(AC1245:AC1250)","v":21.098251551856187}]
[{"$f":"ROW()","v":1252},"Over Depreciation"]
[{"$f":"ROW()","v":1253},null,"Pipeline"]
[{"$f":"ROW()","v":1254},null,"Compression"]
[{"$f":"ROW()","v":1255},null,"Metering"]
[{"$f":"ROW()","v":1256},null,"Other Depreciable"]
[{"$f":"ROW()","v":1257},null,"Non Depreciable"]
[{"$f":"ROW()","v":1258},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1259},null,"Total"]
[{"$f":"ROW()","v":1260}]
["2018 Capex"]
[{"$f":"ROW()","v":1262},"Life"]
[{"$f":"ROW()","v":1263},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,{"$f":"Inputs!$D$60","v":70},{"$f":"AB1263-1","v":69}]
[{"$f":"ROW()","v":1264},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"AB1264-1","v":29}]
[{"$f":"ROW()","v":1265},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49]
[{"$f":"ROW()","v":1266},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,{"$f":"Inputs!$D$63","v":30},29]
[{"$f":"ROW()","v":1267},null,"Non Depreciable"]
[{"$f":"ROW()","v":1268},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"AB1268-1","v":61.598995281445561}]
[{"$f":"ROW()","v":1269}]
[{"$f":"ROW()","v":1270},"Opening Value"]
[{"$f":"ROW()","v":1271},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1303","v":0},1.6392646527961841,1.6158465863276672]
[{"$f":"ROW()","v":1272},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.74790587485173,11.356309012356672]
[{"$f":"ROW()","v":1273},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,0,0.85033901297784764,0.83333223271829071]
[{"$f":"ROW()","v":1274},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5973132740845593,2.5107361649484075]
[{"$f":"ROW()","v":1275},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]
[{"$f":"ROW()","v":1276},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1308","v":0},{"$f":"AA1308","v":8.6635453686623003E-15},{"$f":"AB1308","v":8.5251478539783838E-15}]
[{"$f":"ROW()","v":1277},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1271:AA1276)","v":0},{"$f":"SUM(AB1271:AB1276)","v":16.834822814710328},{"$f":"SUM(AC1271:AC1276)","v":16.316223996351045}]
[{"$f":"ROW()","v":1278},"Capex"]
[{"$f":"ROW()","v":1279},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!AA$474","v":1.6392646527961841}]
[{"$f":"ROW()","v":1280},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!AA$475","v":11.74790587485173}]
[{"$f":"ROW()","v":1281},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!AA$476","v":0.85033901297784764}]
[{"$f":"ROW()","v":1282},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!AA$477","v":2.5973132740845593}]
[{"$f":"ROW()","v":1283},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!AA$478","v":0}]
[{"$f":"ROW()","v":1284},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!AA$479","v":8.6635453686623003E-15}]
[{"$f":"ROW()","v":1285},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,{"$f":"SUM(AA1279:AA1284)","v":16.834822814710328}]
[{"$f":"ROW()","v":1286},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1287},null,"Pipeline"]
[{"$f":"ROW()","v":1288},null,"Compression"]
[{"$f":"ROW()","v":1289},null,"Metering"]
[{"$f":"ROW()","v":1290},null,"Other Depreciable"]
[{"$f":"ROW()","v":1291},null,"Non Depreciable"]
[{"$f":"ROW()","v":1292},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1293},null,"Total"]
[{"$f":"ROW()","v":1294},"Depreciation"]
[{"$f":"ROW()","v":1295},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((AB1271/AB1263)*(AB1271>0),AB1271)","v":-2.3418066468516914E-2},-2.3418066468516918E-2]
[{"$f":"ROW()","v":1296},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.39159686249505765,-0.39159686249505765]
[{"$f":"ROW()","v":1297},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,-1.7006780259556951E-2,-1.7006780259556955E-2]
[{"$f":"ROW()","v":1298},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.6577109136151978E-2,-8.6577109136151978E-2]
[{"$f":"ROW()","v":1299},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,{"$f":"IF(AB1275<0,-AB1275,0)","v":0},0]
[{"$f":"ROW()","v":1300},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,{"$f":"-MIN((AB1276/AB1268)*(AB1276>0),AB1276)","v":-1.3839751468391679E-16},{"$f":"-MIN((AC1276/AC1268)*(AC1276>0),AC1276)","v":-1.3839751468391679E-16}]
[{"$f":"ROW()","v":1301},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1295:AB1300)","v":-0.51859881835928356},{"$f":"SUM(AC1295:AC1300)","v":-0.51859881835928356}]
[{"$f":"ROW()","v":1302},"Closing Value"]
[{"$f":"ROW()","v":1303},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1271+AA1279+AA1287+AA1295","v":1.6392646527961841},1.6158465863276672,1.5924285198591503]
[{"$f":"ROW()","v":1304},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1272+AA1280+AA1288+AA1296","v":11.74790587485173},11.356309012356672,10.964712149861613]
[{"$f":"ROW()","v":1305},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1273+AA1281+AA1289+AA1297","v":0.85033901297784764},0.83333223271829071,0.81632545245873378]
[{"$f":"ROW()","v":1306},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1274+AA1282+AA1290+AA1298","v":2.5973132740845593},2.5107361649484075,2.4241590558122557]
[{"$f":"ROW()","v":1307},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1275+AA1283+AA1291+AA1299","v":0},0,0]
[{"$f":"ROW()","v":1308},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1276+AA1284+AA1292+AA1300","v":8.6635453686623003E-15},8.5251478539783838E-15,8.3867503392944673E-15]
[{"$f":"ROW()","v":1309},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1303:AA1308)","v":16.834822814710328},{"$f":"SUM(AB1303:AB1308)","v":16.316223996351045},{"$f":"SUM(AC1303:AC1308)","v":15.797625177991762}]
[{"$f":"ROW()","v":1310},"Over Depreciation"]
[{"$f":"ROW()","v":1311},null,"Pipeline"]
[{"$f":"ROW()","v":1312},null,"Compression"]
[{"$f":"ROW()","v":1313},null,"Metering"]
[{"$f":"ROW()","v":1314},null,"Other Depreciable"]
[{"$f":"ROW()","v":1315},null,"Non Depreciable"]
[{"$f":"ROW()","v":1316},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1317},null,"Total"]
[{"$f":"ROW()","v":1318}]
["2019 Capex"]
[{"$f":"ROW()","v":1320},"Life"]
[{"$f":"ROW()","v":1321},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70}]
[{"$f":"ROW()","v":1322},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,{"$f":"Inputs!$D$61","v":30}]
[{"$f":"ROW()","v":1323},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,{"$f":"Inputs!$D$62","v":50}]
[{"$f":"ROW()","v":1324},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,{"$f":"Inputs!$D$63","v":30}]
[{"$f":"ROW()","v":1325},null,"Non Depreciable"]
[{"$f":"ROW()","v":1326},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561}]
[{"$f":"ROW()","v":1327}]
[{"$f":"ROW()","v":1328},"Opening Value"]
[{"$f":"ROW()","v":1329},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,{"$f":"AA1361","v":0},5.3772569208904555]
[{"$f":"ROW()","v":1330},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,0,10.173213826367409]
[{"$f":"ROW()","v":1331},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.64897928355574463]
[{"$f":"ROW()","v":1332},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,0,1.7605880849605129]
[{"$f":"ROW()","v":1333},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1334},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,{"$f":"AA1366","v":0},{"$f":"AB1366","v":2.1392901795131924E-15}]
[{"$f":"ROW()","v":1335},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1329:AB1334)","v":0},{"$f":"SUM(AC1329:AC1334)","v":17.960038115774125}]
[{"$f":"ROW()","v":1336},"Capex"]
[{"$f":"ROW()","v":1337},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$474","v":5.3772569208904555}]
[{"$f":"ROW()","v":1338},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!AB$475","v":10.173213826367409}]
[{"$f":"ROW()","v":1339},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!AB$476","v":0.64897928355574463}]
[{"$f":"ROW()","v":1340},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!AB$477","v":1.7605880849605129}]
[{"$f":"ROW()","v":1341},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!AB$478","v":0}]
[{"$f":"ROW()","v":1342},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!AB$479","v":2.1392901795131924E-15}]
[{"$f":"ROW()","v":1343},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,{"$f":"SUM(AB1337:AB1342)","v":17.960038115774125}]
[{"$f":"ROW()","v":1344},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1345},null,"Pipeline"]
[{"$f":"ROW()","v":1346},null,"Compression"]
[{"$f":"ROW()","v":1347},null,"Metering"]
[{"$f":"ROW()","v":1348},null,"Other Depreciable"]
[{"$f":"ROW()","v":1349},null,"Non Depreciable"]
[{"$f":"ROW()","v":1350},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1351},null,"Total"]
[{"$f":"ROW()","v":1352},"Depreciation"]
[{"$f":"ROW()","v":1353},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((AC1329/AC1321)*(AC1329>0),AC1329)","v":-7.6817956012720789E-2}]
[{"$f":"ROW()","v":1354},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((AC1330/AC1322)*(AC1330>0),AC1330)","v":-0.33910712754558031}]
[{"$f":"ROW()","v":1355},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((AC1331/AC1323)*(AC1331>0),AC1331)","v":-1.2979585671114893E-2}]
[{"$f":"ROW()","v":1356},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((AC1332/AC1324)*(AC1332>0),AC1332)","v":-5.868626949868376E-2}]
[{"$f":"ROW()","v":1357},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC1333<0,-AC1333,0)","v":0}]
[{"$f":"ROW()","v":1358},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN((AC1334/AC1326)*(AC1334>0),AC1334)","v":-3.4174513023650421E-17}]
[{"$f":"ROW()","v":1359},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1353:AC1358)","v":-0.48759093872809983}]
[{"$f":"ROW()","v":1360},"Closing Value"]
[{"$f":"ROW()","v":1361},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,{"$f":"AB1329+AB1337+AB1345+AB1353","v":5.3772569208904555},5.3004389648777348]
[{"$f":"ROW()","v":1362},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,{"$f":"AB1330+AB1338+AB1346+AB1354","v":10.173213826367409},9.8341066988218291]
[{"$f":"ROW()","v":1363},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,{"$f":"AB1331+AB1339+AB1347+AB1355","v":0.64897928355574463},0.63599969788462973]
[{"$f":"ROW()","v":1364},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,{"$f":"AB1332+AB1340+AB1348+AB1356","v":1.7605880849605129},1.7019018154618291]
[{"$f":"ROW()","v":1365},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,{"$f":"AB1333+AB1341+AB1349+AB1357","v":0},0]
[{"$f":"ROW()","v":1366},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,{"$f":"AB1334+AB1342+AB1350+AB1358","v":2.1392901795131924E-15},2.1051156664895419E-15]
[{"$f":"ROW()","v":1367},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,{"$f":"SUM(AB1361:AB1366)","v":17.960038115774125},{"$f":"SUM(AC1361:AC1366)","v":17.472447177046025}]
[{"$f":"ROW()","v":1368},"Over Depreciation"]
[{"$f":"ROW()","v":1369},null,"Pipeline"]
[{"$f":"ROW()","v":1370},null,"Compression"]
[{"$f":"ROW()","v":1371},null,"Metering"]
[{"$f":"ROW()","v":1372},null,"Other Depreciable"]
[{"$f":"ROW()","v":1373},null,"Non Depreciable"]
[{"$f":"ROW()","v":1374},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1375},null,"Total"]
[{"$f":"ROW()","v":1376}]
["2020 Capex"]
[{"$f":"ROW()","v":1378},"Life"]
[{"$f":"ROW()","v":1379},null,"Pipeline"]
[{"$f":"ROW()","v":1380},null,"Compression"]
[{"$f":"ROW()","v":1381},null,"Metering"]
[{"$f":"ROW()","v":1382},null,"Other Depreciable"]
[{"$f":"ROW()","v":1383},null,"Non Depreciable"]
[{"$f":"ROW()","v":1384},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1385}]
[{"$f":"ROW()","v":1386},"Opening Value"]
[{"$f":"ROW()","v":1387},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1419","v":0}]
[{"$f":"ROW()","v":1388},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1389},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]
[{"$f":"ROW()","v":1390},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1391},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]
[{"$f":"ROW()","v":1392},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1393},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,{"$f":"SUM(AC1387:AC1392)","v":0}]
[{"$f":"ROW()","v":1394},"Capex"]
[{"$f":"ROW()","v":1395},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$474","v":7.6463418398391214}]
[{"$f":"ROW()","v":1396},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!AC$475","v":10.183144245596575}]
[{"$f":"ROW()","v":1397},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!AC$476","v":1.319119056248272}]
[{"$f":"ROW()","v":1398},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$477","v":2.5463546471992506}]
[{"$f":"ROW()","v":1399},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!AC$478","v":0}]
[{"$f":"ROW()","v":1400},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!AC$479","v":0}]
[{"$f":"ROW()","v":1401},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,{"$f":"SUM(AC1395:AC1400)","v":21.694959788883221}]
[{"$f":"ROW()","v":1402},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1403},null,"Pipeline"]
[{"$f":"ROW()","v":1404},null,"Compression"]
[{"$f":"ROW()","v":1405},null,"Metering"]
[{"$f":"ROW()","v":1406},null,"Other Depreciable"]
[{"$f":"ROW()","v":1407},null,"Non Depreciable"]
[{"$f":"ROW()","v":1408},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1409},null,"Total"]
[{"$f":"ROW()","v":1410},"Depreciation"]
[{"$f":"ROW()","v":1411},null,"Pipeline"]
[{"$f":"ROW()","v":1412},null,"Compression"]
[{"$f":"ROW()","v":1413},null,"Metering"]
[{"$f":"ROW()","v":1414},null,"Other Depreciable"]
[{"$f":"ROW()","v":1415},null,"Non Depreciable"]
[{"$f":"ROW()","v":1416},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1417},null,"Total"]
[{"$f":"ROW()","v":1418},"Closing Value"]
[{"$f":"ROW()","v":1419},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1387+AC1395+AC1403+AC1411","v":7.6463418398391214}]
[{"$f":"ROW()","v":1420},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1388+AC1396+AC1404+AC1412","v":10.183144245596575}]
[{"$f":"ROW()","v":1421},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1389+AC1397+AC1405+AC1413","v":1.319119056248272}]
[{"$f":"ROW()","v":1422},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1390+AC1398+AC1406+AC1414","v":2.5463546471992506}]
[{"$f":"ROW()","v":1423},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1391+AC1399+AC1407+AC1415","v":0}]
[{"$f":"ROW()","v":1424},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1392+AC1400+AC1408+AC1416","v":0}]
[{"$f":"ROW()","v":1425},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1419:AC1424)","v":21.694959788883221}]
[{"$f":"ROW()","v":1426},"Over Depreciation"]
[{"$f":"ROW()","v":1427},null,"Pipeline"]
[{"$f":"ROW()","v":1428},null,"Compression"]
[{"$f":"ROW()","v":1429},null,"Metering"]
[{"$f":"ROW()","v":1430},null,"Other Depreciable"]
[{"$f":"ROW()","v":1431},null,"Non Depreciable"]
[{"$f":"ROW()","v":1432},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1433},null,"Total"]

{"sheet":"Shippers_Asset","index":7,"n_rows":1110,"n_cols":29,"rows_kept":1110,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, June 2016 [Final Decision]"}]
["Shippers_Asset"]
["Ref.",{"$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},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$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$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$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$6","v":2020}]
["Days",null,null,null,null,null,null,{"$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$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$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":"\"Shipperss Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Shipperss Asset Account Summary [m$ 31/12/2015]"}]
["Shippers' Assets"]
[{"$f":"ROW()","v":11}]
[{"$f":"ROW()","v":12}]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},"Shippers' Asset"]
[{"$f":"ROW()","v":18},null,"Opening Value",null,null,null,null,null,{"$f":"H22","v":0},{"$f":"I22","v":0},0,0,0,0,3.3535671986679336,19.122631029497747,28.557787834236869,29.744553652226294,29.744553652226294,{"$f":"S22","v":29.744553652226294},{"$f":"T22","v":29.044341612421917},{"$f":"U22","v":28.34412957261754},{"$f":"V22","v":27.643917532813163},{"$f":"W22","v":26.943705493008785},{"$f":"X22","v":26.243493453204408},25.543281413400031,24.843069373595654,24.142857333791277,23.442645293986899]
[{"$f":"ROW()","v":19},null,"Capex",null,null,null,null,null,{"$f":"I63","v":0},0,0,0,0,3.3535671986679336,15.769063830829815,9.4351568047391225,1.1867658179894245,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":20},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},null,"Depreciation",null,null,null,null,null,{"$f":"I77","v":0},0,0,0,0,0,0,0,0,0,0,-0.70021203980437885,-0.70021203980437885,-0.70021203980437885,-0.70021203980437885,-0.70021203980437885,-0.70021203980437874,-0.70021203980437863,-0.70021203980437863,-0.70021203980437874,-0.70021203980437863]
[{"$f":"ROW()","v":22},null,"Closing Value",null,null,null,null,{"$f":"H84","v":0},{"$f":"SUM(I18:I21)","v":0},{"$f":"SUM(J18:J21)","v":0},0,0,0,3.3535671986679336,19.122631029497747,28.557787834236869,29.744553652226294,29.744553652226294,29.744553652226294,29.044341612421917,28.34412957261754,27.643917532813163,26.943705493008785,26.243493453204408,25.543281413400031,24.843069373595654,24.142857333791277,23.442645293986899,22.742433254182522]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35}]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"\"Shippers' Asset Account (Using ERA Method) [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Shippers' Asset Account (Using ERA Method) [m$ 31/12/2015]"}]
["Total Asset Accounts"]
[{"$f":"ROW()","v":50},"Opening Value"]
[{"$f":"ROW()","v":51},null,"Pipeline",null,null,null,null,null,{"$f":"H79","v":0},{"$f":"I79","v":0},0,0,0,0,0.83889885440857803,6.5339948928834701,6.5339948928834701,6.5339948928834701,6.5339948928834701,6.5339948928834701,6.4347994227455132,6.3356039526075563,6.2364084824695993,6.1372130123316424,6.0380175421936855,{"$f":"Y79","v":5.9388220720557285},5.8396266019177716,5.7404311317798147,5.6412356616418577]
[{"$f":"ROW()","v":52},null,"Compression",null,null,null,null,null,{"$f":"H80","v":0},0,0,0,0,0,0,0,6.1684928803585946,6.1684928803585946,6.1684928803585946,6.1684928803585946,5.9400301810860539,5.7115674818135131,5.4831047825409724,5.2546420832684317,5.026179383995891,4.7977166847233503,4.5692539854508096,4.3407912861782689,4.1123285869057282]
[{"$f":"ROW()","v":53},null,"Metering",null,null,null,null,null,{"$f":"H81","v":0},0,0,0,0,0,2.3659812646448275,12.439949056999751,15.703690700155745,16.839660450100645,16.839660450100645,16.839660450100645,16.474976440816594,16.110292431532542,15.745608422248493,15.380924412964443,15.016240403680394,14.651556394396344,14.286872385112295,13.922188375828245,13.557504366544196]
[{"$f":"ROW()","v":54},null,"Other Depreciable",null,null,null,null,null,{"$f":"H82","v":0},0,0,0,0,0,0.14868707961452787,0.14868707961452787,0.15160936083906315,0.20240542888358592,0.20240542888358592,0.20240542888358592,0.19453556777375466,0.1866657066639234,0.17879584555409214,0.17092598444426088,0.16305612333442962,0.15518626222459836,0.1473164011147671,0.13944654000493584,0.13157667889510458]
[{"$f":"ROW()","v":55},null,"Non Depreciable",null,null,null,null,null,{"$f":"H83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,"Total",null,null,null,null,null,{"$f":"SUM(I51:I55)","v":0},0,0,{"$f":"SUM(L51:L55)","v":0},{"$f":"SUM(M51:M55)","v":0},{"$f":"SUM(N51:N55)","v":0},3.3535671986679336,19.12263102949775,28.557787834236873,29.744553652226298,29.744553652226298,{"$f":"SUM(T51:T55)","v":29.744553652226298},{"$f":"SUM(U51:U55)","v":29.044341612421917},{"$f":"SUM(V51:V55)","v":28.344129572617536},{"$f":"SUM(W51:W55)","v":27.643917532813155},{"$f":"SUM(X51:X55)","v":26.943705493008778},{"$f":"SUM(Y51:Y55)","v":26.243493453204401},25.543281413400024,24.843069373595643,24.142857333791266,23.442645293986889]
[{"$f":"ROW()","v":57},"Capex"]
[{"$f":"ROW()","v":58},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0.83889885440857803,5.6950960384748921,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":59},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,6.1684928803585946,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":60},null,"Metering",null,null,null,null,null,0,0,0,0,0,2.3659812646448275,10.073967792354923,3.2637416431559938,1.1359697499449017,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":61},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0.14868707961452787,0,2.9222812245352668E-3,5.0796068044522781E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":62},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]
[{"$f":"ROW()","v":63},null,"Total",null,null,null,null,null,{"$f":"SUM(I58:I62)","v":0},0,0,0,0,3.3535671986679336,15.769063830829815,9.4351568047391225,1.1867658179894245,0,0,{"$f":"SUM(T58:T62)","v":0},{"$f":"SUM(U58:U62)","v":0},{"$f":"SUM(V58:V62)","v":0},{"$f":"SUM(W58:W62)","v":0},{"$f":"SUM(X58:X62)","v":0},{"$f":"SUM(Y58:Y62)","v":0},0,0,0,0]
[{"$f":"ROW()","v":64},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":65},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]
[{"$f":"ROW()","v":66},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},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]
[{"$f":"ROW()","v":68},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},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]
[{"$f":"ROW()","v":70},null,"Total",null,null,null,null,null,{"$f":"SUM(I65:I69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},"Depreciation"]
[{"$f":"ROW()","v":72},null,"Pipeline",null,null,null,null,null,{"$f":"I165","v":0},{"$f":"J165","v":0},0,0,0,0,0,0,0,0,0,-9.9195470137956668E-2,-9.9195470137956668E-2,-9.9195470137956668E-2,-9.9195470137956668E-2,-9.9195470137956654E-2,-9.9195470137956654E-2,-9.9195470137956654E-2,-9.9195470137956654E-2,-9.919547013795664E-2,-9.919547013795664E-2]
[{"$f":"ROW()","v":73},null,"Compression",null,null,null,null,null,{"$f":"I166","v":0},0,0,0,0,0,0,0,0,0,0,-0.22846269927254054,-0.22846269927254054,-0.22846269927254054,-0.22846269927254051,-0.22846269927254051,-0.22846269927254051,-0.22846269927254048,-0.22846269927254048,-0.22846269927254048,-0.22846269927254045]
[{"$f":"ROW()","v":74},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-0.36468400928405037,-0.36468400928405037,-0.36468400928405037,-0.36468400928405037,-0.36468400928405037,-0.36468400928405031,-0.36468400928405031,-0.36468400928405031,-0.36468400928405037,-0.36468400928405037]
[{"$f":"ROW()","v":75},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-7.8698611098312506E-3,-7.8698611098312506E-3,-7.8698611098312523E-3,-7.8698611098312523E-3,-7.8698611098312523E-3,-7.8698611098312523E-3,-7.8698611098312523E-3,-7.8698611098312523E-3,-7.8698611098312523E-3,-7.8698611098312523E-3]
[{"$f":"ROW()","v":76},null,"Non Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,"Total",null,null,null,null,null,{"$f":"SUM(I72:I76)","v":0},0,0,0,{"$f":"SUM(M72:M76)","v":0},{"$f":"SUM(N72:N76)","v":0},0,0,0,0,0,{"$f":"SUM(T72:T76)","v":-0.70021203980437885},{"$f":"SUM(U72:U76)","v":-0.70021203980437885},{"$f":"SUM(V72:V76)","v":-0.70021203980437885},{"$f":"SUM(W72:W76)","v":-0.70021203980437885},{"$f":"SUM(X72:X76)","v":-0.70021203980437885},{"$f":"SUM(Y72:Y76)","v":-0.70021203980437874},-0.70021203980437863,-0.70021203980437863,-0.70021203980437874,-0.70021203980437863]
[{"$f":"ROW()","v":78},"Closing Value"]
[{"$f":"ROW()","v":79},null,"Pipeline",null,null,null,null,{"$f":"H136","v":0},{"$f":"I51+I58+I65+I72","v":0},{"$f":"J51+J58+J65+J72","v":0},0,0,0,0.83889885440857803,6.5339948928834701,6.5339948928834701,6.5339948928834701,6.5339948928834701,6.5339948928834701,6.4347994227455132,6.3356039526075563,6.2364084824695993,6.1372130123316424,6.0380175421936855,5.9388220720557285,5.8396266019177716,5.7404311317798147,5.6412356616418577,5.5420401915039008]
[{"$f":"ROW()","v":80},null,"Compression",null,null,null,null,{"$f":"H137","v":0},{"$f":"I52+I59+I66+I73","v":0},0,0,0,0,0,0,6.1684928803585946,6.1684928803585946,6.1684928803585946,6.1684928803585946,5.9400301810860539,5.7115674818135131,5.4831047825409724,5.2546420832684317,5.026179383995891,4.7977166847233503,4.5692539854508096,4.3407912861782689,4.1123285869057282,3.883865887633188]
[{"$f":"ROW()","v":81},null,"Metering",null,null,null,null,{"$f":"H138","v":0},0,0,0,0,0,2.3659812646448275,12.439949056999751,15.703690700155745,16.839660450100645,16.839660450100645,16.839660450100645,16.474976440816594,16.110292431532542,15.745608422248493,15.380924412964443,15.016240403680394,14.651556394396344,14.286872385112295,13.922188375828245,13.557504366544196,13.192820357260146]
[{"$f":"ROW()","v":82},null,"Other Depreciable",null,null,null,null,{"$f":"H139","v":0},0,0,0,0,0,0.14868707961452787,0.14868707961452787,0.15160936083906315,0.20240542888358592,0.20240542888358592,0.20240542888358592,0.19453556777375466,0.1866657066639234,0.17879584555409214,0.17092598444426088,0.16305612333442962,0.15518626222459836,0.1473164011147671,0.13944654000493584,0.13157667889510458,0.12370681778527333]
[{"$f":"ROW()","v":83},null,"Non Depreciable",null,null,null,null,{"$f":"H140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,"Total",null,null,null,null,{"$f":"SUM(H79:H83)","v":0},0,0,0,0,{"$f":"SUM(M79:M83)","v":0},{"$f":"SUM(N79:N83)","v":3.3535671986679336},19.12263102949775,28.557787834236873,29.744553652226298,{"$f":"SUM(R79:R83)","v":29.744553652226298},29.744553652226298,29.044341612421917,28.344129572617536,27.643917532813155,26.943705493008778,26.243493453204401,25.543281413400024,24.843069373595643,24.142857333791266,23.442645293986889,22.742433254182508]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88}]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90}]
[{"$f":"ROW()","v":91}]
[{"$f":"ROW()","v":92}]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96}]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100}]
[{"$f":"ROW()","v":101}]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104}]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137}]
[{"$f":"ROW()","v":138}]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143}]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2015]"}]
["Capex"]
[{"$f":"ROW()","v":150},"Opening Value"]
[{"$f":"ROW()","v":151},null,"Pipeline",null,null,null,null,null,{"$f":"H172","v":0},0,0,0,0,0,0.83889885440857803,6.5339948928834701,6.5339948928834701,6.5339948928834701,6.5339948928834701,{"$f":"S172","v":6.5339948928834701},{"$f":"T172","v":6.4347994227455132},{"$f":"U172","v":6.3356039526075563},{"$f":"V172","v":6.2364084824695993},{"$f":"W172","v":6.1372130123316424},{"$f":"X172","v":6.0380175421936855},5.9388220720557285,5.8396266019177716,5.7404311317798147,5.6412356616418577]
[{"$f":"ROW()","v":152},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,6.1684928803585946,6.1684928803585946,6.1684928803585946,6.1684928803585946,5.9400301810860539,5.7115674818135131,5.4831047825409724,5.2546420832684317,5.026179383995891,4.7977166847233503,4.5692539854508096,4.3407912861782689,4.1123285869057282]
[{"$f":"ROW()","v":153},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,2.3659812646448275,12.439949056999751,15.703690700155745,16.839660450100645,16.839660450100645,16.839660450100645,16.474976440816594,16.110292431532542,15.745608422248493,15.380924412964443,15.016240403680394,14.651556394396344,14.286872385112295,13.922188375828245,13.557504366544196]
[{"$f":"ROW()","v":154},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0,0.14868707961452787,0.14868707961452787,0.15160936083906315,0.20240542888358592,0.20240542888358592,0.20240542888358592,0.19453556777375466,0.1866657066639234,0.17879584555409214,0.17092598444426088,0.16305612333442962,0.15518626222459836,0.1473164011147671,0.13944654000493584,0.13157667889510458]
[{"$f":"ROW()","v":155},null,"Non-depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,"Total",null,null,null,null,null,{"$f":"SUM(I151:I155)","v":0},0,0,0,0,0,3.3535671986679336,19.12263102949775,28.557787834236873,29.744553652226298,29.744553652226298,{"$f":"SUM(T151:T155)","v":29.744553652226298},{"$f":"SUM(U151:U155)","v":29.044341612421917},{"$f":"SUM(V151:V155)","v":28.344129572617536},{"$f":"SUM(W151:W155)","v":27.643917532813155},{"$f":"SUM(X151:X155)","v":26.943705493008778},{"$f":"SUM(Y151:Y155)","v":26.243493453204401},25.543281413400024,24.843069373595643,24.142857333791266,23.442645293986889]
[{"$f":"ROW()","v":157},"Capex"]
[{"$f":"ROW()","v":158},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0.83889885440857803,5.6950960384748921,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,6.1684928803585946,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"Metering",null,null,null,null,null,0,0,0,0,0,2.3659812646448275,10.073967792354923,3.2637416431559938,1.1359697499449017,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0.14868707961452787,0,2.9222812245352668E-3,5.0796068044522781E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},null,"Non-depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},null,"Total",null,null,null,null,null,{"$f":"SUM(I158:I162)","v":0},0,0,0,0,3.3535671986679336,15.769063830829815,9.4351568047391225,1.1867658179894245,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I163-Inputs!I282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J163-Inputs!J282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K163-Inputs!K282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L163-Inputs!L282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M163-Inputs!M282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N163-Inputs!N282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O163-Inputs!O282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P163-Inputs!P282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q163-Inputs!Q282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R163-Inputs!R282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S163-Inputs!S282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T163-Inputs!T282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U163-Inputs!U282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V163-Inputs!V282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W163-Inputs!W282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X163-Inputs!X282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y163-Inputs!Y282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z163-Inputs!Z282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA163-Inputs!AA282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB163-Inputs!AB282,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC163-Inputs!AC282,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":165},null,"Pipeline",null,null,null,null,null,{"$f":"I210+I254+I298+I342+I386+I430+I474+I518+I562+I606+I650+I694+I738+I782+I826+I869","v":0},0,0,0,0,0,0,0,0,0,0,-9.9195470137956668E-2,-9.9195470137956668E-2,-9.9195470137956668E-2,-9.9195470137956668E-2,-9.9195470137956654E-2,-9.9195470137956654E-2,-9.9195470137956654E-2,-9.9195470137956654E-2,-9.919547013795664E-2,-9.919547013795664E-2]
[{"$f":"ROW()","v":166},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-0.22846269927254054,-0.22846269927254054,-0.22846269927254054,-0.22846269927254051,-0.22846269927254051,-0.22846269927254051,-0.22846269927254048,-0.22846269927254048,-0.22846269927254048,-0.22846269927254045]
[{"$f":"ROW()","v":167},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-0.36468400928405037,-0.36468400928405037,-0.36468400928405037,-0.36468400928405037,-0.36468400928405037,-0.36468400928405031,-0.36468400928405031,-0.36468400928405031,-0.36468400928405037,-0.36468400928405037]
[{"$f":"ROW()","v":168},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-7.8698611098312506E-3,-7.8698611098312506E-3,-7.8698611098312523E-3,-7.8698611098312523E-3,-7.8698611098312523E-3,-7.8698611098312523E-3,-7.8698611098312523E-3,-7.8698611098312523E-3,-7.8698611098312523E-3,-7.8698611098312523E-3]
[{"$f":"ROW()","v":169},null,"Non-depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":170},null,"Total",null,null,null,null,null,{"$f":"SUM(I165:I169)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S165:S169)","v":0},-0.70021203980437885,-0.70021203980437885,-0.70021203980437885,-0.70021203980437885,-0.70021203980437885,{"$f":"SUM(Y165:Y169)","v":-0.70021203980437874},-0.70021203980437863,-0.70021203980437863,-0.70021203980437874,-0.70021203980437863]
[{"$f":"ROW()","v":171},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I170+Inputs!I314,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J170+Inputs!J314,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K170+Inputs!K314,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L170+Inputs!L314,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M170+Inputs!M314,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N170+Inputs!N314,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O170+Inputs!O314,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P170+Inputs!P314,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q170+Inputs!Q314,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R170+Inputs!R314,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":172},null,"Pipeline",null,null,null,null,null,{"$f":"I151+I158+I165","v":0},0,0,0,0,0.83889885440857803,6.5339948928834701,6.5339948928834701,6.5339948928834701,6.5339948928834701,{"$f":"S151+S158+S165-S179","v":6.5339948928834701},6.4347994227455132,6.3356039526075563,6.2364084824695993,6.1372130123316424,6.0380175421936855,5.9388220720557285,5.8396266019177716,5.7404311317798147,5.6412356616418577,5.5420401915039008]
[{"$f":"ROW()","v":173},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,6.1684928803585946,6.1684928803585946,6.1684928803585946,{"$f":"S152+S159+S166-S180","v":6.1684928803585946},5.9400301810860539,5.7115674818135131,5.4831047825409724,5.2546420832684317,5.026179383995891,4.7977166847233503,4.5692539854508096,4.3407912861782689,4.1123285869057282,3.883865887633188]
[{"$f":"ROW()","v":174},null,"Metering",null,null,null,null,null,0,0,0,0,0,2.3659812646448275,12.439949056999751,15.703690700155745,16.839660450100645,16.839660450100645,{"$f":"S153+S160+S167-S181","v":16.839660450100645},16.474976440816594,16.110292431532542,15.745608422248493,15.380924412964443,15.016240403680394,14.651556394396344,14.286872385112295,13.922188375828245,13.557504366544196,13.192820357260146]
[{"$f":"ROW()","v":175},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0.14868707961452787,0.14868707961452787,0.15160936083906315,0.20240542888358592,0.20240542888358592,{"$f":"S154+S161+S168-S182","v":0.20240542888358592},0.19453556777375466,0.1866657066639234,0.17879584555409214,0.17092598444426088,0.16305612333442962,0.15518626222459836,0.1473164011147671,0.13944654000493584,0.13157667889510458,0.12370681778527333]
[{"$f":"ROW()","v":176},null,"Non-depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"S155+S162+S169-S183","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},null,"Total",null,null,null,null,null,{"$f":"SUM(I172:I176)","v":0},0,0,0,0,3.3535671986679336,19.12263102949775,28.557787834236873,29.744553652226298,29.744553652226298,29.744553652226298,29.044341612421917,28.344129572617536,27.643917532813155,26.943705493008778,26.243493453204401,{"$f":"SUM(Y172:Y176)","v":25.543281413400024},24.843069373595643,24.142857333791266,23.442645293986889,22.742433254182508]
[{"$f":"ROW()","v":178},"Over Depreciation"]
[{"$f":"ROW()","v":179},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S224+S268+S312+S356+S444+S488+S532+S576+S620+S664+S708+S752+S796+S840+S883","v":0}]
[{"$f":"ROW()","v":180},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S225+S269+S313+S357+S445+S489+S533+S577+S621+S665+S709+S753+S797+S841+S884","v":0}]
[{"$f":"ROW()","v":181},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":182},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":183},null,"Non-depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":184},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S179:S182)","v":0}]
[{"$f":"ROW()","v":185}]
["Shippers' Capex Account [m$ 31/12/2010]"]
["2000 Capex"]
[{"$f":"ROW()","v":188},"Life"]
[{"$f":"ROW()","v":189},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"J189-1","v":69},{"$f":"K189-1","v":68},{"$f":"L189-1","v":67},{"$f":"M189-1","v":66},{"$f":"N189-1","v":65},64,63,62,61,60,59,58,57,56,55,54,53,52,51]
[{"$f":"ROW()","v":190},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"J190-1","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":191},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":192},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":193},null,"Non Depreciable"]
[{"$f":"ROW()","v":194}]
[{"$f":"ROW()","v":195},"Opening Value"]
[{"$f":"ROW()","v":196},null,"Pipeline",null,null,null,null,null,{"$f":"H217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X217","v":0},0,0,0,0]
[{"$f":"ROW()","v":197},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]
[{"$f":"ROW()","v":198},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},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]
[{"$f":"ROW()","v":200},null,"Non Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,"Total",null,null,null,null,null,{"$f":"SUM(I196:I200)","v":0},0,0,{"$f":"SUM(L196:L200)","v":0},{"$f":"SUM(M196:M200)","v":0},{"$f":"SUM(N196:N200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},"Capex"]
[{"$f":"ROW()","v":203},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I$276","v":0}]
[{"$f":"ROW()","v":204},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I$277","v":0}]
[{"$f":"ROW()","v":205},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I$278","v":0}]
[{"$f":"ROW()","v":206},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I$279","v":0}]
[{"$f":"ROW()","v":207},null,"Non Depreciable",null,null,null,null,null,{"$f":"Inputs!I$280","v":0}]
[{"$f":"ROW()","v":208},null,"Total",null,null,null,null,null,{"$f":"SUM(I203:I207)","v":0}]
[{"$f":"ROW()","v":209},"Depreciation"]
[{"$f":"ROW()","v":210},null,"Pipeline",null,null,null,null,null,null,{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-T196/T189","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},null,"Compression",null,null,null,null,null,null,{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},null,"Metering",null,null,null,null,null,null,{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":213},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},null,"Non Depreciable",null,null,null,null,null,null,{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J210:J214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":216},"Closing Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,{"$f":"I196+I203+I210","v":0},{"$f":"J196+J203+J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,{"$f":"I197+I204+I211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,{"$f":"I198+I205+I212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,{"$f":"I199+I206+I213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":221},null,"Non Depreciable",null,null,null,null,null,{"$f":"I200+I207+I214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},null,"Total",null,null,null,null,null,{"$f":"SUM(I217:I221)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R217:R221)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":223}]
[{"$f":"ROW()","v":224}]
[{"$f":"ROW()","v":225}]
[{"$f":"ROW()","v":226}]
[{"$f":"ROW()","v":227}]
[{"$f":"ROW()","v":228}]
[{"$f":"ROW()","v":229}]
[{"$f":"ROW()","v":230}]
["2001 Capex"]
[{"$f":"ROW()","v":232},"Life"]
[{"$f":"ROW()","v":233},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"K233-1","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"AA233-1","v":53},52]
[{"$f":"ROW()","v":234},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":235},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":236},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":237},null,"Non Depreciable"]
[{"$f":"ROW()","v":238}]
[{"$f":"ROW()","v":239},"Opening Value"]
[{"$f":"ROW()","v":240},null,"Pipeline",null,null,null,null,null,null,{"$f":"I261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y261","v":0},0,0,0]
[{"$f":"ROW()","v":241},null,"Compression",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":242},null,"Metering",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":243},null,"Other 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]
[{"$f":"ROW()","v":244},null,"Non Depreciable",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J240:J244)","v":0},0,0,{"$f":"SUM(M240:M244)","v":0},{"$f":"SUM(N240:N244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},"Capex"]
[{"$f":"ROW()","v":247},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!J$276","v":0}]
[{"$f":"ROW()","v":248},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!J$277","v":0}]
[{"$f":"ROW()","v":249},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!J$278","v":0}]
[{"$f":"ROW()","v":250},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!J$279","v":0}]
[{"$f":"ROW()","v":251},null,"Non Depreciable",null,null,null,null,null,null,{"$f":"Inputs!J$280","v":0}]
[{"$f":"ROW()","v":252},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J247:J251)","v":0}]
[{"$f":"ROW()","v":253},"Depreciation"]
[{"$f":"ROW()","v":254},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-T240/T233","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":255},null,"Compression",null,null,null,null,null,null,null,{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":256},null,"Metering",null,null,null,null,null,null,null,{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":257},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":258},null,"Non Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":259},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K254:K258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":260},"Closing Value"]
[{"$f":"ROW()","v":261},null,"Pipeline",null,null,null,null,null,null,{"$f":"J240+J247+J254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":262},null,"Compression",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":263},null,"Metering",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":264},null,"Other Depreciable",null,null,null,null,null,null,0,0,0,{"$f":"M243+M250+M257","v":0},{"$f":"N243+N250+N257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":265},null,"Non Depreciable",null,null,null,null,null,null,0,0,0,{"$f":"M244+M251+M258","v":0},{"$f":"N244+N251+N258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":266},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J261:J265)","v":0},0,0,{"$f":"SUM(M261:M265)","v":0},{"$f":"SUM(N261:N265)","v":0},0,0,0,{"$f":"SUM(R261:R265)","v":0},{"$f":"SUM(S261:S265)","v":0},{"$f":"SUM(T261:T265)","v":0},{"$f":"SUM(U261:U265)","v":0},{"$f":"SUM(V261:V265)","v":0},0,0,{"$f":"SUM(Y261:Y265)","v":0},0,0,0,0]
[{"$f":"ROW()","v":267}]
[{"$f":"ROW()","v":268}]
[{"$f":"ROW()","v":269}]
[{"$f":"ROW()","v":270}]
[{"$f":"ROW()","v":271}]
[{"$f":"ROW()","v":272}]
[{"$f":"ROW()","v":273}]
[{"$f":"ROW()","v":274}]
["2002 Capex"]
[{"$f":"ROW()","v":276},"Life"]
[{"$f":"ROW()","v":277},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"L277-1","v":69},{"$f":"M277-1","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55,54,53]
[{"$f":"ROW()","v":278},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"L278-1","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":279},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},{"$f":"L279-1","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":280},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"L280-1","v":29},{"$f":"M280-1","v":28},27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":281},null,"Non Depreciable"]
[{"$f":"ROW()","v":282}]
[{"$f":"ROW()","v":283},"Opening Value"]
[{"$f":"ROW()","v":284},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z305","v":0},0,0]
[{"$f":"ROW()","v":285},null,"Compression",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},null,"Metering",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},null,"Other 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]
[{"$f":"ROW()","v":288},null,"Non Depreciable",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K284:K288)","v":0},0,{"$f":"SUM(M284:M288)","v":0},{"$f":"SUM(N284:N288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},"Capex"]
[{"$f":"ROW()","v":291},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!K$276","v":0}]
[{"$f":"ROW()","v":292},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!K$277","v":0}]
[{"$f":"ROW()","v":293},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!K$278","v":0}]
[{"$f":"ROW()","v":294},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!K$279","v":0}]
[{"$f":"ROW()","v":295},null,"Non Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!K$280","v":0}]
[{"$f":"ROW()","v":296},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K291:K295)","v":0}]
[{"$f":"ROW()","v":297},"Depreciation"]
[{"$f":"ROW()","v":298},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-T284/T277","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":300},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":301},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":302},null,"Non Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":303},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L298:L302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},"Closing Value"]
[{"$f":"ROW()","v":305},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K284+K291+K298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,"Compression",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":307},null,"Metering",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":308},null,"Other 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]
[{"$f":"ROW()","v":309},null,"Non Depreciable",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K305:K309)","v":0},0,{"$f":"SUM(M305:M309)","v":0},{"$f":"SUM(N305:N309)","v":0},0,0,0,0,{"$f":"SUM(S305:S309)","v":0},{"$f":"SUM(T305:T309)","v":0},{"$f":"SUM(U305:U309)","v":0},{"$f":"SUM(V305:V309)","v":0},{"$f":"SUM(W305:W309)","v":0},0,{"$f":"SUM(Y305:Y309)","v":0},0,0,0,0]
[{"$f":"ROW()","v":311}]
[{"$f":"ROW()","v":312}]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":314}]
[{"$f":"ROW()","v":315}]
[{"$f":"ROW()","v":316}]
[{"$f":"ROW()","v":317}]
[{"$f":"ROW()","v":318}]
["2003 Capex"]
[{"$f":"ROW()","v":320},"Life"]
[{"$f":"ROW()","v":321},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"M321-1","v":69},{"$f":"N321-1","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55,54]
[{"$f":"ROW()","v":322},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"M322-1","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":323},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},{"$f":"M323-1","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[{"$f":"ROW()","v":324},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"M324-1","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":325},null,"Non Depreciable"]
[{"$f":"ROW()","v":326}]
[{"$f":"ROW()","v":327},"Opening Value"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA349","v":0},0]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":332},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]
[{"$f":"ROW()","v":333},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L328:L332)","v":0},{"$f":"SUM(M328:M332)","v":0},{"$f":"SUM(N328:N332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":334},"Capex"]
[{"$f":"ROW()","v":335},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!L$276","v":0}]
[{"$f":"ROW()","v":336},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!L$277","v":0}]
[{"$f":"ROW()","v":337},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!L$278","v":0}]
[{"$f":"ROW()","v":338},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!L$279","v":0}]
[{"$f":"ROW()","v":339},null,"Non Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!L$280","v":0}]
[{"$f":"ROW()","v":340},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L335:L339)","v":0}]
[{"$f":"ROW()","v":341},"Depreciation"]
[{"$f":"ROW()","v":342},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-T328/T321","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":343},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":344},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":345},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},{"$f":"-Inputs!$I312","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":347},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M342:M346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":348},"Closing Value"]
[{"$f":"ROW()","v":349},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L328+L335+L342","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X328+X335+X342","v":0},{"$f":"Y328+Y335+Y342","v":0},0,0,0,0]
[{"$f":"ROW()","v":350},null,"Compression",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X329+X336+X343","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":351},null,"Metering",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X330+X337+X344","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":352},null,"Other Depreciable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X331+X338+X345","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":353},null,"Non Depreciable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X332+X339+X346","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":354},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L349:L353)","v":0},{"$f":"SUM(M349:M353)","v":0},{"$f":"SUM(N349:N353)","v":0},0,0,0,{"$f":"SUM(R349:R353)","v":0},0,0,0,0,0,0,{"$f":"SUM(Y349:Y353)","v":0},0,0,0,0]
[{"$f":"ROW()","v":355}]
[{"$f":"ROW()","v":356}]
[{"$f":"ROW()","v":357}]
[{"$f":"ROW()","v":358}]
[{"$f":"ROW()","v":359}]
[{"$f":"ROW()","v":360}]
[{"$f":"ROW()","v":361}]
[{"$f":"ROW()","v":362}]
["2004 Capex"]
[{"$f":"ROW()","v":364},"Life"]
[{"$f":"ROW()","v":365},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"N365-1","v":69},{"$f":"O365-1","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55]
[{"$f":"ROW()","v":366},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"N366-1","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":367},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},{"$f":"N367-1","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[{"$f":"ROW()","v":368},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"N368-1","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":369},null,"Non Depreciable"]
[{"$f":"ROW()","v":370}]
[{"$f":"ROW()","v":371},"Opening Value"]
[{"$f":"ROW()","v":372},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB393","v":0}]
[{"$f":"ROW()","v":373},null,"Compression",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":374},null,"Metering",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},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]
[{"$f":"ROW()","v":377},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M372:M376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},"Capex"]
[{"$f":"ROW()","v":379},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M$276","v":0}]
[{"$f":"ROW()","v":380},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M$277","v":0}]
[{"$f":"ROW()","v":381},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M$278","v":0}]
[{"$f":"ROW()","v":382},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M$279","v":0}]
[{"$f":"ROW()","v":383},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M$280","v":0}]
[{"$f":"ROW()","v":384},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M379:M383)","v":0}]
[{"$f":"ROW()","v":385},"Depreciation"]
[{"$f":"ROW()","v":386},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-T372/T365","v":0},{"$f":"-U372/U365","v":0},{"$f":"-V372/V365","v":0},{"$f":"-W372/W365","v":0},{"$f":"-X372/X365","v":0},{"$f":"-Y372/Y365","v":0},0,0,0,0]
[{"$f":"ROW()","v":387},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-T373/T366","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},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]
[{"$f":"ROW()","v":391},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N386:N390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},"Closing Value"]
[{"$f":"ROW()","v":393},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M372+M379+M386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,"Compression",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,"Metering",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"Other 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]
[{"$f":"ROW()","v":397},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M393:M397)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y393:Y397)","v":0},0,0,0,0]
[{"$f":"ROW()","v":399}]
[{"$f":"ROW()","v":400}]
[{"$f":"ROW()","v":401}]
[{"$f":"ROW()","v":402}]
[{"$f":"ROW()","v":403}]
[{"$f":"ROW()","v":404}]
[{"$f":"ROW()","v":405}]
[{"$f":"ROW()","v":406}]
["2005 Capex"]
[{"$f":"ROW()","v":408},"Life"]
[{"$f":"ROW()","v":409},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"O409-1","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":410},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":411},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[{"$f":"ROW()","v":412},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":413},null,"Non Depreciable"]
[{"$f":"ROW()","v":414}]
[{"$f":"ROW()","v":415},"Opening Value"]
[{"$f":"ROW()","v":416},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M437","v":0},0.83889885440857803,0.83889885440857803,0.83889885440857803,0.83889885440857803,0.83889885440857803,0.83889885440857803,0.82599271818690756,0.81308658196523709,0.80018044574356662,0.78727430952189614,0.77436817330022567,0.7614620370785552,0.74855590085688473,0.73564976463521425,0.72274362841354378]
[{"$f":"ROW()","v":417},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":418},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,2.3659812646448275,2.3659812646448275,2.3659812646448275,2.3659812646448275,2.3659812646448275,2.3659812646448275,2.3134039032082758,2.2608265417717242,2.2082491803351725,2.1556718188986208,2.1030944574620691,2.0505170960255175,1.9979397345889658,1.9453623731524141,1.8927850117158624]
[{"$f":"ROW()","v":419},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0.14868707961452787,0.14868707961452787,0.14868707961452787,0.14868707961452787,0.14868707961452787,0.14868707961452787,0.14273959642994677,0.13679211324536567,0.13084463006078456,0.12489714687620344,0.11894966369162233,0.11300218050704121,0.10705469732246009,0.10110721413787897,9.5159730953297855E-2]
[{"$f":"ROW()","v":420},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]
[{"$f":"ROW()","v":421},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N416:N420)","v":0},3.3535671986679336,3.3535671986679336,3.3535671986679336,3.3535671986679336,3.3535671986679336,3.3535671986679336,3.2821362178251303,3.210705236982327,3.1392742561395237,3.0678432752967204,2.9964122944539171,2.9249813136111138,2.8535503327683105,2.7821193519255072,2.7106883710827039]
[{"$f":"ROW()","v":422},"Capex"]
[{"$f":"ROW()","v":423},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N$276","v":0.83889885440857803}]
[{"$f":"ROW()","v":424},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N$277","v":0}]
[{"$f":"ROW()","v":425},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N$278","v":2.3659812646448275}]
[{"$f":"ROW()","v":426},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N$279","v":0.14868707961452787}]
[{"$f":"ROW()","v":427},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N$280","v":0}]
[{"$f":"ROW()","v":428},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N423:N427)","v":3.3535671986679336}]
[{"$f":"ROW()","v":429},"Depreciation"]
[{"$f":"ROW()","v":430},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-T416/T409","v":-1.2906136221670431E-2},-1.2906136221670431E-2,-1.2906136221670431E-2,-1.2906136221670429E-2,-1.2906136221670429E-2,-1.2906136221670427E-2,-1.2906136221670427E-2,-1.2906136221670427E-2,-1.2906136221670425E-2,-1.2906136221670425E-2]
[{"$f":"ROW()","v":431},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":432},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},-5.2577361436551721E-2,-5.2577361436551721E-2,-5.2577361436551721E-2,-5.2577361436551728E-2,-5.2577361436551728E-2,-5.2577361436551728E-2,-5.2577361436551728E-2,-5.2577361436551728E-2,-5.2577361436551735E-2,-5.2577361436551735E-2]
[{"$f":"ROW()","v":433},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},-5.9474831845811151E-3,-5.9474831845811151E-3,-5.947483184581116E-3,-5.9474831845811168E-3,-5.947483184581116E-3,-5.947483184581116E-3,-5.947483184581116E-3,-5.947483184581116E-3,-5.947483184581116E-3,-5.947483184581116E-3]
[{"$f":"ROW()","v":434},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]
[{"$f":"ROW()","v":435},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O430:O434)","v":0},0,0,0,0,-7.1430980842803263E-2,-7.1430980842803263E-2,-7.1430980842803263E-2,-7.1430980842803277E-2,-7.1430980842803277E-2,-7.1430980842803277E-2,-7.1430980842803277E-2,-7.1430980842803277E-2,-7.1430980842803277E-2,-7.1430980842803277E-2]
[{"$f":"ROW()","v":436},"Closing Value"]
[{"$f":"ROW()","v":437},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N416+N423+N430","v":0.83889885440857803},0.83889885440857803,0.83889885440857803,0.83889885440857803,0.83889885440857803,0.83889885440857803,0.82599271818690756,0.81308658196523709,0.80018044574356662,0.78727430952189614,0.77436817330022567,0.7614620370785552,0.74855590085688473,0.73564976463521425,0.72274362841354378,0.70983749219187331]
[{"$f":"ROW()","v":438},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":439},null,"Metering",null,null,null,null,null,null,null,null,null,null,2.3659812646448275,2.3659812646448275,2.3659812646448275,2.3659812646448275,2.3659812646448275,2.3659812646448275,2.3134039032082758,2.2608265417717242,2.2082491803351725,2.1556718188986208,2.1030944574620691,2.0505170960255175,1.9979397345889658,1.9453623731524141,1.8927850117158624,1.8402076502793108]
[{"$f":"ROW()","v":440},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.14868707961452787,0.14868707961452787,0.14868707961452787,0.14868707961452787,0.14868707961452787,0.14868707961452787,0.14273959642994677,0.13679211324536567,0.13084463006078456,0.12489714687620344,0.11894966369162233,0.11300218050704121,0.10705469732246009,0.10110721413787897,9.5159730953297855E-2,8.9212247768716738E-2]
[{"$f":"ROW()","v":441},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":442},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N437:N441)","v":3.3535671986679336},3.3535671986679336,3.3535671986679336,3.3535671986679336,3.3535671986679336,{"$f":"SUM(S437:S441)","v":3.3535671986679336},3.2821362178251303,3.210705236982327,3.1392742561395237,3.0678432752967204,2.9964122944539171,2.9249813136111138,2.8535503327683105,2.7821193519255072,2.7106883710827039,2.639257390239901]
[{"$f":"ROW()","v":443}]
[{"$f":"ROW()","v":444}]
[{"$f":"ROW()","v":445}]
[{"$f":"ROW()","v":446}]
[{"$f":"ROW()","v":447}]
[{"$f":"ROW()","v":448}]
[{"$f":"ROW()","v":449}]
[{"$f":"ROW()","v":450}]
["2006 Capex"]
[{"$f":"ROW()","v":452},"Life"]
[{"$f":"ROW()","v":453},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"P453-1","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":454},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":455},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37]
[{"$f":"ROW()","v":456},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":457},null,"Non Depreciable"]
[{"$f":"ROW()","v":458}]
[{"$f":"ROW()","v":459},"Opening Value"]
[{"$f":"ROW()","v":460},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N481","v":0},5.6950960384748921,5.6950960384748921,5.6950960384748921,5.6950960384748921,5.6950960384748921,5.6088067045586056,5.5225173706423192,5.4362280367260327,5.3499387028097463,5.2636493688934598,5.1773600349771733,5.0910707010608869,5.0047813671446004,4.918492033228314]
[{"$f":"ROW()","v":461},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":462},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,10.073967792354923,10.073967792354923,10.073967792354923,10.073967792354923,10.073967792354923,9.8549684925211203,9.6359691926873179,9.4169698928535155,9.1979705930197131,8.9789712931859107,8.7599719933521083,8.5409726935183059,8.3219733936845035,8.1029740938507011]
[{"$f":"ROW()","v":463},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":464},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]
[{"$f":"ROW()","v":465},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O460:O464)","v":0},15.769063830829815,15.769063830829815,15.769063830829815,15.769063830829815,15.769063830829815,15.463775197079727,15.158486563329637,14.853197929579547,14.547909295829459,14.242620662079371,13.937332028329282,13.632043394579192,13.326754760829104,13.021466127079016]
[{"$f":"ROW()","v":466},"Capex"]
[{"$f":"ROW()","v":467},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O$276","v":5.6950960384748921}]
[{"$f":"ROW()","v":468},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O$277","v":0}]
[{"$f":"ROW()","v":469},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O$278","v":10.073967792354923}]
[{"$f":"ROW()","v":470},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O$279","v":0}]
[{"$f":"ROW()","v":471},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O$280","v":0}]
[{"$f":"ROW()","v":472},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O467:O471)","v":15.769063830829815}]
[{"$f":"ROW()","v":473},"Depreciation"]
[{"$f":"ROW()","v":474},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-T460/T453","v":-8.6289333916286237E-2},-8.6289333916286237E-2,-8.6289333916286237E-2,-8.6289333916286237E-2,-8.6289333916286223E-2,-8.6289333916286223E-2,-8.6289333916286223E-2,-8.6289333916286223E-2,-8.6289333916286209E-2,-8.6289333916286209E-2]
[{"$f":"ROW()","v":475},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":476},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},-0.21899929983380267,-0.21899929983380267,-0.21899929983380267,-0.21899929983380267,-0.2189992998338027,-0.2189992998338027,-0.2189992998338027,-0.2189992998338027,-0.21899929983380273,-0.21899929983380273]
[{"$f":"ROW()","v":477},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},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]
[{"$f":"ROW()","v":479},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P474:P478)","v":0},0,0,0,-0.30528863375008891,-0.30528863375008891,-0.30528863375008891,-0.30528863375008891,-0.30528863375008891,-0.30528863375008891,-0.30528863375008891,-0.30528863375008891,-0.30528863375008897,-0.30528863375008897]
[{"$f":"ROW()","v":480},"Closing Value"]
[{"$f":"ROW()","v":481},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O460+O467+O474","v":5.6950960384748921},5.6950960384748921,5.6950960384748921,5.6950960384748921,5.6950960384748921,5.6088067045586056,5.5225173706423192,5.4362280367260327,5.3499387028097463,5.2636493688934598,5.1773600349771733,5.0910707010608869,5.0047813671446004,4.918492033228314,4.8322026993120275]
[{"$f":"ROW()","v":482},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,10.073967792354923,10.073967792354923,10.073967792354923,10.073967792354923,10.073967792354923,9.8549684925211203,9.6359691926873179,9.4169698928535155,9.1979705930197131,8.9789712931859107,8.7599719933521083,8.5409726935183059,8.3219733936845035,8.1029740938507011,7.8839747940168987]
[{"$f":"ROW()","v":484},null,"Other 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]
[{"$f":"ROW()","v":485},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O481:O485)","v":15.769063830829815},{"$f":"SUM(P481:P485)","v":15.769063830829815},15.769063830829815,15.769063830829815,15.769063830829815,15.463775197079727,15.158486563329637,14.853197929579547,14.547909295829459,14.242620662079371,13.937332028329282,13.632043394579192,13.326754760829104,13.021466127079016,12.716177493328926]
[{"$f":"ROW()","v":487}]
[{"$f":"ROW()","v":488}]
[{"$f":"ROW()","v":489}]
[{"$f":"ROW()","v":490}]
[{"$f":"ROW()","v":491}]
[{"$f":"ROW()","v":492}]
[{"$f":"ROW()","v":493}]
[{"$f":"ROW()","v":494}]
["2007 Capex"]
[{"$f":"ROW()","v":496},"Life"]
[{"$f":"ROW()","v":497},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"Q497-1","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":498},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":499},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":500},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":501},null,"Non Depreciable"]
[{"$f":"ROW()","v":502}]
[{"$f":"ROW()","v":503},"Opening Value"]
[{"$f":"ROW()","v":504},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":505},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,6.1684928803585946,6.1684928803585946,6.1684928803585946,6.1684928803585946,5.9400301810860539,5.7115674818135131,5.4831047825409724,5.2546420832684317,5.026179383995891,4.7977166847233503,4.5692539854508096,4.3407912861782689,4.1123285869057282]
[{"$f":"ROW()","v":506},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,3.2637416431559938,3.2637416431559938,3.2637416431559938,3.2637416431559938,3.1943003315994831,3.1248590200429724,3.0554177084864618,2.9859763969299511,2.9165350853734404,2.8470937738169297,2.7776524622604191,2.7082111507039084,2.6387698391473977]
[{"$f":"ROW()","v":507},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.9222812245352668E-3,2.9222812245352668E-3,2.9222812245352668E-3,2.9222812245352668E-3,2.8140485865895161E-3,2.7058159486437654E-3,2.5975833106980147E-3,2.489350672752264E-3,2.3811180348065134E-3,2.2728853968607627E-3,2.164652758915012E-3,2.0564201209692613E-3,1.9481874830235106E-3]
[{"$f":"ROW()","v":508},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]
[{"$f":"ROW()","v":509},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P504:P508)","v":0},9.4351568047391225,9.4351568047391225,9.4351568047391225,9.4351568047391225,9.1371445612721267,8.8391323178051309,8.5411200743381315,8.2431078308711339,7.945095587404138,7.6470833439371404,7.3490711004701437,7.0510588570031469,6.7530466135361493]
[{"$f":"ROW()","v":510},"Capex"]
[{"$f":"ROW()","v":511},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P$276","v":0}]
[{"$f":"ROW()","v":512},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P$277","v":6.1684928803585946}]
[{"$f":"ROW()","v":513},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P$278","v":3.2637416431559938}]
[{"$f":"ROW()","v":514},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P$279","v":2.9222812245352668E-3}]
[{"$f":"ROW()","v":515},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P$280","v":0}]
[{"$f":"ROW()","v":516},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P511:P515)","v":9.4351568047391225}]
[{"$f":"ROW()","v":517},"Depreciation"]
[{"$f":"ROW()","v":518},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-T504/T497","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},-0.22846269927254054,-0.22846269927254054,-0.22846269927254054,-0.22846269927254051,-0.22846269927254051,-0.22846269927254051,-0.22846269927254048,-0.22846269927254048,-0.22846269927254048,-0.22846269927254045]
[{"$f":"ROW()","v":520},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},-6.944131155651051E-2,-6.9441311556510496E-2,-6.9441311556510496E-2,-6.9441311556510496E-2,-6.9441311556510496E-2,-6.9441311556510482E-2,-6.9441311556510482E-2,-6.9441311556510482E-2,-6.9441311556510468E-2,-6.9441311556510468E-2]
[{"$f":"ROW()","v":521},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},-1.0823263794575062E-4,-1.0823263794575062E-4,-1.0823263794575062E-4,-1.0823263794575062E-4,-1.082326379457506E-4,-1.082326379457506E-4,-1.082326379457506E-4,-1.082326379457506E-4,-1.0823263794575059E-4,-1.0823263794575059E-4]
[{"$f":"ROW()","v":522},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q518:Q522)","v":0},0,0,-0.29801224346699678,-0.29801224346699678,-0.29801224346699678,-0.29801224346699673,-0.29801224346699673,-0.29801224346699673,-0.29801224346699667,-0.29801224346699667,-0.29801224346699667,-0.29801224346699667]
[{"$f":"ROW()","v":524},"Closing Value"]
[{"$f":"ROW()","v":525},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P504+P511+P518","v":0},0,0,0,0,0,0,0,{"$f":"X504+X511+X518","v":0},{"$f":"Y504+Y511+Y518","v":0},0,0,0,0]
[{"$f":"ROW()","v":526},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,6.1684928803585946,6.1684928803585946,6.1684928803585946,6.1684928803585946,5.9400301810860539,5.7115674818135131,5.4831047825409724,5.2546420832684317,{"$f":"X505+X512+X519","v":5.026179383995891},4.7977166847233503,4.5692539854508096,4.3407912861782689,4.1123285869057282,3.883865887633188]
[{"$f":"ROW()","v":527},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,3.2637416431559938,3.2637416431559938,3.2637416431559938,3.2637416431559938,3.1943003315994831,3.1248590200429724,3.0554177084864618,2.9859763969299511,{"$f":"X506+X513+X520","v":2.9165350853734404},2.8470937738169297,2.7776524622604191,2.7082111507039084,2.6387698391473977,2.569328527590887]
[{"$f":"ROW()","v":528},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,2.9222812245352668E-3,2.9222812245352668E-3,2.9222812245352668E-3,2.9222812245352668E-3,2.8140485865895161E-3,2.7058159486437654E-3,2.5975833106980147E-3,2.489350672752264E-3,{"$f":"X507+X514+X521","v":2.3811180348065134E-3},2.2728853968607627E-3,2.164652758915012E-3,2.0564201209692613E-3,1.9481874830235106E-3,1.8399548450777599E-3]
[{"$f":"ROW()","v":529},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"X508+X515+X522","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P525:P529)","v":9.4351568047391225},9.4351568047391225,{"$f":"SUM(R525:R529)","v":9.4351568047391225},9.4351568047391225,9.1371445612721267,8.8391323178051309,8.5411200743381315,8.2431078308711339,7.945095587404138,{"$f":"SUM(Y525:Y529)","v":7.6470833439371404},7.3490711004701437,7.0510588570031469,6.7530466135361493,6.4550343700691535]
[{"$f":"ROW()","v":531}]
[{"$f":"ROW()","v":532}]
[{"$f":"ROW()","v":533}]
[{"$f":"ROW()","v":534}]
[{"$f":"ROW()","v":535}]
[{"$f":"ROW()","v":536}]
[{"$f":"ROW()","v":537}]
[{"$f":"ROW()","v":538}]
["2008 Capex"]
[{"$f":"ROW()","v":540},"Life"]
[{"$f":"ROW()","v":541},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"R541-1","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":542},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":543},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40,39]
[{"$f":"ROW()","v":544},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":545},null,"Non Depreciable"]
[{"$f":"ROW()","v":546}]
[{"$f":"ROW()","v":547},"Opening Value"]
[{"$f":"ROW()","v":548},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P569","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":549},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":550},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1359697499449017,1.1359697499449017,1.1359697499449017,1.1123037134877163,1.0886376770305308,1.0649716405733454,1.0413056041161599,1.0176395676589745,0.993973531201789,0.97030749474460354,0.94664145828741808,0.92297542183023262]
[{"$f":"ROW()","v":551},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.0796068044522781E-2,5.0796068044522781E-2,5.0796068044522781E-2,4.8981922757218396E-2,4.7167777469914011E-2,4.5353632182609627E-2,4.3539486895305242E-2,4.1725341608000857E-2,3.9911196320696472E-2,3.8097051033392088E-2,3.6282905746087703E-2,3.4468760458783318E-2]
[{"$f":"ROW()","v":552},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q548:Q552)","v":0},1.1867658179894245,1.1867658179894245,1.1867658179894245,1.1612856362449346,1.1358054545004448,1.1103252727559549,1.0848450910114651,1.0593649092669752,1.0338847275224854,1.0084045457779955,0.9829243640335058,0.95744418228901595]
[{"$f":"ROW()","v":554},"Capex"]
[{"$f":"ROW()","v":555},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q$276","v":0}]
[{"$f":"ROW()","v":556},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q$277","v":0}]
[{"$f":"ROW()","v":557},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q$278","v":1.1359697499449017}]
[{"$f":"ROW()","v":558},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q$279","v":5.0796068044522781E-2}]
[{"$f":"ROW()","v":559},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q$280","v":0}]
[{"$f":"ROW()","v":560},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q555:Q559)","v":1.1867658179894245}]
[{"$f":"ROW()","v":561},"Depreciation"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I308","v":0},{"$f":"-Inputs!$I308","v":0},{"$f":"-T548/T541","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I309","v":0},{"$f":"-Inputs!$I309","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I310","v":0},{"$f":"-Inputs!$I310","v":0},-2.3666036457185454E-2,-2.3666036457185454E-2,-2.3666036457185454E-2,-2.3666036457185454E-2,-2.3666036457185454E-2,-2.3666036457185454E-2,-2.3666036457185451E-2,-2.3666036457185451E-2,-2.3666036457185451E-2,-2.3666036457185451E-2]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I311","v":0},{"$f":"-Inputs!$I311","v":0},-1.814145287304385E-3,-1.814145287304385E-3,-1.814145287304385E-3,-1.814145287304385E-3,-1.814145287304385E-3,-1.814145287304385E-3,-1.814145287304385E-3,-1.8141452873043852E-3,-1.8141452873043852E-3,-1.8141452873043852E-3]
[{"$f":"ROW()","v":566},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]
[{"$f":"ROW()","v":567},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R562:R566)","v":0},0,-2.5480181744489839E-2,-2.5480181744489839E-2,-2.5480181744489839E-2,-2.5480181744489839E-2,-2.5480181744489839E-2,-2.5480181744489839E-2,-2.5480181744489835E-2,-2.5480181744489835E-2,-2.5480181744489835E-2,-2.5480181744489835E-2]
[{"$f":"ROW()","v":568},"Closing Value"]
[{"$f":"ROW()","v":569},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q548+Q555+Q562","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":570},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,1.1359697499449017,1.1359697499449017,1.1359697499449017,1.1123037134877163,1.0886376770305308,1.0649716405733454,1.0413056041161599,1.0176395676589745,0.993973531201789,0.97030749474460354,0.94664145828741808,0.92297542183023262,0.89930938537304717]
[{"$f":"ROW()","v":572},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,5.0796068044522781E-2,5.0796068044522781E-2,5.0796068044522781E-2,4.8981922757218396E-2,4.7167777469914011E-2,4.5353632182609627E-2,4.3539486895305242E-2,4.1725341608000857E-2,3.9911196320696472E-2,3.8097051033392088E-2,3.6282905746087703E-2,3.4468760458783318E-2,3.2654615171478933E-2]
[{"$f":"ROW()","v":573},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":574},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q569:Q573)","v":1.1867658179894245},{"$f":"SUM(R569:R573)","v":1.1867658179894245},{"$f":"SUM(S569:S573)","v":1.1867658179894245},{"$f":"SUM(T569:T573)","v":1.1612856362449346},{"$f":"SUM(U569:U573)","v":1.1358054545004448},1.1103252727559549,1.0848450910114651,1.0593649092669752,{"$f":"SUM(Y569:Y573)","v":1.0338847275224854},1.0084045457779955,0.9829243640335058,0.95744418228901595,0.93196400054452611]
[{"$f":"ROW()","v":575}]
[{"$f":"ROW()","v":576}]
[{"$f":"ROW()","v":577}]
[{"$f":"ROW()","v":578}]
[{"$f":"ROW()","v":579}]
[{"$f":"ROW()","v":580}]
[{"$f":"ROW()","v":581}]
[{"$f":"ROW()","v":582}]
["2009 Capex"]
[{"$f":"ROW()","v":584},"Life"]
[{"$f":"ROW()","v":585},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"S585-1","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":586},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":587},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41,40]
[{"$f":"ROW()","v":588},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":589},null,"Non Depreciable"]
[{"$f":"ROW()","v":590}]
[{"$f":"ROW()","v":591},"Opening Value"]
[{"$f":"ROW()","v":592},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q613","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":593},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":594},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":595},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":596},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]
[{"$f":"ROW()","v":597},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R592:R596)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":598},"Capex"]
[{"$f":"ROW()","v":599},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R$276","v":0}]
[{"$f":"ROW()","v":600},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R$277","v":0}]
[{"$f":"ROW()","v":601},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R$278","v":0}]
[{"$f":"ROW()","v":602},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R$279","v":0}]
[{"$f":"ROW()","v":603},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R$280","v":0}]
[{"$f":"ROW()","v":604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R599:R603)","v":0}]
[{"$f":"ROW()","v":605},"Depreciation"]
[{"$f":"ROW()","v":606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I308","v":0},{"$f":"-T592/T585","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I309","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I310","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!$I311","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},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]
[{"$f":"ROW()","v":611},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S606:S610)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},"Closing Value"]
[{"$f":"ROW()","v":613},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R592+R599+R606","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":614},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R593+R600+R607","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R594+R601+R608","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R595+R602+R609","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R596+R603+R610","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R613:R617)","v":0},{"$f":"SUM(S613:S617)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":619}]
[{"$f":"ROW()","v":620}]
[{"$f":"ROW()","v":621}]
[{"$f":"ROW()","v":622}]
[{"$f":"ROW()","v":623}]
[{"$f":"ROW()","v":624}]
[{"$f":"ROW()","v":625}]
[{"$f":"ROW()","v":626}]
["2010 Capex"]
[{"$f":"ROW()","v":628},"Life"]
[{"$f":"ROW()","v":629},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"T629-1","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":630},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":631},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42,41]
[{"$f":"ROW()","v":632},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":633},null,"Non Depreciable"]
[{"$f":"ROW()","v":634}]
[{"$f":"ROW()","v":635},"Opening Value"]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R657","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":640},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]
[{"$f":"ROW()","v":641},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S636:S640)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},"Capex"]
[{"$f":"ROW()","v":643},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$276","v":0}]
[{"$f":"ROW()","v":644},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$277","v":0}]
[{"$f":"ROW()","v":645},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$278","v":0}]
[{"$f":"ROW()","v":646},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$279","v":0}]
[{"$f":"ROW()","v":647},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$280","v":0}]
[{"$f":"ROW()","v":648},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S643:S647)","v":0}]
[{"$f":"ROW()","v":649},"Depreciation"]
[{"$f":"ROW()","v":650},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-T636/T629","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":651},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":652},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":653},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},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]
[{"$f":"ROW()","v":655},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T650:T654)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":656},"Closing Value"]
[{"$f":"ROW()","v":657},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S636+S643+S650","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":659},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},null,"Other 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]
[{"$f":"ROW()","v":661},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":662},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S657:S661)","v":0},{"$f":"SUM(T657:T661)","v":0},{"$f":"SUM(U657:U661)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":663}]
[{"$f":"ROW()","v":664}]
[{"$f":"ROW()","v":665}]
[{"$f":"ROW()","v":666}]
[{"$f":"ROW()","v":667}]
[{"$f":"ROW()","v":668}]
[{"$f":"ROW()","v":669}]
[{"$f":"ROW()","v":670}]
["2011 Capex"]
[{"$f":"ROW()","v":672},"Life"]
[{"$f":"ROW()","v":673},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"U673-1","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":674},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":675},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43,42]
[{"$f":"ROW()","v":676},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":677},null,"Non Depreciable"]
[{"$f":"ROW()","v":678}]
[{"$f":"ROW()","v":679},"Opening Value"]
[{"$f":"ROW()","v":680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S701","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":684},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]
[{"$f":"ROW()","v":685},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T680:T684)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":686},"Capex"]
[{"$f":"ROW()","v":687},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$276","v":0}]
[{"$f":"ROW()","v":688},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$277","v":0}]
[{"$f":"ROW()","v":689},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$278","v":0}]
[{"$f":"ROW()","v":690},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$279","v":0}]
[{"$f":"ROW()","v":691},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$280","v":0}]
[{"$f":"ROW()","v":692},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T687:T691)","v":0}]
[{"$f":"ROW()","v":693},"Depreciation"]
[{"$f":"ROW()","v":694},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-U680/U673","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":695},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":696},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":697},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":698},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]
[{"$f":"ROW()","v":699},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T694:T698)","v":0},{"$f":"SUM(U694:U698)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":700},"Closing Value"]
[{"$f":"ROW()","v":701},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T680+T687+T694","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":702},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":703},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":704},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":705},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]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T701:T705)","v":0},0,0,0,0,{"$f":"SUM(Y701:Y705)","v":0},0,0,0,0]
[{"$f":"ROW()","v":707}]
[{"$f":"ROW()","v":708}]
[{"$f":"ROW()","v":709}]
[{"$f":"ROW()","v":710}]
[{"$f":"ROW()","v":711}]
[{"$f":"ROW()","v":712}]
[{"$f":"ROW()","v":713}]
[{"$f":"ROW()","v":714}]
["2012 Capex"]
[{"$f":"ROW()","v":716},"Life"]
[{"$f":"ROW()","v":717},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"V717-1","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":718},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":719},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45,44,43]
[{"$f":"ROW()","v":720},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":721},null,"Non Depreciable"]
[{"$f":"ROW()","v":722}]
[{"$f":"ROW()","v":723},"Opening Value"]
[{"$f":"ROW()","v":724},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T745","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":725},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":728},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]
[{"$f":"ROW()","v":729},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U724:U728)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":730},"Capex"]
[{"$f":"ROW()","v":731},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U$276","v":0}]
[{"$f":"ROW()","v":732},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U$277","v":0}]
[{"$f":"ROW()","v":733},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U$278","v":0}]
[{"$f":"ROW()","v":734},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U$279","v":0}]
[{"$f":"ROW()","v":735},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U$280","v":0}]
[{"$f":"ROW()","v":736},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U731:U735)","v":0}]
[{"$f":"ROW()","v":737},"Depreciation"]
[{"$f":"ROW()","v":738},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V724/V717","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},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]
[{"$f":"ROW()","v":743},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V738:V742)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},"Closing Value"]
[{"$f":"ROW()","v":745},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U724+U731+U738","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":746},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":747},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":748},null,"Other 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]
[{"$f":"ROW()","v":749},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":750},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U745:U749)","v":0},0,0,0,{"$f":"SUM(Y745:Y749)","v":0},0,0,0,0]
[{"$f":"ROW()","v":751}]
[{"$f":"ROW()","v":752}]
[{"$f":"ROW()","v":753}]
[{"$f":"ROW()","v":754}]
[{"$f":"ROW()","v":755}]
[{"$f":"ROW()","v":756}]
[{"$f":"ROW()","v":757}]
[{"$f":"ROW()","v":758}]
["2013 Capex"]
[{"$f":"ROW()","v":760},"Life"]
[{"$f":"ROW()","v":761},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"W761-1","v":69},{"$f":"X761-1","v":68},67,66,65,64]
[{"$f":"ROW()","v":762},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},{"$f":"W762-1","v":29},28,27,26,25,24]
[{"$f":"ROW()","v":763},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},{"$f":"W763-1","v":49},48,47,46,45,44]
[{"$f":"ROW()","v":764},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"W764-1","v":29},28,27,26,25,24]
[{"$f":"ROW()","v":765},null,"Non Depreciable"]
[{"$f":"ROW()","v":766}]
[{"$f":"ROW()","v":767},"Opening Value"]
[{"$f":"ROW()","v":768},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U789","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":770},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":771},null,"Other 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]
[{"$f":"ROW()","v":772},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V768:V772)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":774},"Capex"]
[{"$f":"ROW()","v":775},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V$276","v":0}]
[{"$f":"ROW()","v":776},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V$277","v":0}]
[{"$f":"ROW()","v":777},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V$278","v":0}]
[{"$f":"ROW()","v":778},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V$279","v":0}]
[{"$f":"ROW()","v":779},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V$280","v":0}]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V775:V779)","v":0}]
[{"$f":"ROW()","v":781},"Depreciation"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W768/W761","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},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]
[{"$f":"ROW()","v":787},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W782:W786)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":788},"Closing Value"]
[{"$f":"ROW()","v":789},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V768+V775+V782","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":792},null,"Other 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]
[{"$f":"ROW()","v":793},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":794},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V789:V793)","v":0},0,0,{"$f":"SUM(Y789:Y793)","v":0},0,0,0,0]
[{"$f":"ROW()","v":795}]
[{"$f":"ROW()","v":796}]
[{"$f":"ROW()","v":797}]
[{"$f":"ROW()","v":798}]
[{"$f":"ROW()","v":799}]
[{"$f":"ROW()","v":800}]
[{"$f":"ROW()","v":801}]
[{"$f":"ROW()","v":802}]
["2014 Capex"]
[{"$f":"ROW()","v":804},"Life"]
[{"$f":"ROW()","v":805},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"X805-1","v":69},68,67,66,65]
[{"$f":"ROW()","v":806},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":807},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46,45]
[{"$f":"ROW()","v":808},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":809},null,"Non Depreciable"]
[{"$f":"ROW()","v":810}]
[{"$f":"ROW()","v":811},"Opening Value"]
[{"$f":"ROW()","v":812},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V833","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":816},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]
[{"$f":"ROW()","v":817},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W812:W816)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":818},"Capex"]
[{"$f":"ROW()","v":819},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W$276","v":0}]
[{"$f":"ROW()","v":820},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W$277","v":0}]
[{"$f":"ROW()","v":821},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W$278","v":0}]
[{"$f":"ROW()","v":822},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W$279","v":0}]
[{"$f":"ROW()","v":823},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W$280","v":0}]
[{"$f":"ROW()","v":824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W819:W823)","v":0}]
[{"$f":"ROW()","v":825},"Depreciation"]
[{"$f":"ROW()","v":826},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-X812/X805","v":0},{"$f":"-Y812/Y805","v":0},0,0,0,0]
[{"$f":"ROW()","v":827},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-X813/X806","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-X814/X807","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-X815/X808","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":830},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]
[{"$f":"ROW()","v":831},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X826:X830)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":832},"Closing Value"]
[{"$f":"ROW()","v":833},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W812+W819+W826","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":834},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":835},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":836},null,"Other 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]
[{"$f":"ROW()","v":837},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":838},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W833:W837)","v":0},0,{"$f":"SUM(Y833:Y837)","v":0},0,0,0,0]
[{"$f":"ROW()","v":839}]
[{"$f":"ROW()","v":840}]
[{"$f":"ROW()","v":841}]
[{"$f":"ROW()","v":842}]
[{"$f":"ROW()","v":843}]
[{"$f":"ROW()","v":844}]
[{"$f":"ROW()","v":845}]
["2015 Capex"]
[{"$f":"ROW()","v":847},"Life"]
[{"$f":"ROW()","v":848},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"Y848-1","v":69},68,67,66]
[{"$f":"ROW()","v":849},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28,27,26]
[{"$f":"ROW()","v":850},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47,46]
[{"$f":"ROW()","v":851},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26]
[{"$f":"ROW()","v":852},null,"Non Depreciable"]
[{"$f":"ROW()","v":853}]
[{"$f":"ROW()","v":854},"Opening Value"]
[{"$f":"ROW()","v":855},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W876","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":856},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":857},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":858},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":859},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]
[{"$f":"ROW()","v":860},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X855:X859)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":861},"Capex"]
[{"$f":"ROW()","v":862},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X$276","v":0}]
[{"$f":"ROW()","v":863},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X$277","v":0}]
[{"$f":"ROW()","v":864},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X$278","v":0}]
[{"$f":"ROW()","v":865},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!X$279","v":0}]
[{"$f":"ROW()","v":866},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!X$280","v":0}]
[{"$f":"ROW()","v":867},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X862:X866)","v":0},{"$f":"SUM(Y862:Y866)","v":0},{"$f":"SUM(Z862:Z866)","v":0},0,0,0]
[{"$f":"ROW()","v":868},"Depreciation"]
[{"$f":"ROW()","v":869},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":870},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":872},null,"Other 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]
[{"$f":"ROW()","v":873},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y869:Y873)","v":0},{"$f":"SUM(Z869:Z873)","v":0},0,0,0]
[{"$f":"ROW()","v":875},"Closing Value"]
[{"$f":"ROW()","v":876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X855+X862+X869","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":879},null,"Other 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]
[{"$f":"ROW()","v":880},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":881},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X876:X880)","v":0},{"$f":"SUM(Y876:Y880)","v":0},0,0,0,0]
[{"$f":"ROW()","v":882}]
[{"$f":"ROW()","v":883}]
[{"$f":"ROW()","v":884}]
[{"$f":"ROW()","v":885}]
[{"$f":"ROW()","v":886}]
[{"$f":"ROW()","v":887}]
[{"$f":"ROW()","v":888}]
[{"$f":"ROW()","v":889}]
[{"$f":"ROW()","v":890}]
["2016 Capex"]
[{"$f":"ROW()","v":892},"Life"]
[{"$f":"ROW()","v":893},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"Z893-1","v":69},68,67]
[{"$f":"ROW()","v":894},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28,27]
[{"$f":"ROW()","v":895},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":50},49,48,47]
[{"$f":"ROW()","v":896},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,{"$f":"Inputs!$D$63","v":30},29,28,27]
[{"$f":"ROW()","v":897},null,"Non Depreciable"]
[{"$f":"ROW()","v":898}]
[{"$f":"ROW()","v":899},"Opening Value"]
[{"$f":"ROW()","v":900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X921","v":0},0,0,0,0]
[{"$f":"ROW()","v":901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":904},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]
[{"$f":"ROW()","v":905},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y900:Y904)","v":0},0,0,0,0]
[{"$f":"ROW()","v":906},"Capex"]
[{"$f":"ROW()","v":907},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!Y$276","v":0}]
[{"$f":"ROW()","v":908},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!Y$277","v":0}]
[{"$f":"ROW()","v":909},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!Y$278","v":0}]
[{"$f":"ROW()","v":910},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!Y$279","v":0}]
[{"$f":"ROW()","v":911},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!Y$280","v":0}]
[{"$f":"ROW()","v":912},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y907:Y911)","v":0},{"$f":"SUM(Z907:Z911)","v":0},0,0,0]
[{"$f":"ROW()","v":913},"Depreciation"]
[{"$f":"ROW()","v":914},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":915},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":917},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":918},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]
[{"$f":"ROW()","v":919},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z914:Z918)","v":0},0,0,0]
[{"$f":"ROW()","v":920},"Closing Value"]
[{"$f":"ROW()","v":921},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y900+Y907+Y914","v":0},0,0,0,0]
[{"$f":"ROW()","v":922},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,"Other 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]
[{"$f":"ROW()","v":925},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":926},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y921:Y925)","v":0},0,0,0,0]
[{"$f":"ROW()","v":927}]
[{"$f":"ROW()","v":928}]
[{"$f":"ROW()","v":929}]
[{"$f":"ROW()","v":930}]
[{"$f":"ROW()","v":931}]
[{"$f":"ROW()","v":932}]
[{"$f":"ROW()","v":933}]
[{"$f":"ROW()","v":934}]
["2017 Capex"]
[{"$f":"ROW()","v":936},"Life"]
[{"$f":"ROW()","v":937},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"AA937-1","v":69},68]
[{"$f":"ROW()","v":938},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29,28]
[{"$f":"ROW()","v":939},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,{"$f":"Inputs!$D$62","v":50},49,48]
[{"$f":"ROW()","v":940},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,{"$f":"Inputs!$D$63","v":30},29,28]
[{"$f":"ROW()","v":941},null,"Non Depreciable"]
[{"$f":"ROW()","v":942}]
[{"$f":"ROW()","v":943},"Opening Value"]
[{"$f":"ROW()","v":944},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y965","v":0},0,0,0]
[{"$f":"ROW()","v":945},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":946},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":947},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":948},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]
[{"$f":"ROW()","v":949},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z944:Z948)","v":0},0,0,0]
[{"$f":"ROW()","v":950},"Capex"]
[{"$f":"ROW()","v":951},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!Z$276","v":0}]
[{"$f":"ROW()","v":952},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!Z$277","v":0}]
[{"$f":"ROW()","v":953},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!Z$278","v":0}]
[{"$f":"ROW()","v":954},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!Z$279","v":0}]
[{"$f":"ROW()","v":955},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!Z$280","v":0}]
[{"$f":"ROW()","v":956},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z951:Z955)","v":0},{"$f":"SUM(AA951:AA955)","v":0},0,0]
[{"$f":"ROW()","v":957},"Depreciation"]
[{"$f":"ROW()","v":958},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,0,0,0]
[{"$f":"ROW()","v":959},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":960},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,0,0,0]
[{"$f":"ROW()","v":961},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":962},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]
[{"$f":"ROW()","v":963},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA958:AA962)","v":0},0,0]
[{"$f":"ROW()","v":964},"Closing Value"]
[{"$f":"ROW()","v":965},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z944+Z951+Z958","v":0},0,0,0]
[{"$f":"ROW()","v":966},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":967},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":968},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,0,0,0,0]
[{"$f":"ROW()","v":969},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":970},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z965:Z969)","v":0},0,0,0]
[{"$f":"ROW()","v":971}]
[{"$f":"ROW()","v":972}]
[{"$f":"ROW()","v":973}]
[{"$f":"ROW()","v":974}]
[{"$f":"ROW()","v":975}]
[{"$f":"ROW()","v":976}]
[{"$f":"ROW()","v":977}]
[{"$f":"ROW()","v":978}]
["2018 Capex"]
[{"$f":"ROW()","v":980},"Life"]
[{"$f":"ROW()","v":981},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70},{"$f":"AB981-1","v":69}]
[{"$f":"ROW()","v":982},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":30},29]
[{"$f":"ROW()","v":983},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,{"$f":"Inputs!$D$62","v":50},49]
[{"$f":"ROW()","v":984},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,{"$f":"Inputs!$D$63","v":30},29]
[{"$f":"ROW()","v":985},null,"Non Depreciable"]
[{"$f":"ROW()","v":986}]
[{"$f":"ROW()","v":987},"Opening Value"]
[{"$f":"ROW()","v":988},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1009","v":0},0,0]
[{"$f":"ROW()","v":989},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":990},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,0,0,0]
[{"$f":"ROW()","v":991},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":992},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]
[{"$f":"ROW()","v":993},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA988:AA992)","v":0},0,0]
[{"$f":"ROW()","v":994},"Capex"]
[{"$f":"ROW()","v":995},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!AA$276","v":0}]
[{"$f":"ROW()","v":996},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!AA$277","v":0}]
[{"$f":"ROW()","v":997},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!AA$278","v":0}]
[{"$f":"ROW()","v":998},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!AA$279","v":0}]
[{"$f":"ROW()","v":999},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!AA$280","v":0}]
[{"$f":"ROW()","v":1000},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,{"$f":"SUM(AA995:AA999)","v":0},{"$f":"SUM(AB995:AB999)","v":0},0]
[{"$f":"ROW()","v":1001},"Depreciation"]
[{"$f":"ROW()","v":1002},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,0]
[{"$f":"ROW()","v":1003},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1004},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]
[{"$f":"ROW()","v":1005},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1006},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]
[{"$f":"ROW()","v":1007},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1002:AC1006)","v":0}]
[{"$f":"ROW()","v":1008},"Closing Value"]
[{"$f":"ROW()","v":1009},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,{"$f":"AA988+AA995+AA1002","v":0},0,0]
[{"$f":"ROW()","v":1010},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,0,0,0]
[{"$f":"ROW()","v":1011},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1012},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,0,0,0]
[{"$f":"ROW()","v":1013},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1014},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,{"$f":"SUM(AA1009:AA1013)","v":0},0,0]
[{"$f":"ROW()","v":1015}]
[{"$f":"ROW()","v":1016}]
[{"$f":"ROW()","v":1017}]
[{"$f":"ROW()","v":1018}]
[{"$f":"ROW()","v":1019}]
[{"$f":"ROW()","v":1020}]
[{"$f":"ROW()","v":1021}]
[{"$f":"ROW()","v":1022}]
["2019 Capex"]
[{"$f":"ROW()","v":1024},"Life"]
[{"$f":"ROW()","v":1025},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":70}]
[{"$f":"ROW()","v":1026},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,{"$f":"Inputs!$D$61","v":30}]
[{"$f":"ROW()","v":1027},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,{"$f":"Inputs!$D$62","v":50}]
[{"$f":"ROW()","v":1028},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,{"$f":"Inputs!$D$63","v":30}]
[{"$f":"ROW()","v":1029},null,"Non Depreciable"]
[{"$f":"ROW()","v":1030}]
[{"$f":"ROW()","v":1031},"Opening Value"]
[{"$f":"ROW()","v":1032},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1053","v":0},0]
[{"$f":"ROW()","v":1033},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1034},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,0,0]
[{"$f":"ROW()","v":1035},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1036},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]
[{"$f":"ROW()","v":1037},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1032:AB1036)","v":0},0]
[{"$f":"ROW()","v":1038},"Capex"]
[{"$f":"ROW()","v":1039},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!AB$276","v":0}]
[{"$f":"ROW()","v":1040},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!AB$277","v":0}]
[{"$f":"ROW()","v":1041},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!AB$278","v":0}]
[{"$f":"ROW()","v":1042},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!AB$279","v":0}]
[{"$f":"ROW()","v":1043},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!AB$280","v":0}]
[{"$f":"ROW()","v":1044},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,{"$f":"SUM(AB1039:AB1043)","v":0},{"$f":"SUM(AC1039:AC1043)","v":0}]
[{"$f":"ROW()","v":1045},"Depreciation"]
[{"$f":"ROW()","v":1046},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,0]
[{"$f":"ROW()","v":1047},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1048},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]
[{"$f":"ROW()","v":1049},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1050},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]
[{"$f":"ROW()","v":1051},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1046:AC1050)","v":0}]
[{"$f":"ROW()","v":1052},"Closing Value"]
[{"$f":"ROW()","v":1053},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,{"$f":"AB1032+AB1039+AB1046","v":0},0]
[{"$f":"ROW()","v":1054},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,0,0]
[{"$f":"ROW()","v":1055},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1056},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,0,0]
[{"$f":"ROW()","v":1057},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1058},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,{"$f":"SUM(AB1053:AB1057)","v":0},0]
[{"$f":"ROW()","v":1059}]
[{"$f":"ROW()","v":1060}]
[{"$f":"ROW()","v":1061}]
[{"$f":"ROW()","v":1062}]
[{"$f":"ROW()","v":1063}]
[{"$f":"ROW()","v":1064}]
[{"$f":"ROW()","v":1065}]
[{"$f":"ROW()","v":1066}]
["2020 Capex"]
[{"$f":"ROW()","v":1068},"Life"]
[{"$f":"ROW()","v":1069},null,"Pipeline"]
[{"$f":"ROW()","v":1070},null,"Compression"]
[{"$f":"ROW()","v":1071},null,"Metering"]
[{"$f":"ROW()","v":1072},null,"Other Depreciable"]
[{"$f":"ROW()","v":1073},null,"Non Depreciable"]
[{"$f":"ROW()","v":1074}]
[{"$f":"ROW()","v":1075},"Opening Value"]
[{"$f":"ROW()","v":1076},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,{"$f":"AB1097","v":0}]
[{"$f":"ROW()","v":1077},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]
[{"$f":"ROW()","v":1078},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1079},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]
[{"$f":"ROW()","v":1080},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1081},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,{"$f":"SUM(AC1076:AC1080)","v":0}]
[{"$f":"ROW()","v":1082},"Capex"]
[{"$f":"ROW()","v":1083},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$276","v":0}]
[{"$f":"ROW()","v":1084},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!AC$277","v":0}]
[{"$f":"ROW()","v":1085},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!AC$278","v":0}]
[{"$f":"ROW()","v":1086},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$279","v":0}]
[{"$f":"ROW()","v":1087},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!AC$280","v":0}]
[{"$f":"ROW()","v":1088},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,{"$f":"SUM(AC1083:AC1087)","v":0}]
[{"$f":"ROW()","v":1089},"Depreciation"]
[{"$f":"ROW()","v":1090},null,"Pipeline"]
[{"$f":"ROW()","v":1091},null,"Compression"]
[{"$f":"ROW()","v":1092},null,"Metering"]
[{"$f":"ROW()","v":1093},null,"Other Depreciable"]
[{"$f":"ROW()","v":1094},null,"Non Depreciable"]
[{"$f":"ROW()","v":1095},null,"Total"]
[{"$f":"ROW()","v":1096},"Closing Value"]
[{"$f":"ROW()","v":1097},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,{"$f":"AC1076+AC1083+AC1090","v":0}]
[{"$f":"ROW()","v":1098},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]
[{"$f":"ROW()","v":1099},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1100},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]
[{"$f":"ROW()","v":1101},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1102},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,{"$f":"SUM(AC1097:AC1101)","v":0}]
[{"$f":"ROW()","v":1103}]
[{"$f":"ROW()","v":1104}]
[{"$f":"ROW()","v":1105}]
[{"$f":"ROW()","v":1106}]
[{"$f":"ROW()","v":1107}]
[{"$f":"ROW()","v":1108}]
[{"$f":"ROW()","v":1109}]
[{"$f":"ROW()","v":1110}]

{"sheet":"Tax_Asset","index":8,"n_rows":1433,"n_cols":29,"rows_kept":1433,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, June 2016 [Final Decision]"}]
["Tax_Asset"]
["Ref.",{"$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},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$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$5","v":"AA4"}]
["Year",null,null,null,null,{"$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$6","v":2020}]
["Days",null,null,null,null,{"$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$7","v":366}]
["Project Year",null,null,null,null,{"$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$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2015 $ to nominal $)"},null,null,{"$f":"Inputs!F28","v":0.63686972154002475},{"$f":"Inputs!G28","v":0.63686972154002475},{"$f":"Inputs!H28","v":0.63686972154002475},{"$f":"Inputs!I28","v":0.67381945558586032},{"$f":"Inputs!J28","v":0.69486027636196102},{"$f":"Inputs!K28","v":0.71590109713806183},{"$f":"Inputs!L28","v":0.7328363919090698},{"$f":"Inputs!M28","v":0.75182444968262407},{"$f":"Inputs!N28","v":0.77286527045872466},{"$f":"Inputs!O28","v":0.7980116172399182},{"$f":"Inputs!P28","v":0.82161839176920193},{"$f":"Inputs!Q28","v":0.85189664605676152},{"$f":"Inputs!R28","v":0.8698583223290427},{"$f":"Inputs!S28","v":0.89295190610768982},{"$f":"Inputs!T28","v":0.92066420664206639},{"$f":"Inputs!U28","v":0.94095940959409585},{"$f":"Inputs!V28","v":0.96678966789667886},{"$f":"Inputs!W28","v":0.98339483394833938},{"$f":"Inputs!X28","v":1},{"$f":"Inputs!Y28","v":1.0143},{"$f":"Inputs!Z28","v":1.02880449},{"$f":"Inputs!AA28","v":1.0435163942069998},{"$f":"Inputs!AB28","v":1.05843867864416},{"$f":"Inputs!AC28","v":1.0735743517487715}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2015 $)"},null,null,{"$f":"Inputs!F29","v":1.5701798439748151},{"$f":"Inputs!G29","v":1.5701798439748151},{"$f":"Inputs!H29","v":1.5701798439748151},{"$f":"Inputs!I29","v":1.4840770650211312},{"$f":"Inputs!J29","v":1.4391382469518059},{"$f":"Inputs!K29","v":1.3968409938155879},{"$f":"Inputs!L29","v":1.3645610548828746},{"$f":"Inputs!M29","v":1.3300977381383925},{"$f":"Inputs!N29","v":1.2938865779367499},{"$f":"Inputs!O29","v":1.2531145893072317},{"$f":"Inputs!P29","v":1.2171100477031516},{"$f":"Inputs!Q29","v":1.1738513170920155},{"$f":"Inputs!R29","v":1.149612499334953},{"$f":"Inputs!S29","v":1.1198811415935319},{"$f":"Inputs!T29","v":1.0861723446893787},{"$f":"Inputs!U29","v":1.0627450980392157},{"$f":"Inputs!V29","v":1.0343511450381679},{"$f":"Inputs!W29","v":1.0168855534709194},{"$f":"Inputs!X29","v":1},{"$f":"Inputs!Y29","v":0.98590160701961949},{"$f":"Inputs!Z29","v":0.97200197872386818},{"$f":"Inputs!AA29","v":0.95829831285011169},{"$f":"Inputs!AB29","v":0.9447878466431151},{"$f":"Inputs!AC29","v":0.93146785629805295}]
["DBNGP Asset Account Summary [m$ OD]"]
["All Tax Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP and Shippers' Financed Capex"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,{"$f":"G22+G29","v":0},{"$f":"H22+H29","v":0},{"$f":"I22+I29","v":1549.9999999999998},{"$f":"J22+J29","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,409.37062779402396,603.93653297201149,457.22395881640648,1063.069390358638,1011.2556715920307,1577.1316865631022,1637.5796877046453,1576.1479150187954,1502.807224693415,1419.9069933029866,1346.0882485297159,1275.0454507354948,1200.8557584907292,1119.1479853137275,1037.9733426910093]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,{"$f":"G23+G30","v":0},0,{"$f":"I23+I30","v":5.0594982414987779},3.2674119600000004,1.2552523400000002,0.77395160000000007,3.3767054100000005,54.762249249999996,396.83198636999998,12.97804318,628.42845722999994,1.2817655700000001,618.86641092000002,146.28134829208327,30.768892571582118,20.774203834611111,12.315252983736002,22.4612722,25.650648226523433,23.832332461905004,17.567413600720261,19.009599011658715,23.291152391565966]
[{"$f":"ROW()","v":18},null,"Redundant & Disposed Asset",null,null,null,{"$f":"G24+G31","v":0},0,0,0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495237,-0.75993126971457947,-2.180727113956201,-0.77966537558071036,0,0,0,0,0]
[{"$f":"ROW()","v":19},null,"Depreciation",null,null,null,{"$f":"G25+G32","v":0},0,-200.16902758579997,-199.09023882629879,-201.25860738696667,-201.32733610146667,-201.22679686496667,-200.10898514963245,-202.71750483113246,-160.52307085651361,-23.092039450271571,-53.700073243877235,-53.803611410470985,-82.001958149557552,-92.5615224299396,-93.813994731227254,-93.482161963967101,-95.875633554070362,-97.063938290572864,-98.387513563502566,-99.635453361982542,-100.53906185025413,-101.40021997563136]
[{"$f":"ROW()","v":20},null,"Closing Value",null,null,{"$f":"F26+F33","v":0},0,1549.9999999999998,1354.8904706556987,1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,409.2862978302922,603.48510933289151,456.35927885447126,1062.5351283150733,1010.5687632503045,1576.3073965530307,1636.9902268970131,1575.4157788305729,1502.3481928524643,1419.4595885992283,1345.7129665733351,1274.6749584656668,1200.490269633897,1118.7877187294671,1037.6185224751321,959.86427510694386]
[{"$f":"ROW()","v":21},"Shippers'  Asset Account"]
[{"$f":"ROW()","v":22},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,{"$f":"Shippers_Asset!I18*I$11","v":0},{"$f":"Shippers_Asset!J18*J$11","v":0},{"$f":"Shippers_Asset!K18*K$11","v":0},{"$f":"Shippers_Asset!L18*L$11","v":0},{"$f":"Shippers_Asset!M18*M$11","v":0},{"$f":"Shippers_Asset!N18*N$11","v":0},{"$f":"Shippers_Asset!O18*O$11","v":2.6761855837317396},{"$f":"Shippers_Asset!P18*P$11","v":15.711505352851777},{"$f":"Shippers_Asset!Q18*Q$11","v":24.328283674786977},{"$f":"Shippers_Asset!R18*R$11","v":25.873547538351765},{"$f":"Shippers_Asset!S18*S$11","v":26.560455880077917},{"$f":"Shippers_Asset!T18*T$11","v":27.384745890149301},{"$f":"Shippers_Asset!U18*U$11","v":27.329546535673757},{"$f":"Shippers_Asset!V18*V$11","v":27.402811616331345},{"$f":"Shippers_Asset!W18*W$11","v":27.184885691862387},{"$f":"Shippers_Asset!X18*X$11","v":26.943705493008785},{"$f":"Shippers_Asset!Y18*Y$11","v":26.618775409585229},{"$f":"Shippers_Asset!Z18*Z$11","v":26.279042607439496},{"$f":"Shippers_Asset!AA18*AA$11","v":25.924150173768886},{"$f":"Shippers_Asset!AB18*AB$11","v":25.553734015072507},{"$f":"Shippers_Asset!AC18*AC$11","v":25.167422724768375}]
[{"$f":"ROW()","v":23},null,"Capex",null,null,null,null,null,{"$f":"Shippers_Asset!I19*I$11","v":0},{"$f":"Shippers_Asset!J19*J$11","v":0},{"$f":"Shippers_Asset!K19*K$11","v":0},{"$f":"Shippers_Asset!L19*L$11","v":0},{"$f":"Shippers_Asset!M19*M$11","v":0},{"$f":"Shippers_Asset!N19*N$11","v":2.59185562},{"$f":"Shippers_Asset!O19*O$11","v":12.583896130000001},{"$f":"Shippers_Asset!P19*P$11","v":7.7520983599999997},{"$f":"Shippers_Asset!Q19*Q$11","v":1.0110018199999997},{"$f":"Shippers_Asset!R19*R$11","v":0},{"$f":"Shippers_Asset!S19*S$11","v":0},{"$f":"Shippers_Asset!T19*T$11","v":0},{"$f":"Shippers_Asset!U19*U$11","v":0},{"$f":"Shippers_Asset!V19*V$11","v":0},{"$f":"Shippers_Asset!W19*W$11","v":0},{"$f":"Shippers_Asset!X19*X$11","v":0},{"$f":"Shippers_Asset!Y19*Y$11","v":0},{"$f":"Shippers_Asset!Z19*Z$11","v":0},{"$f":"Shippers_Asset!AA19*AA$11","v":0},{"$f":"Shippers_Asset!AB19*AB$11","v":0},{"$f":"Shippers_Asset!AC19*AC$11","v":0}]
[{"$f":"ROW()","v":24},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"Shippers_Asset!I20*I$11","v":0},{"$f":"Shippers_Asset!J20*J$11","v":0},{"$f":"Shippers_Asset!K20*K$11","v":0},{"$f":"Shippers_Asset!L20*L$11","v":0},{"$f":"Shippers_Asset!M20*M$11","v":0},{"$f":"Shippers_Asset!N20*N$11","v":0},{"$f":"Shippers_Asset!O20*O$11","v":0},{"$f":"Shippers_Asset!P20*P$11","v":0},{"$f":"Shippers_Asset!Q20*Q$11","v":0},{"$f":"Shippers_Asset!R20*R$11","v":0},{"$f":"Shippers_Asset!S20*S$11","v":0},{"$f":"Shippers_Asset!T20*T$11","v":0},{"$f":"Shippers_Asset!U20*U$11","v":0},{"$f":"Shippers_Asset!V20*V$11","v":0},{"$f":"Shippers_Asset!W20*W$11","v":0},{"$f":"Shippers_Asset!X20*X$11","v":0},{"$f":"Shippers_Asset!Y20*Y$11","v":0},{"$f":"Shippers_Asset!Z20*Z$11","v":0},{"$f":"Shippers_Asset!AA20*AA$11","v":0},{"$f":"Shippers_Asset!AB20*AB$11","v":0},{"$f":"Shippers_Asset!AC20*AC$11","v":0}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,{"$f":"Shippers_Asset!I21*I$11","v":0},{"$f":"Shippers_Asset!J21*J$11","v":0},{"$f":"Shippers_Asset!K21*K$11","v":0},{"$f":"Shippers_Asset!L21*L$11","v":0},{"$f":"Shippers_Asset!M21*M$11","v":0},{"$f":"Shippers_Asset!N21*N$11","v":0},{"$f":"Shippers_Asset!O21*O$11","v":0},{"$f":"Shippers_Asset!P21*P$11","v":0},{"$f":"Shippers_Asset!Q21*Q$11","v":0},{"$f":"Shippers_Asset!R21*R$11","v":0},{"$f":"Shippers_Asset!S21*S$11","v":0},{"$f":"Shippers_Asset!T21*T$11","v":-0.64466016210772148},{"$f":"Shippers_Asset!U21*U$11","v":-0.65887110756500589},{"$f":"Shippers_Asset!V21*V$11","v":-0.67695776541973152},{"$f":"Shippers_Asset!W21*W$11","v":-0.68858490261205518},{"$f":"Shippers_Asset!X21*X$11","v":-0.70021203980437885},{"$f":"Shippers_Asset!Y21*Y$11","v":-0.71022507197358131},{"$f":"Shippers_Asset!Z21*Z$11","v":-0.72038129050280342},{"$f":"Shippers_Asset!AA21*AA$11","v":-0.73068274295699343},{"$f":"Shippers_Asset!AB21*AB$11","v":-0.74113150618127854},{"$f":"Shippers_Asset!AC21*AC$11","v":-0.75172968671967078}]
[{"$f":"ROW()","v":26},null,"Closing Value",null,null,null,null,null,{"$f":"Shippers_Asset!I22*I$11","v":0},{"$f":"Shippers_Asset!J22*J$11","v":0},{"$f":"Shippers_Asset!K22*K$11","v":0},{"$f":"Shippers_Asset!L22*L$11","v":0},{"$f":"Shippers_Asset!M22*M$11","v":0},{"$f":"Shippers_Asset!N22*N$11","v":2.59185562},{"$f":"Shippers_Asset!O22*O$11","v":15.260081713731738},{"$f":"Shippers_Asset!P22*P$11","v":23.463603712851775},{"$f":"Shippers_Asset!Q22*Q$11","v":25.339285494786978},{"$f":"Shippers_Asset!R22*R$11","v":25.873547538351765},{"$f":"Shippers_Asset!S22*S$11","v":26.560455880077917},{"$f":"Shippers_Asset!T22*T$11","v":26.740085728041578},{"$f":"Shippers_Asset!U22*U$11","v":26.670675428108751},{"$f":"Shippers_Asset!V22*V$11","v":26.725853850911616},{"$f":"Shippers_Asset!W22*W$11","v":26.496300789250334},{"$f":"Shippers_Asset!X22*X$11","v":26.243493453204408},{"$f":"Shippers_Asset!Y22*Y$11","v":25.908550337611651},{"$f":"Shippers_Asset!Z22*Z$11","v":25.558661316936696},{"$f":"Shippers_Asset!AA22*AA$11","v":25.193467430811893},{"$f":"Shippers_Asset!AB22*AB$11","v":24.812602508891228},{"$f":"Shippers_Asset!AC22*AC$11","v":24.415693038048705}]
["DBNGP and BEP Tax Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,{"$f":"G35+G42","v":0},0,{"$f":"I35+I42","v":1549.9999999999998},1354.8904706556987,1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029221,588.22502761915973,432.89567514161951,1037.1958428202863,984.69521571195276,1549.7469406729529,1610.2501411689716,1548.7451034024641,1475.6223390015527,{"$f":"X35+X42","v":1392.9632878099778},{"$f":"Y35+Y42","v":1319.4694731201307},1248.7664081280552,1174.9316083169604,1093.5942512986551,1012.8059199662409]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,{"$f":"G36+G43","v":0},0,5.0594982414987779,3.2674119600000004,1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745540999989,1.2817655700000001,618.86641092000002,146.28134829208327,30.768892571582118,20.774203834611111,12.315252983736002,{"$f":"X36+X43","v":22.4612722},25.650648226523433,23.832332461905004,17.567413600720261,19.009599011658715,23.291152391565966]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,{"$f":"G37+G44","v":0},0,0,0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495237,-0.75993126971457947,-2.180727113956201,{"$f":"X37+X44","v":-0.77966537558071036},0,0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,{"$f":"G38+G45","v":0},0,-200.16902758579997,-199.09023882629879,-201.25860738696667,-201.32733610146667,-201.22679686496667,-200.10898514963245,-202.71750483113246,-160.52307085651361,-23.092039450271571,-53.700073243877235,-53.803611410470985,-81.357297987449826,-91.902651322374595,-93.137036965807525,-92.793577061355052,{"$f":"X38+X45","v":-95.175421514265977},-96.353713218599282,-97.667132272999766,-98.904770619025555,-99.797930344072853,-100.64849028891169]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,{"$f":"F39+F47","v":0},0,1549.9999999999998,{"$f":"I39+I47","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029221,588.22502761915973,432.89567514161951,1037.1958428202863,984.69521571195276,1549.7469406729529,1610.2501411689716,1548.7451034024641,1475.6223390015527,1392.9632878099778,1319.4694731201307,1248.7664081280552,1174.9316083169604,1093.5942512986551,1012.8059199662409,935.44858206889512]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T108","v":0},{"$f":"U108","v":19.443280140228701},{"$f":"V108","v":18.471116133217265},17.498952126205829,16.526788119194393,15.554624112182958,14.582460105171524,13.61029609816009,12.638132091148655,11.665968084137221]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T109","v":19.443280140228701},{"$f":"U109","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T110","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.97216400701143502,-0.97216400701143502,-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,-0.97216400701143502,-0.97216400701143502,-0.97216400701143513]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":19.443280140228701},{"$f":"SUM(U35:U38)","v":18.471116133217265},{"$f":"SUM(V35:V38)","v":17.498952126205829},{"$f":"SUM(W35:W38)","v":16.526788119194393},{"$f":"SUM(X35:X38)","v":15.554624112182958},{"$f":"SUM(Y35:Y38)","v":14.582460105171524},13.61029609816009,12.638132091148655,11.665968084137221,10.693804077125787]
["DBNGP Tax Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,{"$f":"F47","v":0},{"$f":"G47","v":0},{"$f":"H47","v":1549.9999999999998},{"$f":"I47","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029221,588.22502761915973,432.89567514161951,1037.1958428202863,984.69521571195276,1549.7469406729529,1590.8068610287428,1530.2739872692468,1458.123386875347,1376.4364996907834,1303.9148490079479,1234.1839480228837,1161.3213122188004,1080.9561192075064,1001.1399518821037]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,{"$f":"G182","v":0},0,5.0594982414987779,3.2674119600000004,1.2552523400000002,{"$f":"L182","v":0.77395160000000007},{"$f":"M182","v":3.3767054100000005},52.17039363,384.24809023999995,5.2259448199999996,627.41745540999989,1.2817655700000001,618.86641092000002,126.83806815185457,30.768892571582118,20.774203834611111,12.315252983736002,22.4612722,25.650648226523433,23.832332461905004,17.567413600720261,19.009599011658715,23.291152391565966]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,{"$f":"G139+G190","v":0},0,0,0,0,0,0,{"$f":"N139+N190","v":-6.0277790560752287},{"$f":"O139+O190","v":0},-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495237,-0.75993126971457947,-2.180727113956201,-0.77966537558071036,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,{"$f":"G147+G198","v":0},0,-200.16902758579997,-199.09023882629879,{"$f":"K147+K198","v":-201.25860738696667},{"$f":"L147+L198","v":-201.32733610146667},-201.22679686496667,-200.10898514963245,-202.71750483113246,-160.52307085651361,-23.092039450271571,-53.700073243877235,-53.803611410470985,-81.357297987449826,-90.930487315363166,-92.164872958796096,-91.821413054343623,-94.203257507254548,-95.381549211587853,-96.694968265988336,-97.932606612014126,-98.825766337061424,-99.676326281900259]
[{"$f":"ROW()","v":46},null,"Adjustment -- for negative capex",null,null,null,null,null,{"$f":"(I155-(I131+I139+I147)) + (I206-(I174+I182+I190+I198))","v":0},0,0,1.7763568394002505E-15,0,0,0,{"$f":"(P155-(P131+P139+P147)) + (P206-(P174+P182+P190+P198))","v":5.6843418860808015E-14},{"$f":"(Q155-(Q131+Q139+Q147)) + (Q206-(Q174+Q182+Q190+Q198))","v":2.2737367544323206E-13},-2.2737367544323206E-13,0,4.5474735088646412E-13,0,-2.2737367544323206E-13,2.2737367544323206E-13,-2.2737367544323206E-13,2.2737367544323206E-13,0,-2.2737367544323206E-13,-1.1368683772161603E-13,-1.1368683772161603E-13]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,{"$f":"F155+F206","v":0},{"$f":"G155+G206","v":0},1549.9999999999998,{"$f":"SUM(I42:I46)","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029221,588.22502761915973,{"$f":"SUM(P42:P46)","v":432.89567514161951},{"$f":"SUM(Q42:Q46)","v":1037.1958428202863},984.69521571195276,1549.7469406729529,1590.8068610287428,1530.2739872692468,1458.123386875347,1376.4364996907834,1303.9148490079479,1234.1839480228837,1161.3213122188004,1080.9561192075064,1001.1399518821037,924.75477799176929]
[{"$f":"ROW()","v":48},null,null,null,"Check",null,{"$f":"IF(ROUND(G47-G155-G206,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK",{"$f":"IF(ROUND(I47-I155-I206,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J47-J155-J206,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation"]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,{"$f":"I47-(I155+I206)","v":0}]
["DBNGP Asset Account [m$ OD]"]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,{"$f":"F88","v":0},{"$f":"G88","v":0},{"$f":"H88","v":1263.1466763899991},{"$f":"I88","v":1100.3254490592992},935.96605835059938,771.63900561689945,607.24483775819954,443.47187470249963,286.48022677679973,351.56383808709984,226.94513361849999,708.40319222899996,671.76731359649989,1125.091334944,1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183416,876.09789161255105,{"$f":"Y88","v":815.26368960155457},753.07638810635433,689.9091345493116,630.63724818572746]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,0,0,211.6036807782983,182.09919821861828,157.91371850594072,130.42220542826195,102.72841355258315,75.447685256904379,86.646844444750869,212.13507083867074,184.39453859099999,301.3892269035,285.21548755800001,321.30266535250001,331.41194438902932,319.47761344307878,304.38561121125258,286.5206755287644,269.92053482577745,264.45795342140173,258.15199277953008,247.53045903118382,234.80455928587355]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,0,0,17.353155850315368,15.668938789774369,13.87834266323337,11.870102520025707,9.4482649468180426,8.760488033610379,6.2590492317360464,3.7576104298617157,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.692408618969012,15.242299452204934,14.734142718561181,13.966391879550343]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,0,0,47.658237641387068,46.558635248006745,41.071274929626426,34.894725837246106,28.85113864336579,22.742515452985472,19.164244117886106,12.74427531440795,9.5474313409999993,14.202060579999999,13.944786904999999,84.340000940000024,130.46982252954805,129.37801177000995,131.21678342667633,130.79226204177857,133.8128593361804,127.7213051623319,121.80204066208456,115.73379168982343,108.68316131232594]
[{"$f":"ROW()","v":60},null,"Non Depreciable",null,null,null,0,0,10.238249339999999,10.238249339999999,10.238249339999999,10.238249339999999,10.238249339999999,10.238249339999999,8.1440776391194216,8.0242329491194209,10.058273729119422,11.473726059119421,12.135019269119422,12.801081419119424,12.784772575786757,12.778384121616643,13.045022082661301,13.045620108625901,13.0426489986259,13.048591218625898,13.048591218625898,13.048591218625898,13.048591218625898]
[{"$f":"ROW()","v":61},null,"Cost of Raising Equity",null,null,null,0,0,0,{"$f":"I93","v":0},{"$f":"J93","v":0},{"$f":"K93","v":0},{"$f":"L93","v":0},{"$f":"M93","v":0},{"$f":"N93","v":0},{"$f":"O93","v":0},{"$f":"P93","v":0},{"$f":"Q93","v":0},{"$f":"R93","v":0},{"$f":"S93","v":0},{"$f":"T93","v":0},{"$f":"U93","v":0},{"$f":"V93","v":0},{"$f":"W93","v":0},{"$f":"X93","v":0},{"$f":"Y93","v":2.9023352447914838E-14},{"$f":"Z93","v":3.6277650050002407E-14},{"$f":"AA93","v":4.3867342153740129E-14},{"$f":"AB93","v":4.2872679779331947E-14}]
[{"$f":"ROW()","v":62},null,"Total",null,null,null,{"$f":"SUM(G56:G61)","v":0},0,{"$f":"SUM(I56:I61)","v":1549.9999999999998},{"$f":"SUM(J56:J61)","v":1354.8904706556987},1159.0676437893999,959.06428874243329,758.51090424096651,560.66081278599995,406.69444221029215,588.22502761915973,432.89567514161945,1037.1958428202861,984.69521571195264,1549.7469406729526,1590.8068610287423,1530.2739872692466,1458.1233868753466,1376.436499690783,1303.9148490079476,1234.1839480228832,1161.3213122187999,1080.9561192075059,1001.1399518821032]
[{"$f":"ROW()","v":63},"Capex",null,null,"Check",{"$f":"IF(ROUND(F62-F131-F174,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(G62-G131-G174,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK",{"$f":"IF(ROUND(I62-I131-I174,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J62-J131-J174,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":64},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I474*I$11","v":1.3878405999999996},{"$f":"Inputs!J474*J$11","v":3.0096500000000002E-2},{"$f":"Inputs!K474*K$11","v":6.3939300000000004E-2},{"$f":"Inputs!L474*L$11","v":2.1140000000000001E-5},{"$f":"Inputs!M474*M$11","v":0.62122699999999997},{"$f":"Inputs!N474*N$11","v":7.4336034800000004},{"$f":"Inputs!O474*O$11","v":229.88054288999999},{"$f":"Inputs!P474*P$11","v":1.1463871999999999},{"$f":"Inputs!Q474*Q$11","v":493.54175513999991},{"$f":"Inputs!R474*R$11","v":0},{"$f":"Inputs!S474*S$11","v":489.95989998000005},{"$f":"Inputs!T474*T$11","v":46.114715758958042},{"$f":"Inputs!U474*U$11","v":14.606136384299488},{"$f":"Inputs!V474*V$11","v":4.6914845910357874},{"$f":"Inputs!W474*W$11","v":0.58293042136619544},{"$f":"Inputs!X474*X$11","v":2.5928162600000002},{"$f":"Inputs!Y474*Y$11","v":3.7290757912864292},{"$f":"Inputs!Z474*Z$11","v":2.5624300966471223},{"$f":"Inputs!AA474*AA$11","v":1.7105995396368634},{"$f":"Inputs!AB474*AB$11","v":5.6914967100774581},{"$f":"Inputs!AC474*AC$11","v":8.208916483954793}]
[{"$f":"ROW()","v":65},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I475*I$11","v":-1.9960040585012222},{"$f":"Inputs!J475*J$11","v":1.32699473},{"$f":"Inputs!K475*K$11","v":8.3315159999999999E-2},{"$f":"Inputs!L475*L$11","v":-0.11479787999999999},{"$f":"Inputs!M475*M$11","v":0.18346781999999998},{"$f":"Inputs!N475*N$11","v":41.216322779999999},{"$f":"Inputs!O475*O$11","v":153.70189397999997},{"$f":"Inputs!P475*P$11","v":0.13571847999999997},{"$f":"Inputs!Q475*Q$11","v":126.82707395999999},{"$f":"Inputs!R475*R$11","v":0},{"$f":"Inputs!S475*S$11","v":52.260917140000004},{"$f":"Inputs!T475*T$11","v":28.967105928784179},{"$f":"Inputs!U475*U$11","v":8.2960734403383647},{"$f":"Inputs!V475*V$11","v":5.5532058264796307},{"$f":"Inputs!W475*W$11","v":3.0579326671415683},{"$f":"Inputs!X475*X$11","v":4.475624279999999},{"$f":"Inputs!Y475*Y$11","v":15.836964792611127},{"$f":"Inputs!Z475*Z$11","v":15.785433794745646},{"$f":"Inputs!AA475*AA$11","v":12.259132378008507},{"$f":"Inputs!AB475*AB$11","v":10.767722999944819},{"$f":"Inputs!AC475*AC$11","v":10.932362482230575}]
[{"$f":"ROW()","v":66},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I476*I$11","v":0.57169320000000023},{"$f":"Inputs!J476*J$11","v":0.5396342500000002},{"$f":"Inputs!K476*K$11","v":0.35796585000000014},{"$f":"Inputs!L476*L$11","v":-3.1767190000000001E-2},{"$f":"Inputs!M476*M$11","v":1.6705262800000003},{"$f":"Inputs!N476*N$11","v":0},{"$f":"Inputs!O476*O$11","v":0},{"$f":"Inputs!P476*P$11","v":0},{"$f":"Inputs!Q476*Q$11","v":0},{"$f":"Inputs!R476*R$11","v":7.6179759999999999E-2},{"$f":"Inputs!S476*S$11","v":4.7555367100000003},{"$f":"Inputs!T476*T$11","v":0.34960930225343861},{"$f":"Inputs!U476*U$11","v":1.8497595787947199},{"$f":"Inputs!V476*V$11","v":0.95437131657921159},{"$f":"Inputs!W476*W$11","v":1.1986972768811694},{"$f":"Inputs!X476*X$11","v":3.6613055300000004},{"$f":"Inputs!Y476*Y$11","v":3.655202384456874},{"$f":"Inputs!Z476*Z$11","v":2.7613033758336183},{"$f":"Inputs!AA476*AA$11","v":0.88734270067618282},{"$f":"Inputs!AB476*AB$11","v":0.68690477535417593},{"$f":"Inputs!AC476*AC$11","v":1.4161723856911899}]
[{"$f":"ROW()","v":67},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I477*I$11","v":5.0959685000000006},{"$f":"Inputs!J477*J$11","v":1.37068648},{"$f":"Inputs!K477*K$11","v":0.75003203000000007},{"$f":"Inputs!L477*L$11","v":0.92049553000000006},{"$f":"Inputs!M477*M$11","v":0.90148431000000018},{"$f":"Inputs!N477*N$11","v":3.5204673699999995},{"$f":"Inputs!O477*O$11","v":0.78549806000000011},{"$f":"Inputs!P477*P$11","v":2.1494877400000001},{"$f":"Inputs!Q477*Q$11","v":5.6331739800000005},{"$f":"Inputs!R477*R$11","v":0.54429260000000013},{"$f":"Inputs!S477*S$11","v":71.223994940000026},{"$f":"Inputs!T477*T$11","v":51.422946005191569},{"$f":"Inputs!U477*U$11","v":6.0559293089849895},{"$f":"Inputs!V477*V$11","v":9.3865164211427121},{"$f":"Inputs!W477*W$11","v":7.4750945923824714},{"$f":"Inputs!X477*X$11","v":11.73449724},{"$f":"Inputs!Y477*Y$11","v":2.4294052581689729},{"$f":"Inputs!Z477*Z$11","v":2.7231651946786068},{"$f":"Inputs!AA477*AA$11","v":2.7103389823986963},{"$f":"Inputs!AB477*AB$11","v":1.8634745262822574},{"$f":"Inputs!AC477*AC$11","v":2.7337010396894073}]
[{"$f":"ROW()","v":68},null,"Non Depreciable",null,null,null,null,null,{"$f":"Inputs!I478*I$11","v":0},{"$f":"Inputs!J478*J$11","v":0},{"$f":"Inputs!K478*K$11","v":0},{"$f":"Inputs!L478*L$11","v":0},{"$f":"Inputs!M478*M$11","v":0},{"$f":"Inputs!N478*N$11","v":0},{"$f":"Inputs!O478*O$11","v":-0.11984469000000002},{"$f":"Inputs!P478*P$11","v":1.7943513999999996},{"$f":"Inputs!Q478*Q$11","v":1.4154523300000001},{"$f":"Inputs!R478*R$11","v":0.66129320999999996},{"$f":"Inputs!S478*S$11","v":0.66606215000000002},{"$f":"Inputs!T478*T$11","v":-1.6308843332665156E-2},{"$f":"Inputs!U478*U$11","v":-3.9006140835444798E-2},{"$f":"Inputs!V478*V$11","v":0.18862567937376898},{"$f":"Inputs!W478*W$11","v":5.9802596459833856E-4},{"$f":"Inputs!X478*X$11","v":-2.9711099999993884E-3},{"$f":"Inputs!Y478*Y$11","v":0},{"$f":"Inputs!Z478*Z$11","v":0},{"$f":"Inputs!AA478*AA$11","v":0},{"$f":"Inputs!AB478*AB$11","v":0},{"$f":"Inputs!AC478*AC$11","v":0}]
[{"$f":"ROW()","v":69},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I479*I$11","v":0},{"$f":"Inputs!J479*J$11","v":0},{"$f":"Inputs!K479*K$11","v":0},{"$f":"Inputs!L479*L$11","v":0},{"$f":"Inputs!M479*M$11","v":0},{"$f":"Inputs!N479*N$11","v":0},{"$f":"Inputs!O479*O$11","v":0},{"$f":"Inputs!P479*P$11","v":0},{"$f":"Inputs!Q479*Q$11","v":0},{"$f":"Inputs!R479*R$11","v":0},{"$f":"Inputs!S479*S$11","v":0},{"$f":"Inputs!T479*T$11","v":0},{"$f":"Inputs!U479*U$11","v":0},{"$f":"Inputs!V479*V$11","v":0},{"$f":"Inputs!W479*W$11","v":0},{"$f":"Inputs!X479*X$11","v":0},{"$f":"Inputs!Y479*Y$11","v":2.9023352447914838E-14},{"$f":"Inputs!Z479*Z$11","v":7.2542976020875689E-15},{"$f":"Inputs!AA479*AA$11","v":9.0405516241552367E-15},{"$f":"Inputs!AB479*AB$11","v":2.2643074708403711E-15},{"$f":"Inputs!AC479*AC$11","v":0}]
[{"$f":"ROW()","v":70},null,"Total",null,null,null,null,null,{"$f":"SUM(I64:I69)","v":5.0594982414987779},{"$f":"SUM(J64:J69)","v":3.2674119600000004},{"$f":"SUM(K64:K69)","v":1.2552523400000002},{"$f":"SUM(L64:L69)","v":0.77395160000000007},{"$f":"SUM(M64:M69)","v":3.3767054100000005},{"$f":"SUM(N64:N69)","v":52.17039363},{"$f":"SUM(O64:O69)","v":384.24809023999995},{"$f":"SUM(P64:P69)","v":5.2259448199999996},{"$f":"SUM(Q64:Q69)","v":627.41745540999989},{"$f":"SUM(R64:R69)","v":1.2817655700000001},{"$f":"SUM(S64:S69)","v":618.86641092000002},{"$f":"SUM(T64:T69)","v":126.83806815185457},{"$f":"SUM(U64:U69)","v":30.768892571582118},{"$f":"SUM(V64:V69)","v":20.774203834611111},{"$f":"SUM(W64:W69)","v":12.315252983736002},{"$f":"SUM(X64:X69)","v":22.4612722},{"$f":"SUM(Y64:Y69)","v":25.650648226523433},{"$f":"SUM(Z64:Z69)","v":23.832332461905004},{"$f":"SUM(AA64:AA69)","v":17.567413600720261},{"$f":"SUM(AB64:AB69)","v":19.009599011658715},{"$f":"SUM(AC64:AC69)","v":23.291152391565966}]
[{"$f":"ROW()","v":71},"Redundant & Disposed Asset",null,null,"Check",null,null,null,{"$f":"IF(ROUND(I70-Inputs!I480*I$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J70-Inputs!J480*J$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K70-Inputs!K480*K$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L70-Inputs!L480*L$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M70-Inputs!M480*M$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N70-Inputs!N480*N$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O70-Inputs!O480*O$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P70-Inputs!P480*P$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q70-Inputs!Q480*Q$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R70-Inputs!R480*R$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S70-Inputs!S480*S$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T70-Inputs!T480*T$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U70-Inputs!U480*U$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V70-Inputs!V480*V$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W70-Inputs!W480*W$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X70-Inputs!X480*X$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y70-Inputs!Y480*Y$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z70-Inputs!Z480*Z$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA70-Inputs!AA480*AA$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB70-Inputs!AB480*AB$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC70-Inputs!AC480*AC$11,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":72},null,"Pipeline",null,null,null,null,null,{"$f":"-(Inputs!I196+Inputs!I1012)*I$11","v":0},{"$f":"-(Inputs!J196+Inputs!J1012)*J$11","v":0},{"$f":"-(Inputs!K196+Inputs!K1012)*K$11","v":0},{"$f":"-(Inputs!L196+Inputs!L1012)*L$11","v":0},{"$f":"-(Inputs!M196+Inputs!M1012)*M$11","v":0},{"$f":"-(Inputs!N196+Inputs!N1012)*N$11","v":0},{"$f":"-(Inputs!O196+Inputs!O1012)*O$11","v":0},{"$f":"-(Inputs!P196+Inputs!P1012)*P$11","v":0},{"$f":"-(Inputs!Q196+Inputs!Q1012)*Q$11","v":0},{"$f":"-(Inputs!R196+Inputs!R1012)*R$11","v":0},{"$f":"-(Inputs!S196+Inputs!S1012)*S$11","v":0},{"$f":"-Inputs!T196*T$11+T184","v":0},{"$f":"-Inputs!U196*U$11+U184","v":0},{"$f":"-Inputs!V196*V$11+V184","v":0},{"$f":"-Inputs!W196*W$11+W184","v":0},{"$f":"-Inputs!X196*X$11+X184","v":0},{"$f":"-Inputs!Y196*Y$11+Y184","v":0},{"$f":"-Inputs!Z196*Z$11+Z184","v":0},{"$f":"-Inputs!AA196*AA$11+AA184","v":0},{"$f":"-Inputs!AB196*AB$11+AB184","v":0},{"$f":"-Inputs!AC196*AC$11+AC184","v":0}]
[{"$f":"ROW()","v":73},null,"Compression",null,null,null,null,null,{"$f":"-(Inputs!I197+Inputs!I1013)*I$11","v":0},{"$f":"-(Inputs!J197+Inputs!J1013)*J$11","v":0},{"$f":"-(Inputs!K197+Inputs!K1013)*K$11","v":0},{"$f":"-(Inputs!L197+Inputs!L1013)*L$11","v":0},{"$f":"-(Inputs!M197+Inputs!M1013)*M$11","v":0},{"$f":"-(Inputs!N197+Inputs!N1013)*N$11","v":-3.8643121450734461},{"$f":"-(Inputs!O197+Inputs!O1013)*O$11","v":0},{"$f":"-(Inputs!P197+Inputs!P1013)*P$11","v":0},{"$f":"-(Inputs!Q197+Inputs!Q1013)*Q$11","v":0},{"$f":"-(Inputs!R197+Inputs!R1013)*R$11","v":0},{"$f":"-(Inputs!S197+Inputs!S1013)*S$11","v":0},{"$f":"-Inputs!T197*T$11+T185","v":-7.6746398218032974E-2},{"$f":"-Inputs!U197*U$11+U185","v":0},{"$f":"-Inputs!V197*V$11+V185","v":0},{"$f":"-Inputs!W197*W$11+W185","v":0},{"$f":"-Inputs!X197*X$11+X185","v":0},{"$f":"-Inputs!Y197*Y$11+Y185","v":0},{"$f":"-Inputs!Z197*Z$11+Z185","v":0},{"$f":"-Inputs!AA197*AA$11+AA185","v":0},{"$f":"-Inputs!AB197*AB$11+AB185","v":0},{"$f":"-Inputs!AC197*AC$11+AC185","v":0}]
[{"$f":"ROW()","v":74},null,"Metering",null,null,null,null,null,{"$f":"-(Inputs!I198+Inputs!I1014)*I$11","v":0},{"$f":"-(Inputs!J198+Inputs!J1014)*J$11","v":0},{"$f":"-(Inputs!K198+Inputs!K1014)*K$11","v":0},{"$f":"-(Inputs!L198+Inputs!L1014)*L$11","v":0},{"$f":"-(Inputs!M198+Inputs!M1014)*M$11","v":0},{"$f":"-(Inputs!N198+Inputs!N1014)*N$11","v":0},{"$f":"-(Inputs!O198+Inputs!O1014)*O$11","v":0},{"$f":"-(Inputs!P198+Inputs!P1014)*P$11","v":0},{"$f":"-(Inputs!Q198+Inputs!Q1014)*Q$11","v":0},{"$f":"-(Inputs!R198+Inputs!R1014)*R$11","v":0},{"$f":"-(Inputs!S198+Inputs!S1014)*S$11","v":0},{"$f":"-Inputs!T198*T$11+T186","v":0},{"$f":"-Inputs!U198*U$11+U186","v":0},{"$f":"-Inputs!V198*V$11+V186","v":0},{"$f":"-Inputs!W198*W$11+W186","v":-1.6868449699446486},{"$f":"-Inputs!X198*X$11+X186","v":0},{"$f":"-Inputs!Y198*Y$11+Y186","v":0},{"$f":"-Inputs!Z198*Z$11+Z186","v":0},{"$f":"-Inputs!AA198*AA$11+AA186","v":0},{"$f":"-Inputs!AB198*AB$11+AB186","v":0},{"$f":"-Inputs!AC198*AC$11+AC186","v":0}]
[{"$f":"ROW()","v":75},null,"Other Depreciable",null,null,null,null,null,{"$f":"-(Inputs!I199+Inputs!I1015)*I$11","v":0},{"$f":"-(Inputs!J199+Inputs!J1015)*J$11","v":0},{"$f":"-(Inputs!K199+Inputs!K1015)*K$11","v":0},{"$f":"-(Inputs!L199+Inputs!L1015)*L$11","v":0},{"$f":"-(Inputs!M199+Inputs!M1015)*M$11","v":0},{"$f":"-(Inputs!N199+Inputs!N1015)*N$11","v":-6.9295210121204542E-2},{"$f":"-(Inputs!O199+Inputs!O1015)*O$11","v":0},{"$f":"-(Inputs!P199+Inputs!P1015)*P$11","v":-3.222644102665502E-2},{"$f":"-(Inputs!Q199+Inputs!Q1015)*Q$11","v":-2.5248281061764657E-2},{"$f":"-(Inputs!R199+Inputs!R1015)*R$11","v":-8.2319434456087193E-2},{"$f":"-(Inputs!S199+Inputs!S1015)*S$11","v":-1.1074548529007935E-2},{"$f":"-Inputs!T199*T$11+T187","v":-4.3441034103971639},{"$f":"-Inputs!U199*U$11+U187","v":-0.37127901571495237},{"$f":"-Inputs!V199*V$11+V187","v":-0.75993126971457947},{"$f":"-Inputs!W199*W$11+W187","v":-0.49388214401155262},{"$f":"-Inputs!X199*X$11+X187","v":-0.77966537558071036},{"$f":"-Inputs!Y199*Y$11+Y187","v":0},{"$f":"-Inputs!Z199*Z$11+Z187","v":0},{"$f":"-Inputs!AA199*AA$11+AA187","v":0},{"$f":"-Inputs!AB199*AB$11+AB187","v":0},{"$f":"-Inputs!AC199*AC$11+AC187","v":0}]
[{"$f":"ROW()","v":76},null,"Non Depreciable",null,null,null,null,null,{"$f":"-(Inputs!I200+Inputs!I1016)*I$11","v":0},{"$f":"-(Inputs!J200+Inputs!J1016)*J$11","v":0},{"$f":"-(Inputs!K200+Inputs!K1016)*K$11","v":0},{"$f":"-(Inputs!L200+Inputs!L1016)*L$11","v":0},{"$f":"-(Inputs!M200+Inputs!M1016)*M$11","v":0},{"$f":"-(Inputs!N200+Inputs!N1016)*N$11","v":-2.0941717008805782},{"$f":"-(Inputs!O200+Inputs!O1016)*O$11","v":0},{"$f":"-(Inputs!P200+Inputs!P1016)*P$11","v":0},{"$f":"-(Inputs!Q200+Inputs!Q1016)*Q$11","v":0},{"$f":"-(Inputs!R200+Inputs!R1016)*R$11","v":0},{"$f":"-(Inputs!S200+Inputs!S1016)*S$11","v":0},{"$f":"-Inputs!T200*T$11+T188","v":0},{"$f":"-Inputs!U200*U$11+U188","v":0},{"$f":"-Inputs!V200*V$11+V188","v":0},{"$f":"-Inputs!W200*W$11+W188","v":0},{"$f":"-Inputs!X200*X$11+X188","v":0},{"$f":"-Inputs!Y200*Y$11+Y188","v":0},{"$f":"-Inputs!Z200*Z$11+Z188","v":0},{"$f":"-Inputs!AA200*AA$11+AA188","v":0},{"$f":"-Inputs!AB200*AB$11+AB188","v":0},{"$f":"-Inputs!AC200*AC$11+AC188","v":0}]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I72:I77)","v":0},{"$f":"SUM(J72:J77)","v":0},{"$f":"SUM(K72:K77)","v":0},{"$f":"SUM(L72:L77)","v":0},{"$f":"SUM(M72:M77)","v":0},{"$f":"SUM(N72:N77)","v":-6.0277790560752287},{"$f":"SUM(O72:O77)","v":0},{"$f":"SUM(P72:P77)","v":-3.222644102665502E-2},{"$f":"SUM(Q72:Q77)","v":-2.5248281061764657E-2},{"$f":"SUM(R72:R77)","v":-8.2319434456087193E-2},{"$f":"SUM(S72:S77)","v":-1.1074548529007935E-2},{"$f":"SUM(T72:T77)","v":-4.4208498086151966},{"$f":"SUM(U72:U77)","v":-0.37127901571495237},{"$f":"SUM(V72:V77)","v":-0.75993126971457947},{"$f":"SUM(W72:W77)","v":-2.180727113956201},{"$f":"SUM(X72:X77)","v":-0.77966537558071036},{"$f":"SUM(Y72:Y77)","v":0},{"$f":"SUM(Z72:Z77)","v":0},{"$f":"SUM(AA72:AA77)","v":0},{"$f":"SUM(AB72:AB77)","v":0},{"$f":"SUM(AC72:AC77)","v":0}]
[{"$f":"ROW()","v":79},"Depreciation",null,null,"Check",null,null,null,{"$f":"IF(ROUND(I78-I139-I190,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-J139-J190,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,{"$f":"G141+G192","v":0},0,{"$f":"I141+I192","v":-164.20906793069989},-164.3894872086999,-164.39099203369992,-164.39418899869992,-164.39419005569991,-164.42525140569992,-164.79693157969993,-125.76509166859982,-12.083696529499999,-36.635878632499995,-36.635878632499995,-61.133873631499995,-63.439609419447898,-64.169916238662879,-64.404490468214661,-64.433636989282974,-64.563277802282968,-64.749731591847308,-64.877853096679658,-64.963383073661504,-65.247957909165365]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,{"$f":"G142+G193","v":0},0,{"$f":"I142+I193","v":-27.508478501178782},-25.512474442677558,-27.57482823767878,-27.578993995678779,-27.464196115678774,-26.152851447080071,-28.213667586080074,-27.876250727670797,-9.8323856474999989,-16.1737393455,-16.1737393455,-18.781080494036789,-20.230404386288885,-20.645208058305805,-20.922868349629788,-21.075764982986861,-21.29954619698686,-22.091394436617417,-22.880666126354701,-23.493622745255131,-24.032008895252368]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,{"$f":"G143+G194","v":0},0,{"$f":"I143+I194","v":-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,-1.2114125425976943,-1.3954994343199354,-1.4546556143650142,-1.389080847388626]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,{"$f":"G144+G195","v":0},0,{"$f":"I144+I195","v":-6.1955708933803191},-6.8580467983803191,-6.9265811223803198,-6.9640827238803187,-7.010107500380319,-7.0294434949781577,-7.2054668634781578,-5.3141052723812958,-0.95329645993823509,-0.71924684054391275,-0.81770635647099199,-0.94902100524637256,-6.7764610528081475,-6.7878134947617408,-7.405733833268684,-7.9342345700174661,-8.5209594320174666,-8.6424296949259158,-8.7785879546598462,-8.9141049037797817,-9.0072786300938947]
[{"$f":"ROW()","v":84},null,"Non Depreciable",null,null,null,{"$f":"G145+G196","v":0},0,{"$f":"I145+I196","v":0},0,0,0,0,0,0,0.23968938000000004,0,0,0,0,3.2617686665330312E-2,7.8012281670889597E-2,0,0,5.9422199999987768E-3,0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cost of Raising Equity",null,null,null,{"$f":"G146+G197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4508595204175139E-15,-3.2589698452485612E-15,-1.9037210145855884E-15]
[{"$f":"ROW()","v":86},null,"Total",null,null,null,{"$f":"SUM(G80:G85)","v":0},0,{"$f":"SUM(I80:I85)","v":-200.16902758579997},{"$f":"SUM(J80:J85)","v":-199.09023882629879},{"$f":"SUM(K80:K85)","v":-201.2586073869667},{"$f":"SUM(L80:L85)","v":-201.3273361014667},{"$f":"SUM(M80:M85)","v":-201.22679686496667},{"$f":"SUM(N80:N85)","v":-200.1089851496325},{"$f":"SUM(O80:O85)","v":-202.71750483113252},{"$f":"SUM(P80:P85)","v":-160.52307085651364},{"$f":"SUM(Q80:Q85)","v":-23.092039450271571},{"$f":"SUM(R80:R85)","v":-53.700073243877235},{"$f":"SUM(S80:S85)","v":-53.803611410470985},{"$f":"SUM(T80:T85)","v":-81.357297987449826},{"$f":"SUM(U80:U85)","v":-90.930487315363166},{"$f":"SUM(V80:V85)","v":-92.164872958796082},{"$f":"SUM(W80:W85)","v":-91.821413054343637},{"$f":"SUM(X80:X85)","v":-94.203257507254548},{"$f":"SUM(Y80:Y85)","v":-95.381549211587867},{"$f":"SUM(Z80:Z85)","v":-96.694968265988336},{"$f":"SUM(AA80:AA85)","v":-97.932606612014126},{"$f":"SUM(AB80:AB85)","v":-98.825766337061424},{"$f":"SUM(AC80:AC85)","v":-99.676326281900259}]
[{"$f":"ROW()","v":87},"Closing Value",null,null,"Check",{"$f":"IF(ROUND(F86-F147-F198,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(G86-G147-G198,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK",{"$f":"IF(ROUND(I86-I147-I198,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J86-J147-J198,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":88},null,"Pipeline",null,null,{"$f":"F149+F200","v":0},0,1263.1466763899991,{"$f":"I149+I200","v":1100.3254490592992},935.96605835059938,771.63900561689945,607.24483775819954,443.47187470249963,286.48022677679973,351.56383808709984,226.94513361849999,708.40319222899996,671.76731359649989,1125.091334944,1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183416,876.09789161255105,815.26368960155457,753.07638810635433,689.9091345493116,630.63724818572746,573.59820676051686]
[{"$f":"ROW()","v":89},null,"Compression",null,null,{"$f":"F150+F201","v":0},0,211.6036807782983,{"$f":"I150+I201","v":182.09919821861828},157.91371850594072,130.42220542826195,102.72841355258315,75.447685256904379,86.646844444750869,212.13507083867074,184.39453859099999,301.3892269035,285.21548755800001,321.30266535250001,331.41194438902932,319.47761344307878,304.38561121125258,286.5206755287644,269.92053482577745,264.45795342140173,258.15199277953008,247.53045903118382,234.80455928587355,221.70491287285171]
[{"$f":"ROW()","v":90},null,"Metering",null,null,{"$f":"F151+F202","v":0},0,17.353155850315368,{"$f":"I151+I202","v":15.668938789774369},13.87834266323337,11.870102520025707,9.4482649468180426,8.760488033610379,6.2590492317360464,3.7576104298617157,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.692408618969012,15.242299452204934,14.734142718561181,13.966391879550343,13.993483417852909]
[{"$f":"ROW()","v":91},null,"Other Depreciable",null,null,{"$f":"F152+F203","v":0},0,47.658237641387068,{"$f":"I152+I203","v":46.558635248006745},41.071274929626426,34.894725837246106,28.85113864336579,22.742515452985472,19.164244117886106,12.74427531440795,9.5474313409999993,14.202060579999999,13.944786904999999,84.340000940000024,130.46982252954805,129.37801177000995,131.21678342667633,130.79226204177857,133.8128593361804,127.7213051623319,121.80204066208456,115.73379168982343,108.68316131232594,102.40958372192142]
[{"$f":"ROW()","v":92},null,"Non Depreciable",null,null,{"$f":"F153+F204","v":0},0,10.238249339999999,{"$f":"I153+I204","v":10.238249339999999},10.238249339999999,10.238249339999999,10.238249339999999,10.238249339999999,8.1440776391194216,8.0242329491194209,10.058273729119422,11.473726059119421,12.135019269119422,12.801081419119424,12.784772575786757,12.778384121616643,13.045022082661301,13.045620108625901,13.0426489986259,13.048591218625898,13.048591218625898,13.048591218625898,13.048591218625898,13.048591218625898]
[{"$f":"ROW()","v":93},null,"Cost of Raising Equity",null,null,{"$f":"F154+F205","v":0},0,0,{"$f":"I154+I205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9023352447914838E-14,3.6277650050002407E-14,4.3867342153740129E-14,4.2872679779331947E-14,4.0968958764746354E-14]
[{"$f":"ROW()","v":94},null,"Total",null,null,{"$f":"SUM(F88:F93)","v":0},0,1549.9999999999998,{"$f":"SUM(I88:I93)","v":1354.8904706556987},1159.0676437893999,959.06428874243329,758.51090424096651,560.66081278599995,406.69444221029215,588.22502761915973,432.89567514161945,1037.1958428202861,984.69521571195264,1549.7469406729526,1590.8068610287423,1530.2739872692466,1458.1233868753466,1376.436499690783,1303.9148490079476,1234.1839480228832,1161.3213122187999,1080.9561192075059,1001.1399518821032,924.75477799176883]
[{"$f":"ROW()","v":95},"Over Depreciation",null,null,"Check",{"$f":"IF(ROUND(F94-F155-F206,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(G94-G155-G206,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK",{"$f":"IF(ROUND(I94-I155-I206,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J94-J155-J206,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":96},null,"Pipeline"]
[{"$f":"ROW()","v":97},null,"Compression"]
[{"$f":"ROW()","v":98},null,"Metering"]
[{"$f":"ROW()","v":99},null,"Other Depreciable"]
[{"$f":"ROW()","v":100},null,"Non-depreciable"]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":102},null,"Total"]
[{"$f":"ROW()","v":103}]
["BEP Asset Account [m$ OD]"]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":106},"BEP Asset Account"]
[{"$f":"ROW()","v":107},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$324","v":20},{"$f":"U107-1","v":19},18,17,16,15,14,13,12]
[{"$f":"ROW()","v":108},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S112","v":0},{"$f":"T112","v":19.443280140228701},{"$f":"U112","v":18.471116133217265},{"$f":"V112","v":17.498952126205829},{"$f":"W112","v":16.526788119194393},{"$f":"X112","v":15.554624112182958},14.582460105171524,13.61029609816009,12.638132091148655,11.665968084137221]
[{"$f":"ROW()","v":109},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$320*$T$11","v":19.443280140228701}]
[{"$f":"ROW()","v":110},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"ROW()","v":111},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-U108/U107","v":-0.97216400701143502},-0.97216400701143502,-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,-0.97216400701143502,-0.97216400701143502,-0.97216400701143513]
[{"$f":"ROW()","v":112},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T108:T111)","v":19.443280140228701},{"$f":"SUM(U108:U111)","v":18.471116133217265},{"$f":"SUM(V108:V111)","v":17.498952126205829},{"$f":"SUM(W108:W111)","v":16.526788119194393},{"$f":"SUM(X108:X111)","v":15.554624112182958},{"$f":"SUM(Y108:Y111)","v":14.582460105171524},13.61029609816009,12.638132091148655,11.665968084137221,10.693804077125787]
[{"$f":"ROW()","v":113}]
["Opening Capital Base [$m OD]"]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":116},"Life",null,null,null,null,null,null,"Life"]
[{"$f":"ROW()","v":117},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!$E$42","v":7.6923076923076916},{"$f":"MAX(I117-1,0)","v":6.6923076923076916},{"$f":"MAX(J117-1,0)","v":5.6923076923076916},4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":118},null,"Compression",null,null,null,null,null,{"$f":"Inputs!$E$42","v":7.6923076923076916},{"$f":"MAX(I118-1,0)","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]
[{"$f":"ROW()","v":119},null,"Metering",null,null,null,null,null,{"$f":"Inputs!$E$42","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":120},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!$E$42","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":121},null,"Non Depreciable"]
[{"$f":"ROW()","v":122},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},"Opening Value"]
[{"$f":"ROW()","v":125},null,"Pipeline",null,null,null,null,null,{"$f":"H149","v":1263.1466763899991},{"$f":"I149","v":1098.9376084592993},934.72854052859941,770.51947259789949,606.31040466719958,442.10133673649966,277.89226880579974,113.68320087509983,0,0,0,0,0,0,0,{"$f":"W149","v":0},{"$f":"X149","v":0},0,0,0,0]
[{"$f":"ROW()","v":126},null,"Compression",null,null,null,null,null,211.6036807782983,184.09520227711951,156.58672377594073,129.07824527476194,101.56976677358315,74.061288272404383,44.123813565750872,18.050651004170799,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":127},null,"Metering",null,null,null,null,null,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]
[{"$f":"ROW()","v":128},null,"Other Depreciable",null,null,null,null,null,47.658237641387068,41.462666748006747,35.267095854626426,29.071524961246105,22.875954067865788,16.68038317448547,10.441255291886108,4.271422619407951,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},null,"Non Depreciable",null,null,null,null,null,10.238249339999999,10.238249339999999,10.238249339999999,10.238249339999999,10.238249339999999,10.238249339999999,8.1440776391194216,8.1440776391194216,8.2639223291194224,8.2639223291194224,8.2639223291194224,8.2639223291194224,8.2639223291194224,8.280231172452087,8.3192373132875321,8.3192373132875321,8.3192373132875321,8.3222084232875311,8.3222084232875311,8.3222084232875311,8.3222084232875311]
[{"$f":"ROW()","v":130},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"I154","v":0},{"$f":"J154","v":0},{"$f":"K154","v":0},{"$f":"L154","v":0},{"$f":"M154","v":0},{"$f":"N154","v":0},{"$f":"O154","v":0},{"$f":"P154","v":0},{"$f":"Q154","v":0},{"$f":"R154","v":0},{"$f":"S154","v":0},{"$f":"T154","v":0},{"$f":"U154","v":0},{"$f":"V154","v":0},0,{"$f":"X154","v":0},{"$f":"Y154","v":0},{"$f":"Z154","v":0},{"$f":"AA154","v":0},{"$f":"AB154","v":0}]
[{"$f":"ROW()","v":131},null,"Total",null,null,null,null,null,{"$f":"H155","v":1549.9999999999998},{"$f":"I155","v":1349.8309724141998},{"$f":"J155","v":1149.6619448283998},{"$f":"K155","v":949.49291724259979},{"$f":"L155","v":749.32388965679979},{"$f":"M155","v":549.1548620709998},{"$f":"N155","v":344.41910958962546},{"$f":"O155","v":145.71113616432635},{"$f":"P155","v":8.2639223291193957},{"$f":"Q155","v":8.2639223291193957},{"$f":"R155","v":8.2639223291193957},{"$f":"S155","v":8.2639223291193957},{"$f":"T155","v":8.2639223291193957},{"$f":"U155","v":8.2802311724520603},{"$f":"V155","v":8.3192373132875055},{"$f":"W155","v":8.3192373132875055},{"$f":"X155","v":8.3192373132875055},{"$f":"Y155","v":8.3222084232875044},{"$f":"Z155","v":8.3222084232875044},{"$f":"AA155","v":8.3222084232875044},{"$f":"AB155","v":8.3222084232875044}]
[{"$f":"ROW()","v":132},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":133},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N196*N$11","v":0},{"$f":"-Inputs!O196*O$11","v":0},{"$f":"-Inputs!P196*P$11","v":0},{"$f":"-Inputs!Q196*Q$11","v":0},{"$f":"-Inputs!R196*R$11","v":0},{"$f":"-Inputs!S196*S$11","v":0},{"$f":"-Inputs!T196*T$11","v":0},{"$f":"-Inputs!U196*U$11","v":0},{"$f":"-Inputs!V196*V$11","v":0},{"$f":"-Inputs!W196*W$11","v":0},{"$f":"-Inputs!X196*X$11","v":0},{"$f":"-Inputs!Y196*Y$11","v":0},{"$f":"-Inputs!Z196*Z$11","v":0},{"$f":"-Inputs!AA196*AA$11","v":0},{"$f":"-Inputs!AB196*AB$11","v":0},{"$f":"-Inputs!AC196*AC$11","v":0}]
[{"$f":"ROW()","v":134},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N197*N$11","v":-3.8643121450734461},{"$f":"-Inputs!O197*O$11","v":0},{"$f":"-Inputs!P197*P$11","v":0},{"$f":"-Inputs!Q197*Q$11","v":0},{"$f":"-Inputs!R197*R$11","v":0},{"$f":"-Inputs!S197*S$11","v":0},{"$f":"-Inputs!T197*T$11","v":-9.6859581288828028E-4},{"$f":"-Inputs!U197*U$11","v":0},{"$f":"-Inputs!V197*V$11","v":0},{"$f":"-Inputs!W197*W$11","v":0},{"$f":"-Inputs!X197*X$11","v":0},{"$f":"-Inputs!Y197*Y$11","v":0},{"$f":"-Inputs!Z197*Z$11","v":0},{"$f":"-Inputs!AA197*AA$11","v":0},{"$f":"-Inputs!AB197*AB$11","v":0},{"$f":"-Inputs!AC197*AC$11","v":0}]
[{"$f":"ROW()","v":135},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N198*N$11","v":0},{"$f":"-Inputs!O198*O$11","v":0},{"$f":"-Inputs!P198*P$11","v":0},{"$f":"-Inputs!Q198*Q$11","v":0},{"$f":"-Inputs!R198*R$11","v":0},{"$f":"-Inputs!S198*S$11","v":0},{"$f":"-Inputs!T198*T$11","v":0},{"$f":"-Inputs!U198*U$11","v":0},{"$f":"-Inputs!V198*V$11","v":0},{"$f":"-Inputs!W198*W$11","v":-2.5550319453438494E-2},{"$f":"-Inputs!X198*X$11","v":0},{"$f":"-Inputs!Y198*Y$11","v":0},{"$f":"-Inputs!Z198*Z$11","v":0},{"$f":"-Inputs!AA198*AA$11","v":0},{"$f":"-Inputs!AB198*AB$11","v":0},{"$f":"-Inputs!AC198*AC$11","v":0}]
[{"$f":"ROW()","v":136},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N199*N$11","v":-6.9295210121204542E-2},{"$f":"-Inputs!O199*O$11","v":0},{"$f":"-Inputs!P199*P$11","v":-3.222644102665502E-2},{"$f":"-Inputs!Q199*Q$11","v":-2.5248281061764657E-2},{"$f":"-Inputs!R199*R$11","v":-8.2319434456087193E-2},{"$f":"-Inputs!S199*S$11","v":-1.1074548529007935E-2},{"$f":"-Inputs!T199*T$11","v":-1.7349002728482847},{"$f":"-Inputs!U199*U$11","v":-2.5103430030682248E-2},{"$f":"-Inputs!V199*V$11","v":-3.4859762485055464E-2},{"$f":"-Inputs!W199*W$11","v":0},{"$f":"-Inputs!X199*X$11","v":0},{"$f":"-Inputs!Y199*Y$11","v":0},{"$f":"-Inputs!Z199*Z$11","v":0},{"$f":"-Inputs!AA199*AA$11","v":0},{"$f":"-Inputs!AB199*AB$11","v":0},{"$f":"-Inputs!AC199*AC$11","v":0}]
[{"$f":"ROW()","v":137},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N200*N$11","v":-2.0941717008805782},{"$f":"-Inputs!O200*O$11","v":0},{"$f":"-Inputs!P200*P$11","v":0},{"$f":"-Inputs!Q200*Q$11","v":0},{"$f":"-Inputs!R200*R$11","v":0},{"$f":"-Inputs!S200*S$11","v":0},{"$f":"-Inputs!T200*T$11","v":0},{"$f":"-Inputs!U200*U$11","v":0},{"$f":"-Inputs!V200*V$11","v":0},{"$f":"-Inputs!W200*W$11","v":0},{"$f":"-Inputs!X200*X$11","v":0},{"$f":"-Inputs!Y200*Y$11","v":0},{"$f":"-Inputs!Z200*Z$11","v":0},{"$f":"-Inputs!AA200*AA$11","v":0},{"$f":"-Inputs!AB200*AB$11","v":0},{"$f":"-Inputs!AC200*AC$11","v":0}]
[{"$f":"ROW()","v":138},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N201*N$11","v":0},{"$f":"-Inputs!O201*O$11","v":0},{"$f":"-Inputs!P201*P$11","v":0},{"$f":"-Inputs!Q201*Q$11","v":0},{"$f":"-Inputs!R201*R$11","v":0},{"$f":"-Inputs!S201*S$11","v":0},{"$f":"-Inputs!T201*T$11","v":0},{"$f":"-Inputs!U201*U$11","v":0},{"$f":"-Inputs!V201*V$11","v":0},{"$f":"-Inputs!W201*W$11","v":0},{"$f":"-Inputs!X201*X$11","v":0},{"$f":"-Inputs!Y201*Y$11","v":0},{"$f":"-Inputs!Z201*Z$11","v":0},{"$f":"-Inputs!AA201*AA$11","v":0},{"$f":"-Inputs!AB201*AB$11","v":0},{"$f":"-Inputs!AC201*AC$11","v":0}]
[{"$f":"ROW()","v":139},null,"Total",null,null,null,null,null,{"$f":"SUM(I133:I138)","v":0},{"$f":"SUM(J133:J138)","v":0},{"$f":"SUM(K133:K138)","v":0},{"$f":"SUM(L133:L138)","v":0},{"$f":"SUM(M133:M138)","v":0},{"$f":"SUM(N133:N138)","v":-6.0277790560752287},{"$f":"SUM(O133:O138)","v":0},{"$f":"SUM(P133:P138)","v":-3.222644102665502E-2},{"$f":"SUM(Q133:Q138)","v":-2.5248281061764657E-2},{"$f":"SUM(R133:R138)","v":-8.2319434456087193E-2},{"$f":"SUM(S133:S138)","v":-1.1074548529007935E-2},{"$f":"SUM(T133:T138)","v":-1.735868868661173},{"$f":"SUM(U133:U138)","v":-2.5103430030682248E-2},{"$f":"SUM(V133:V138)","v":-3.4859762485055464E-2},{"$f":"SUM(W133:W138)","v":-2.5550319453438494E-2},{"$f":"SUM(X133:X138)","v":0},{"$f":"SUM(Y133:Y138)","v":0},{"$f":"SUM(Z133:Z138)","v":0},{"$f":"SUM(AA133:AA138)","v":0},{"$f":"SUM(AB133:AB138)","v":0},{"$f":"SUM(AC133:AC138)","v":0}]
[{"$f":"ROW()","v":140},"Depreciation"]
[{"$f":"ROW()","v":141},null,"Pipeline",null,null,null,null,null,{"$f":"IF(I117<=0,0,-MIN(((I125+I133)/I117)*((I125+I133)>0),(I125+I133)))+IF(I117<=0,-I125-I133,0)","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]
[{"$f":"ROW()","v":142},null,"Compression",null,null,null,null,null,{"$f":"IF(I118<=0,0,-MIN(((I126+I134)/I118)*((I126+I134)>0),(I126+I134)))+IF(I118<=0,-I126-I134,0)","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]
[{"$f":"ROW()","v":143},null,"Metering",null,null,null,null,null,{"$f":"IF(I119<=0,0,-MIN(((I127+I135)/I119)*((I127+I135)>0),(I127+I135)))+IF(I119<=0,-I127-I135,0)","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]
[{"$f":"ROW()","v":144},null,"Other Depreciable",null,null,null,null,null,{"$f":"IF(I120<=0,0,-MIN(((I128+I136)/I120)*((I128+I136)>0),(I128+I136)))+IF(I120<=0,-I128-I136,0)","v":-6.1955708933803191},-6.1955708933803191,-6.1955708933803191,-6.1955708933803182,-6.1955708933803191,-6.1698326724781571,-6.1698326724781571,-4.2391961783812961,{"$f":"IF(Q120<=0,0,-MIN(((Q128+Q136)/Q120)*((Q128+Q136)>0),(Q128+Q136)))+IF(Q120<=0,-Q128-Q136,0)","v":2.5248281061764657E-2},{"$f":"IF(R120<=0,0,-MIN(((R128+R136)/R120)*((R128+R136)>0),(R128+R136)))+IF(R120<=0,-R128-R136,0)","v":8.2319434456087193E-2},1.1074548529007935E-2,1.7349002728482847,2.5103430030682248E-2,3.4859762485055464E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,"Non Depreciable",null,null,null,null,null,{"$f":"I196","v":0},{"$f":"J196","v":0},0,0,0,0,0,0.11984469000000002,0,0,0,0,1.6308843332665156E-2,3.9006140835444798E-2,0,0,2.9711099999993884E-3,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"IF(I122<=0,0,-MIN(((I130+I138)/I122)*((I130+I138)>0),(I130+I138)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T122<=0,0,-MIN(((T130+T138)/T122)*((T130+T138)>0),(T130+T138)))","v":0},{"$f":"IF(U122<=0,0,-MIN(((U130+U138)/U122)*((U130+U138)>0),(U130+U138)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Total",null,null,null,null,null,{"$f":"SUM(I141:I146)","v":-200.16902758579997},{"$f":"SUM(J141:J146)","v":-200.16902758579999},-200.16902758579999,-200.16902758579999,-200.16902758579999,-198.70797342529912,-198.70797342529912,-137.41498739418029,2.5248281061764657E-2,8.2319434456087193E-2,1.1074548529007935E-2,1.735868868661173,4.1412273363347407E-2,7.3865903320500262E-2,2.5550319453438494E-2,0,2.9711099999993884E-3,0,0,0,0]
[{"$f":"ROW()","v":148},"Closing Value"]
[{"$f":"ROW()","v":149},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H106*H$11","v":1263.1466763899991},{"$f":"I125+I133+I141","v":1098.9376084592993},934.72854052859941,770.51947259789949,606.31040466719958,442.10133673649966,277.89226880579974,113.68320087509983,0,{"$f":"Q125+Q133+Q141","v":0},{"$f":"R125+R133+R141","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":150},null,"Compression",null,null,null,null,{"$f":"Inputs!H107*H$11","v":211.6036807782983},{"$f":"I126+I134+I142","v":184.09520227711951},156.58672377594073,129.07824527476194,101.56976677358315,74.061288272404383,44.123813565750872,18.050651004170799,0,{"$f":"Q126+Q134+Q142","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,"Metering",null,null,null,null,{"$f":"Inputs!H108*H$11","v":17.353155850315368},{"$f":"I127+I135+I143","v":15.097245589774369},12.84133532923337,10.585425068692373,8.3295148081513766,6.0736045476103779,3.8176942870693797,1.5617840265283816,0,{"$f":"Q127+Q135+Q143","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H109*H$11","v":47.658237641387068},{"$f":"I128+I136+I144","v":41.462666748006747},35.267095854626426,29.071524961246105,22.875954067865788,16.68038317448547,10.441255291886108,4.271422619407951,0,{"$f":"Q128+Q136+Q144","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,"Non Depreciable",null,null,null,null,{"$f":"Inputs!H110*H$11","v":10.238249339999999},{"$f":"I129+I137+I145","v":10.238249339999999},10.238249339999999,10.238249339999999,10.238249339999999,10.238249339999999,8.1440776391194216,8.1440776391194216,8.2639223291194224,{"$f":"Q129+Q137+Q145","v":8.2639223291194224},8.2639223291194224,8.2639223291194224,8.2639223291194224,8.280231172452087,8.3192373132875321,8.3192373132875321,8.3192373132875321,8.3222084232875311,8.3222084232875311,8.3222084232875311,8.3222084232875311,8.3222084232875311]
[{"$f":"ROW()","v":154},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H111*H$11","v":0},{"$f":"I130+I138+I146","v":0},0,0,0,0,0,0,0,0,{"$f":"R130+R138+R146","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,"Total",null,null,null,null,{"$f":"SUM(H149:H154)","v":1549.9999999999998},{"$f":"MAX(I131+I139+I147,0)","v":1349.8309724141998},{"$f":"MAX(J131+J139+J147,0)","v":1149.6619448283998},949.49291724259979,749.32388965679979,549.1548620709998,344.41910958962546,145.71113616432635,8.2639223291193957,8.2639223291193957,8.2639223291193957,8.2639223291193957,8.2639223291193957,8.2802311724520603,8.3192373132875055,8.3192373132875055,8.3192373132875055,8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044]
[{"$f":"ROW()","v":156},"Over Depreciation",null,null,"Check",{"$f":"IF(ROUND(F155-Inputs!H128*H$11,6)=0,\"OK\",\"Wrong\")","v":"Wrong"}]
[{"$f":"ROW()","v":157},null,"Pipeline"]
[{"$f":"ROW()","v":158},null,"Compression"]
[{"$f":"ROW()","v":159},null,"Metering"]
[{"$f":"ROW()","v":160},null,"Other Depreciable"]
[{"$f":"ROW()","v":161},null,"Non-depreciable"]
[{"$f":"ROW()","v":162},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":163},null,"Total"]
[{"$f":"ROW()","v":164}]
["Total Capex Account [$m OD]"]
["Capex Account"]
[{"$f":"ROW()","v":167},"Opening Value"]
[{"$f":"ROW()","v":168},null,"Pipeline",null,null,null,null,null,{"$f":"I227+I285+I343+I401+I459+I517+I575+I633+I691+I749+I807+I865+I923+I981+I1039+I1097","v":0},1.3878405999999996,1.2375178219999996,1.1195330189999995,0.9344330909999996,1.3705379659999997,8.5879579709999998,237.88063721199998,226.94513361849999,708.40319222899996,671.76731359649989,{"$f":"S200","v":1125.091334944},{"$f":"T200","v":1110.0721770714581},1061.2387040363099,1001.7602723886824,937.93871234183416,876.09789161255105,815.26368960155457,753.07638810635433,689.9091345493116,630.63724818572746]
[{"$f":"ROW()","v":169},null,"Compression",null,null,null,null,null,{"$f":"I228+I286+I344+I402+I460+I518+I576+I634+I692+I750+I808+I866+I924+I982+I1040+I1098","v":0},-1.9960040585012222,1.32699473,1.3439601534999999,1.1586467789999999,1.3863969844999997,42.523030878999997,194.08441983449995,184.39453859099999,301.3892269035,285.21548755800001,{"$f":"S201","v":321.30266535250001},331.41194438902932,319.47761344307878,304.38561121125258,286.5206755287644,269.92053482577745,264.45795342140173,258.15199277953008,247.53045903118382,234.80455928587355]
[{"$f":"ROW()","v":170},null,"Metering",null,null,null,null,null,{"$f":"I229+I287+I345+I403+I461+I519+I577+I635+I693+I751+I809+I867+I925+I983+I1041+I1099","v":0},0.57169320000000023,1.0370073340000003,1.2846774513333337,1.1187501386666669,2.6868834860000006,2.4413549446666671,2.1958264033333341,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.692408618969012,15.242299452204934,14.734142718561181,13.966391879550343]
[{"$f":"ROW()","v":171},null,"Other Depreciable",null,null,null,null,null,{"$f":"I230+I288+I346+I404+I462+I520+I578+I636+I694+I752+I810+I868+I926+I984+I1042+I1100","v":0},5.0959685000000006,5.8041790750000004,5.8232008760000005,5.975184575500001,6.0621322785,8.7229888259999999,8.4728526950000003,9.5474313409999993,14.202060579999999,13.944786904999999,84.340000940000024,130.46982252954805,129.37801177000995,131.21678342667633,130.79226204177857,133.8128593361804,127.7213051623319,121.80204066208456,115.73379168982343,108.68316131232594]
[{"$f":"ROW()","v":172},null,"Non-depreciable",null,null,null,null,null,{"$f":"I231+I289+I347+I405+I463+I521+I579+I637+I695+I753+I811+I869+I927+I985+I1043+I1101","v":0},0,0,0,0,0,0,-0.11984469000000002,1.7943513999999996,3.20980373,3.8710969400000002,4.5371590900000003,4.5208502466673348,4.4981529491645551,4.7257847693737691,4.7263827953383677,4.7234116853383679,4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677]
[{"$f":"ROW()","v":173},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S205","v":0},{"$f":"T205","v":0},{"$f":"U205","v":0},{"$f":"V205","v":0},{"$f":"W205","v":0},{"$f":"X205","v":0},{"$f":"Y205","v":2.9023352447914838E-14},{"$f":"Z205","v":3.6277650050002407E-14},{"$f":"AA205","v":4.3867342153740129E-14},{"$f":"AB205","v":4.2872679779331947E-14}]
[{"$f":"ROW()","v":174},null,"Total",null,null,null,null,null,{"$f":"SUM(I168:I173)","v":0},{"$f":"SUM(J168:J173)","v":5.0594982414987779},{"$f":"SUM(K168:K173)","v":9.4056989610000006},{"$f":"SUM(L168:L173)","v":9.571371499833333},{"$f":"SUM(M168:M173)","v":9.1870145841666684},{"$f":"SUM(N168:N173)","v":11.505950715000001},{"$f":"SUM(O168:O173)","v":62.275332620666667},{"$f":"SUM(P168:P173)","v":442.5138914548333},{"$f":"SUM(Q168:Q173)","v":424.6317528125},{"$f":"SUM(R168:R173)","v":1028.9319204911667},{"$f":"SUM(S168:S173)","v":976.43129338283325},{"$f":"SUM(T168:T173)","v":1541.4830183438332},{"$f":"SUM(U168:U173)","v":1582.5429386996229},{"$f":"SUM(V168:V173)","v":1521.9937560967944},{"$f":"SUM(W168:W173)","v":1449.8041495620591},{"$f":"SUM(X168:X173)","v":1368.1172623774955},{"$f":"SUM(Y168:Y173)","v":1295.59561169466},{"$f":"SUM(Z168:Z173)","v":1225.8617395995957},{"$f":"SUM(AA168:AA173)","v":1152.9991037955124},{"$f":"SUM(AB168:AB173)","v":1072.6339107842184},{"$f":"SUM(AC168:AC173)","v":992.8177434588157}]
[{"$f":"ROW()","v":175},"Capex",null,null,null,null,null,"Check",{"$f":"IF(I174=(I233+I291+I349+I407+I465+I523+I581+I639+I697+I755+I813+I871+I929+I987+I1045+I1103+I1161+I1219+I1277+I1335+I1393),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(J174=(J233+J291+J349+J407+J465+J523+J581+J639+J697+J755+J813+J871+J929+J987+J1045+J1103+J1161+J1219+J1277+J1335+J1393),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":176},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I474*I$11","v":1.3878405999999996},{"$f":"Inputs!J474*J$11","v":3.0096500000000002E-2},{"$f":"Inputs!K474*K$11","v":6.3939300000000004E-2},{"$f":"Inputs!L474*L$11","v":2.1140000000000001E-5},{"$f":"Inputs!M474*M$11","v":0.62122699999999997},{"$f":"Inputs!N474*N$11","v":7.4336034800000004},{"$f":"Inputs!O474*O$11","v":229.88054288999999},{"$f":"Inputs!P474*P$11","v":1.1463871999999999},{"$f":"Inputs!Q474*Q$11","v":493.54175513999991},{"$f":"Inputs!R474*R$11","v":0},{"$f":"Inputs!S474*S$11","v":489.95989998000005},{"$f":"Inputs!T474*T$11","v":46.114715758958042},{"$f":"Inputs!U474*U$11","v":14.606136384299488},{"$f":"Inputs!V474*V$11","v":4.6914845910357874},{"$f":"Inputs!W474*W$11","v":0.58293042136619544},{"$f":"Inputs!X474*X$11","v":2.5928162600000002},{"$f":"Inputs!Y474*Y$11","v":3.7290757912864292},{"$f":"Inputs!Z474*Z$11","v":2.5624300966471223},{"$f":"Inputs!AA474*AA$11","v":1.7105995396368634},{"$f":"Inputs!AB474*AB$11","v":5.6914967100774581},{"$f":"Inputs!AC474*AC$11","v":8.208916483954793}]
[{"$f":"ROW()","v":177},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I475*I$11","v":-1.9960040585012222},{"$f":"Inputs!J475*J$11","v":1.32699473},{"$f":"Inputs!K475*K$11","v":8.3315159999999999E-2},{"$f":"Inputs!L475*L$11","v":-0.11479787999999999},{"$f":"Inputs!M475*M$11","v":0.18346781999999998},{"$f":"Inputs!N475*N$11","v":41.216322779999999},{"$f":"Inputs!O475*O$11","v":153.70189397999997},{"$f":"Inputs!P475*P$11","v":0.13571847999999997},{"$f":"Inputs!Q475*Q$11","v":126.82707395999999},{"$f":"Inputs!R475*R$11","v":0},{"$f":"Inputs!S475*S$11","v":52.260917140000004},{"$f":"Inputs!T475*T$11","v":28.967105928784179},{"$f":"Inputs!U475*U$11","v":8.2960734403383647},{"$f":"Inputs!V475*V$11","v":5.5532058264796307},{"$f":"Inputs!W475*W$11","v":3.0579326671415683},{"$f":"Inputs!X475*X$11","v":4.475624279999999},{"$f":"Inputs!Y475*Y$11","v":15.836964792611127},{"$f":"Inputs!Z475*Z$11","v":15.785433794745646},{"$f":"Inputs!AA475*AA$11","v":12.259132378008507},{"$f":"Inputs!AB475*AB$11","v":10.767722999944819},{"$f":"Inputs!AC475*AC$11","v":10.932362482230575}]
[{"$f":"ROW()","v":178},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I476*I$11","v":0.57169320000000023},{"$f":"Inputs!J476*J$11","v":0.5396342500000002},{"$f":"Inputs!K476*K$11","v":0.35796585000000014},{"$f":"Inputs!L476*L$11","v":-3.1767190000000001E-2},{"$f":"Inputs!M476*M$11","v":1.6705262800000003},{"$f":"Inputs!N476*N$11","v":0},{"$f":"Inputs!O476*O$11","v":0},{"$f":"Inputs!P476*P$11","v":0},{"$f":"Inputs!Q476*Q$11","v":0},{"$f":"Inputs!R476*R$11","v":7.6179759999999999E-2},{"$f":"Inputs!S476*S$11","v":4.7555367100000003},{"$f":"Inputs!T476*T$11","v":0.34960930225343861},{"$f":"Inputs!U476*U$11","v":1.8497595787947199},{"$f":"Inputs!V476*V$11","v":0.95437131657921159},{"$f":"Inputs!W476*W$11","v":1.1986972768811694},{"$f":"Inputs!X476*X$11","v":3.6613055300000004},{"$f":"Inputs!Y476*Y$11","v":3.655202384456874},{"$f":"Inputs!Z476*Z$11","v":2.7613033758336183},{"$f":"Inputs!AA476*AA$11","v":0.88734270067618282},{"$f":"Inputs!AB476*AB$11","v":0.68690477535417593},{"$f":"Inputs!AC476*AC$11","v":1.4161723856911899}]
[{"$f":"ROW()","v":179},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I477*I$11","v":5.0959685000000006},{"$f":"Inputs!J477*J$11","v":1.37068648},{"$f":"Inputs!K477*K$11","v":0.75003203000000007},{"$f":"Inputs!L477*L$11","v":0.92049553000000006},{"$f":"Inputs!M477*M$11","v":0.90148431000000018},{"$f":"Inputs!N477*N$11","v":3.5204673699999995},{"$f":"Inputs!O477*O$11","v":0.78549806000000011},{"$f":"Inputs!P477*P$11","v":2.1494877400000001},{"$f":"Inputs!Q477*Q$11","v":5.6331739800000005},{"$f":"Inputs!R477*R$11","v":0.54429260000000013},{"$f":"Inputs!S477*S$11","v":71.223994940000026},{"$f":"Inputs!T477*T$11","v":51.422946005191569},{"$f":"Inputs!U477*U$11","v":6.0559293089849895},{"$f":"Inputs!V477*V$11","v":9.3865164211427121},{"$f":"Inputs!W477*W$11","v":7.4750945923824714},{"$f":"Inputs!X477*X$11","v":11.73449724},{"$f":"Inputs!Y477*Y$11","v":2.4294052581689729},{"$f":"Inputs!Z477*Z$11","v":2.7231651946786068},{"$f":"Inputs!AA477*AA$11","v":2.7103389823986963},{"$f":"Inputs!AB477*AB$11","v":1.8634745262822574},{"$f":"Inputs!AC477*AC$11","v":2.7337010396894073}]
[{"$f":"ROW()","v":180},null,"Non-depreciable",null,null,null,null,null,{"$f":"Inputs!I478*I$11","v":0},{"$f":"Inputs!J478*J$11","v":0},{"$f":"Inputs!K478*K$11","v":0},{"$f":"Inputs!L478*L$11","v":0},{"$f":"Inputs!M478*M$11","v":0},{"$f":"Inputs!N478*N$11","v":0},{"$f":"Inputs!O478*O$11","v":-0.11984469000000002},{"$f":"Inputs!P478*P$11","v":1.7943513999999996},{"$f":"Inputs!Q478*Q$11","v":1.4154523300000001},{"$f":"Inputs!R478*R$11","v":0.66129320999999996},{"$f":"Inputs!S478*S$11","v":0.66606215000000002},{"$f":"Inputs!T478*T$11","v":-1.6308843332665156E-2},{"$f":"Inputs!U478*U$11","v":-3.9006140835444798E-2},{"$f":"Inputs!V478*V$11","v":0.18862567937376898},{"$f":"Inputs!W478*W$11","v":5.9802596459833856E-4},{"$f":"Inputs!X478*X$11","v":-2.9711099999993884E-3},{"$f":"Inputs!Y478*Y$11","v":0},{"$f":"Inputs!Z478*Z$11","v":0},{"$f":"Inputs!AA478*AA$11","v":0},{"$f":"Inputs!AB478*AB$11","v":0},{"$f":"Inputs!AC478*AC$11","v":0}]
[{"$f":"ROW()","v":181},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I479*I$11","v":0},{"$f":"Inputs!J479*J$11","v":0},{"$f":"Inputs!K479*K$11","v":0},{"$f":"Inputs!L479*L$11","v":0},{"$f":"Inputs!M479*M$11","v":0},{"$f":"Inputs!N479*N$11","v":0},{"$f":"Inputs!O479*O$11","v":0},{"$f":"Inputs!P479*P$11","v":0},{"$f":"Inputs!Q479*Q$11","v":0},{"$f":"Inputs!R479*R$11","v":0},{"$f":"Inputs!S479*S$11","v":0},{"$f":"Inputs!T479*T$11","v":0},{"$f":"Inputs!U479*U$11","v":0},{"$f":"Inputs!V479*V$11","v":0},{"$f":"Inputs!W479*W$11","v":0},{"$f":"Inputs!X479*X$11","v":0},{"$f":"Inputs!Y479*Y$11","v":2.9023352447914838E-14},{"$f":"Inputs!Z479*Z$11","v":7.2542976020875689E-15},{"$f":"Inputs!AA479*AA$11","v":9.0405516241552367E-15},{"$f":"Inputs!AB479*AB$11","v":2.2643074708403711E-15},{"$f":"Inputs!AC479*AC$11","v":0}]
[{"$f":"ROW()","v":182},null,"Total",null,null,null,null,null,{"$f":"SUM(I176:I181)","v":5.0594982414987779},{"$f":"SUM(J176:J181)","v":3.2674119600000004},{"$f":"SUM(K176:K181)","v":1.2552523400000002},{"$f":"SUM(L176:L181)","v":0.77395160000000007},{"$f":"SUM(M176:M181)","v":3.3767054100000005},{"$f":"SUM(N176:N181)","v":52.17039363},{"$f":"SUM(O176:O181)","v":384.24809023999995},{"$f":"SUM(P176:P181)","v":5.2259448199999996},{"$f":"SUM(Q176:Q181)","v":627.41745540999989},{"$f":"SUM(R176:R181)","v":1.2817655700000001},{"$f":"SUM(S176:S181)","v":618.86641092000002},{"$f":"SUM(T176:T181)","v":126.83806815185457},{"$f":"SUM(U176:U181)","v":30.768892571582118},{"$f":"SUM(V176:V181)","v":20.774203834611111},{"$f":"SUM(W176:W181)","v":12.315252983736002},{"$f":"SUM(X176:X181)","v":22.4612722},{"$f":"SUM(Y176:Y181)","v":25.650648226523433},{"$f":"SUM(Z176:Z181)","v":23.832332461905004},{"$f":"SUM(AA176:AA181)","v":17.567413600720261},{"$f":"SUM(AB176:AB181)","v":19.009599011658715},{"$f":"SUM(AC176:AC181)","v":23.291152391565966}]
[{"$f":"ROW()","v":183},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I182-Inputs!I480*I$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J182-Inputs!J480*J$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K182-Inputs!K480*K$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L182-Inputs!L480*L$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M182-Inputs!M480*M$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N182-Inputs!N480*N$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O182-Inputs!O480*O$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P182-Inputs!P480*P$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q182-Inputs!Q480*Q$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R182-Inputs!R480*R$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S182-Inputs!S480*S$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T182-Inputs!T480*T$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U182-Inputs!U480*U$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V182-Inputs!V480*V$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W182-Inputs!W480*W$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X182-Inputs!X480*X$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y182-Inputs!Y480*Y$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z182-Inputs!Z480*Z$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA182-Inputs!AA480*AA$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB182-Inputs!AB480*AB$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC182-Inputs!AC480*AC$11,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":184},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1012*I$11","v":0},{"$f":"-Inputs!J1012*J$11","v":0},{"$f":"-Inputs!K1012*K$11","v":0},{"$f":"-Inputs!L1012*L$11","v":0},{"$f":"-Inputs!M1012*M$11","v":0},{"$f":"-Inputs!N1012*N$11","v":0},{"$f":"-Inputs!O1012*O$11","v":0},{"$f":"-Inputs!P1012*P$11","v":0},{"$f":"-Inputs!Q1012*Q$11","v":0},{"$f":"-Inputs!R1012*R$11","v":0},{"$f":"-Inputs!S1012*S$11","v":0},{"$f":"T243+T301+T359+T417+T475+T533+T591+T649+T707+T765+T823+T881+T939+T997+T1055+T1113","v":0},0,0,0,0]
[{"$f":"ROW()","v":185},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1013*I$11","v":0},{"$f":"-Inputs!J1013*J$11","v":0},{"$f":"-Inputs!K1013*K$11","v":0},{"$f":"-Inputs!L1013*L$11","v":0},{"$f":"-Inputs!M1013*M$11","v":0},{"$f":"-Inputs!N1013*N$11","v":0},{"$f":"-Inputs!O1013*O$11","v":0},{"$f":"-Inputs!P1013*P$11","v":0},{"$f":"-Inputs!Q1013*Q$11","v":0},{"$f":"-Inputs!R1013*R$11","v":0},{"$f":"-Inputs!S1013*S$11","v":0},{"$f":"T244+T302+T360+T418+T476+T534+T592+T650+T708+T766+T824+T882+T940+T998+T1056+T1114","v":-7.5777802405144687E-2},0,0,0,0]
[{"$f":"ROW()","v":186},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1014*I$11","v":0},{"$f":"-Inputs!J1014*J$11","v":0},{"$f":"-Inputs!K1014*K$11","v":0},{"$f":"-Inputs!L1014*L$11","v":0},{"$f":"-Inputs!M1014*M$11","v":0},{"$f":"-Inputs!N1014*N$11","v":0},{"$f":"-Inputs!O1014*O$11","v":0},{"$f":"-Inputs!P1014*P$11","v":0},{"$f":"-Inputs!Q1014*Q$11","v":0},{"$f":"-Inputs!R1014*R$11","v":0},{"$f":"-Inputs!S1014*S$11","v":0},{"$f":"T245+T303+T361+T419+T477+T535+T593+T651+T709+T767+T825+T883+T941+T999+T1057+T1115","v":0},0,0,-1.6612946504912101,0]
[{"$f":"ROW()","v":187},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1015*I$11","v":0},{"$f":"-Inputs!J1015*J$11","v":0},{"$f":"-Inputs!K1015*K$11","v":0},{"$f":"-Inputs!L1015*L$11","v":0},{"$f":"-Inputs!M1015*M$11","v":0},{"$f":"-Inputs!N1015*N$11","v":0},{"$f":"-Inputs!O1015*O$11","v":0},{"$f":"-Inputs!P1015*P$11","v":0},{"$f":"-Inputs!Q1015*Q$11","v":0},{"$f":"-Inputs!R1015*R$11","v":0},{"$f":"-Inputs!S1015*S$11","v":0},{"$f":"T246+T304+T362+T420+T478+T536+T594+T652+T710+T768+T826+T884+T942+T1000+T1058+T1116","v":-2.6092031375488793},-0.34617558568427009,-0.72507150722952396,-0.49388214401155262,-0.77966537558071036]
[{"$f":"ROW()","v":188},null,"Non Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1016*I$11","v":0},{"$f":"-Inputs!J1016*J$11","v":0},{"$f":"-Inputs!K1016*K$11","v":0},{"$f":"-Inputs!L1016*L$11","v":0},{"$f":"-Inputs!M1016*M$11","v":0},{"$f":"-Inputs!N1016*N$11","v":0},{"$f":"-Inputs!O1016*O$11","v":0},{"$f":"-Inputs!P1016*P$11","v":0},{"$f":"-Inputs!Q1016*Q$11","v":0},{"$f":"-Inputs!R1016*R$11","v":0},{"$f":"-Inputs!S1016*S$11","v":0},{"$f":"T247+T305+T363+T421+T479+T537+T595+T653+T711+T769+T827+T885+T943+T1001+T1059+T1117","v":0},0,0,0,0]
[{"$f":"ROW()","v":189},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":190},null,"Total",null,null,null,null,null,{"$f":"SUM(I184:I189)","v":0},{"$f":"SUM(J184:J189)","v":0},{"$f":"SUM(K184:K189)","v":0},{"$f":"SUM(L184:L189)","v":0},{"$f":"SUM(M184:M189)","v":0},{"$f":"SUM(N184:N189)","v":0},{"$f":"SUM(O184:O189)","v":0},{"$f":"SUM(P184:P189)","v":0},{"$f":"SUM(Q184:Q189)","v":0},{"$f":"SUM(R184:R189)","v":0},{"$f":"SUM(S184:S189)","v":0},{"$f":"SUM(T184:T189)","v":-2.6849809399540239},{"$f":"SUM(U184:U189)","v":-0.34617558568427009},{"$f":"SUM(V184:V189)","v":-0.72507150722952396},{"$f":"SUM(W184:W189)","v":-2.1551767945027627},{"$f":"SUM(X184:X189)","v":-0.77966537558071036},{"$f":"SUM(Y184:Y189)","v":0},{"$f":"SUM(Z184:Z189)","v":0},{"$f":"SUM(AA184:AA189)","v":0},{"$f":"SUM(AB184:AB189)","v":0},{"$f":"SUM(AC184:AC189)","v":0}]
[{"$f":"ROW()","v":191},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(I190=(I249+I307+I365+I423+I481+I539+I597+I655+I713+I771+I829+I887+I945+I1003+I1061+I1119+I1177+I1235+I1293+I1351+I1409),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(J190=(J249+J307+J365+J423+J481+J539+J597+J655+J713+J771+J829+J887+J945+J1003+J1061+J1119+J1177+J1235+J1293+J1351+J1409),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":192},null,"Pipeline",null,null,null,null,null,{"$f":"I251+I309+I367+I425+I483+I541+I599+I657+I715+I773+I831+I889+I947+I1005+I1063+I1121","v":0},-0.18041927799999996,-0.18192410299999995,-0.18512106799999994,-0.18512212499999992,-0.21618347499999993,-0.58786364899999999,-12.081890793499998,-12.083696529499999,-36.635878632499995,-36.635878632499995,-61.133873631499995,-63.439609419447898,-64.169916238662879,-64.404490468214661,-64.433636989282974,{"$f":"Y251+Y309+Y367+Y425+Y483+Y541+Y599+Y657+Y715+Y773+Y831+Y889+Y947+Y1005+Y1063+Y1121+Y1179+Y1237+Y1295+Y1353+Y1411","v":-64.563277802282968},{"$f":"Z251+Z309+Z367+Z425+Z483+Z541+Z599+Z657+Z715+Z773+Z831+Z889+Z947+Z1005+Z1063+Z1121+Z1179+Z1237+Z1295+Z1353+Z1411","v":-64.749731591847308},-64.877853096679658,-64.963383073661504,-65.247957909165365]
[{"$f":"ROW()","v":193},null,"Compression",null,null,null,null,null,{"$f":"I252+I310+I368+I426+I484+I542+I600+I658+I716+I774+I832+I890+I948+I1006+I1064+I1122","v":0},1.9960040585012222,-6.6349736500000006E-2,-7.0515494499999998E-2,4.4282385499999993E-2,-7.9688885499999987E-2,-2.1405050244999999,-9.8255997234999981,-9.8323856474999989,-16.1737393455,-16.1737393455,-18.782049089849679,-20.230404386288885,-20.645208058305805,-20.922868349629788,-21.075764982986861,-21.29954619698686,{"$f":"Z252+Z310+Z368+Z426+Z484+Z542+Z600+Z658+Z716+Z774+Z832+Z890+Z948+Z1006+Z1064+Z1122+Z1180+Z1238+Z1296+Z1354+Z1412","v":-22.091394436617417},-22.880666126354701,-23.493622745255131,-24.032008895252368]
[{"$f":"ROW()","v":194},null,"Metering",null,null,null,null,null,{"$f":"I253+I311+I369+I427+I485+I543+I601+I659+I717+I775+I833+I891+I949+I1007+I1065+I1123","v":0},-7.4320116000000033E-2,-0.11029573266666672,-0.13416012266666671,-0.10239293266666671,-0.24552854133333341,-0.24552854133333341,-0.24552854133333341,-0.22266081333333335,-0.17120842533333336,-0.17628707600000001,-0.49332285666666675,-0.51663014348356262,-0.63994744873654397,0.88612927731605173,-0.75962096496723597,-1.0037080003005694,-1.2114125425976943,-1.3954994343199354,-1.4546556143650142,-1.389080847388626]
[{"$f":"ROW()","v":195},null,"Other Depreciable",null,null,null,null,null,{"$f":"I254+I312+I370+I428+I486+I544+I602+I660+I718+I776+I834+I892+I950+I1008+I1066+I1124","v":0},-0.66247590500000009,-0.73101022900000023,-0.76851183050000027,-0.8145366070000003,-0.85961082250000043,-1.0356341910000004,-1.0749090940000001,-0.97854474099999977,-0.80156627499999988,-0.8287809049999999,-2.6839212780946573,-6.8015644828388293,-6.8226732572467963,-7.405733833268684,-7.9342345700174661,-8.5209594320174666,-8.6424296949259158,-8.7785879546598462,-8.9141049037797817,-9.0072786300938947]
[{"$f":"ROW()","v":196},null,"Non-depreciable",null,null,null,null,null,{"$f":"I255+I313+I371+I429+I487+I545+I603+I661+I719+I777+I835+I893+I951+I1009+I1067+I1125","v":0},0,0,0,0,0,0,0.11984469000000002,0,0,0,0,1.6308843332665156E-2,3.9006140835444798E-2,0,0,{"$f":"Y255+Y313+Y371+Y429+Y487+Y545+Y603+Y661+Y719+Y777+Y835+Y893+Y951+Y1009+Y1067+Y1125","v":2.9711099999993884E-3},0,0,0,0]
[{"$f":"ROW()","v":197},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4508595204175139E-15,-3.2589698452485612E-15,-1.9037210145855884E-15]
[{"$f":"ROW()","v":198},null,"Total",null,null,null,null,null,{"$f":"SUM(I192:I197)","v":0},{"$f":"SUM(J192:J197)","v":1.0787887595012222},{"$f":"SUM(K192:K197)","v":-1.0895798011666669},{"$f":"SUM(L192:L197)","v":-1.158308515666667},{"$f":"SUM(M192:M197)","v":-1.0577692791666669},{"$f":"SUM(N192:N197)","v":-1.4010117243333338},{"$f":"SUM(O192:O197)","v":-4.009531405833334},{"$f":"SUM(P192:P197)","v":-23.108083462333326},{"$f":"SUM(Q192:Q197)","v":-23.117287731333334},{"$f":"SUM(R192:R197)","v":-53.782392678333323},{"$f":"SUM(S192:S197)","v":-53.814685958999995},{"$f":"SUM(T192:T197)","v":-83.093166856110997},{"$f":"SUM(U192:U197)","v":-90.971899588726515},{"$f":"SUM(V192:V197)","v":-92.238738862116591},{"$f":"SUM(W192:W197)","v":-91.846963373797067},{"$f":"SUM(X192:X197)","v":-94.203257507254548},{"$f":"SUM(Y192:Y197)","v":-95.384520321587857},{"$f":"SUM(Z192:Z197)","v":-96.694968265988336},{"$f":"SUM(AA192:AA197)","v":-97.932606612014126},{"$f":"SUM(AB192:AB197)","v":-98.825766337061424},{"$f":"SUM(AC192:AC197)","v":-99.676326281900259}]
[{"$f":"ROW()","v":199},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I198,6)=ROUND((I257+I315+I373+I431+I489+I547+I605+I663+I721+I779+I837+I895+I953+I1011+I1069+I1127+I1185+I1243+I1301+I1359+I1417),6),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J198,6)=ROUND((J257+J315+J373+J431+J489+J547+J605+J663+J721+J779+J837+J895+J953+J1011+J1069+J1127+J1185+J1243+J1301+J1359+J1417),6),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":200},null,"Pipeline",null,null,null,null,null,{"$f":"I259+I317+I375+I433+I491+I549+I607+I665+I723+I781+I839+I897+I955+I1013+I1071+I1129","v":1.3878405999999996},1.2375178219999996,1.1195330189999995,0.9344330909999996,1.3705379659999997,8.5879579709999998,237.88063721199998,226.94513361849999,708.40319222899996,671.76731359649989,1125.091334944,1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183416,876.09789161255105,{"$f":"Y259+Y317+Y375+Y433+Y491+Y549+Y607+Y665+Y723+Y781+Y839+Y897+Y955+Y1013+Y1071+Y1129+Y1187+Y1245+Y1303+Y1361+Y1419","v":815.26368960155457},753.07638810635433,689.9091345493116,630.63724818572746,573.59820676051686]
[{"$f":"ROW()","v":201},null,"Compression",null,null,null,null,null,{"$f":"I260+I318+I376+I434+I492+I550+I608+I666+I724+I782+I840+I898+I956+I1014+I1072+I1130","v":-1.9960040585012222},1.32699473,1.3439601534999999,1.1586467789999999,1.3863969844999997,42.523030878999997,194.08441983449995,184.39453859099999,301.3892269035,285.21548755800001,321.30266535250001,331.41194438902932,319.47761344307878,304.38561121125258,286.5206755287644,269.92053482577745,264.45795342140173,258.15199277953008,247.53045903118382,234.80455928587355,221.70491287285171]
[{"$f":"ROW()","v":202},null,"Metering",null,null,null,null,null,{"$f":"I261+I319+I377+I435+I493+I551+I609+I667+I725+I783+I841+I899+I957+I1015+I1073+I1131","v":0.57169320000000023},1.0370073340000003,1.2846774513333337,1.1187501386666669,2.6868834860000006,2.4413549446666671,2.1958264033333341,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312634,7.715697766073931,8.139229669779942,11.040914234812707,13.692408618969012,15.242299452204934,14.734142718561181,13.966391879550343,13.993483417852909]
[{"$f":"ROW()","v":203},null,"Other Depreciable",null,null,null,null,null,{"$f":"I262+I320+I378+I436+I494+I552+I610+I668+I726+I784+I842+I900+I958+I1016+I1074+I1132","v":5.0959685000000006},5.8041790750000004,5.8232008760000005,5.975184575500001,6.0621322785,8.7229888259999999,8.4728526950000003,9.5474313409999993,14.202060579999999,13.944786904999999,84.340000940000024,130.46982252954805,129.37801177000995,131.21678342667633,130.79226204177857,133.8128593361804,127.7213051623319,121.80204066208456,115.73379168982343,108.68316131232594,102.40958372192142]
[{"$f":"ROW()","v":204},null,"Non-depreciable",null,null,null,null,null,{"$f":"I263+I321+I379+I437+I495+I553+I611+I669+I727+I785+I843+I901+I959+I1017+I1075+I1133","v":0},0,0,0,0,0,-0.11984469000000002,1.7943513999999996,3.20980373,3.8710969400000002,4.5371590900000003,4.5208502466673348,4.4981529491645551,4.7257847693737691,4.7263827953383677,4.7234116853383679,4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677]
[{"$f":"ROW()","v":205},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I264+I322+I380+I438+I496+I554+I612+I670+I728+I786+I844+I902+I960+I1018+I1076+I1134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9023352447914838E-14,3.6277650050002407E-14,4.3867342153740129E-14,4.2872679779331947E-14,4.0968958764746354E-14]
[{"$f":"ROW()","v":206},null,"Total",null,null,null,null,null,{"$f":"SUM(I200:I205)","v":5.0594982414987779},{"$f":"SUM(J200:J205)","v":9.4056989610000006},{"$f":"SUM(K200:K205)","v":9.571371499833333},{"$f":"SUM(L200:L205)","v":9.1870145841666684},{"$f":"SUM(M200:M205)","v":11.505950715000001},{"$f":"SUM(N200:N205)","v":62.275332620666667},{"$f":"SUM(O200:O205)","v":442.5138914548333},{"$f":"SUM(P200:P205)","v":424.6317528125},{"$f":"SUM(Q200:Q205)","v":1028.9319204911667},{"$f":"SUM(R200:R205)","v":976.43129338283325},{"$f":"SUM(S200:S205)","v":1541.4830183438332},{"$f":"SUM(T200:T205)","v":1582.5429386996229},{"$f":"SUM(U200:U205)","v":1521.9937560967944},{"$f":"SUM(V200:V205)","v":1449.8041495620591},{"$f":"SUM(W200:W205)","v":1368.1172623774955},{"$f":"SUM(X200:X205)","v":1295.59561169466},{"$f":"SUM(Y200:Y205)","v":1225.8617395995957},{"$f":"SUM(Z200:Z205)","v":1152.9991037955124},{"$f":"SUM(AA200:AA205)","v":1072.6339107842184},{"$f":"SUM(AB200:AB205)","v":992.8177434588157},{"$f":"SUM(AC200:AC205)","v":916.43256956848131}]
[{"$f":"ROW()","v":207},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(I206=(I265+I323+I381+I439+I497+I555+I613+I671+I729+I787+I845+I903+I961+I1019+I1077+I1135+I1193+I1251+I1309+I1367+I1425),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(J206=(J265+J323+J381+J439+J497+J555+J613+J671+J729+J787+J845+J903+J961+J1019+J1077+J1135+J1193+J1251+J1309+J1367+J1425),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","Wrong"]
[{"$f":"ROW()","v":208},null,"Pipeline"]
[{"$f":"ROW()","v":209},null,"Compression"]
[{"$f":"ROW()","v":210},null,"Metering"]
[{"$f":"ROW()","v":211},null,"Other Depreciable"]
[{"$f":"ROW()","v":212},null,"Non-depreciable"]
[{"$f":"ROW()","v":213},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":214},null,"Total"]
[{"$f":"ROW()","v":215}]
["Capex Account [m$ OD]"]
["2000 Capex"]
[{"$f":"ROW()","v":218},"Life"]
[{"$f":"ROW()","v":219},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$E$51","v":7.6923076923076916},{"$f":"MAX(0,J219-1)","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,{"$f":"MAX(0,AB219-1)","v":0}]
[{"$f":"ROW()","v":220},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$E$52","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB220-1)","v":0}]
[{"$f":"ROW()","v":221},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$E$53","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$E$54","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":223},null,"Non Depreciable"]
[{"$f":"ROW()","v":224},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":0},{"$f":"MAX(0,J224-1)","v":0},{"$f":"MAX(0,K224-1)","v":0},{"$f":"MAX(0,L224-1)","v":0},{"$f":"MAX(0,M224-1)","v":0},{"$f":"MAX(0,N224-1)","v":0},{"$f":"MAX(0,O224-1)","v":0},{"$f":"MAX(0,P224-1)","v":0},{"$f":"MAX(0,Q224-1)","v":0},{"$f":"MAX(0,R224-1)","v":0},{"$f":"MAX(0,S224-1)","v":0},{"$f":"MAX(0,T224-1)","v":0},{"$f":"MAX(0,U224-1)","v":0},{"$f":"MAX(0,V224-1)","v":0},{"$f":"MAX(0,W224-1)","v":0},{"$f":"MAX(0,X224-1)","v":0},{"$f":"MAX(0,Y224-1)","v":0},{"$f":"MAX(0,Z224-1)","v":0},{"$f":"MAX(0,AA224-1)","v":0},{"$f":"MAX(0,AB224-1)","v":0}]
[{"$f":"ROW()","v":225}]
[{"$f":"ROW()","v":226},"Opening Value"]
[{"$f":"ROW()","v":227},null,"Pipeline",null,null,null,null,null,{"$f":"H259","v":0},1.3878405999999996,1.2074213219999996,1.0270020439999996,0.8465827659999996,0.66616348799999969,0.48574420999999973,0.30532493199999977,0.12490565399999984,0,0,{"$f":"S259","v":0},{"$f":"T259","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},null,"Compression",null,null,null,null,null,0,-1.9960040585012222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,"Metering",null,null,null,null,null,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]
[{"$f":"ROW()","v":230},null,"Other Depreciable",null,null,null,null,null,0,5.0959685000000006,4.4334925950000006,3.7710166900000006,3.1085407850000006,2.4460648800000007,1.7835889750000002,1.1211130699999998,0.45863716499999962,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":231},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]
[{"$f":"ROW()","v":232},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"H264","v":0},{"$f":"I264","v":0},{"$f":"J264","v":0},{"$f":"K264","v":0},{"$f":"L264","v":0},{"$f":"M264","v":0},{"$f":"N264","v":0},{"$f":"O264","v":0},{"$f":"P264","v":0},{"$f":"Q264","v":0},{"$f":"R264","v":0},{"$f":"S264","v":0},{"$f":"T264","v":0},{"$f":"U264","v":0},{"$f":"V264","v":0},{"$f":"W264","v":0},{"$f":"X264","v":0},{"$f":"Y264","v":0},{"$f":"Z264","v":0},{"$f":"AA264","v":0},{"$f":"AB264","v":0}]
[{"$f":"ROW()","v":233},null,"Total",null,null,null,null,null,{"$f":"SUM(I227:I232)","v":0},{"$f":"SUM(J227:J232)","v":5.0594982414987779},{"$f":"SUM(K227:K232)","v":6.1382870010000001},{"$f":"SUM(L227:L232)","v":5.2210717020000006},{"$f":"SUM(M227:M232)","v":4.3038564030000002},{"$f":"SUM(N227:N232)","v":3.3866411040000006},{"$f":"SUM(O227:O232)","v":2.4694258050000002},{"$f":"SUM(P227:P232)","v":1.5522105059999995},{"$f":"SUM(Q227:Q232)","v":0.63499520699999945},{"$f":"SUM(R227:R232)","v":0},{"$f":"SUM(S227:S232)","v":0},{"$f":"SUM(T227:T232)","v":0},{"$f":"SUM(U227:U232)","v":0},{"$f":"SUM(V227:V232)","v":0},{"$f":"SUM(W227:W232)","v":0},{"$f":"SUM(X227:X232)","v":0},{"$f":"SUM(Y227:Y232)","v":0},{"$f":"SUM(Z227:Z232)","v":0},{"$f":"SUM(AA227:AA232)","v":0},{"$f":"SUM(AB227:AB232)","v":0},{"$f":"SUM(AC227:AC232)","v":0}]
[{"$f":"ROW()","v":234},"Capex"]
[{"$f":"ROW()","v":235},null,"Pipeline",null,null,null,null,null,{"$f":"I$176","v":1.3878405999999996}]
[{"$f":"ROW()","v":236},null,"Compression",null,null,null,null,null,{"$f":"I$177","v":-1.9960040585012222}]
[{"$f":"ROW()","v":237},null,"Metering",null,null,null,null,null,{"$f":"I$178","v":0.57169320000000023}]
[{"$f":"ROW()","v":238},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$179","v":5.0959685000000006}]
[{"$f":"ROW()","v":239},null,"Non Depreciable",null,null,null,null,null,{"$f":"I$180","v":0}]
[{"$f":"ROW()","v":240},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$181","v":0}]
[{"$f":"ROW()","v":241},null,"Total",null,null,null,null,null,{"$f":"SUM(I235:I240)","v":5.0594982414987779}]
[{"$f":"ROW()","v":242},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":243},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T746","v":0},{"$f":"-Inputs!U746","v":0},{"$f":"-Inputs!V746","v":0},{"$f":"-Inputs!W746","v":0},{"$f":"-Inputs!X746","v":0}]
[{"$f":"ROW()","v":244},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T747","v":0},{"$f":"-Inputs!U747","v":0},{"$f":"-Inputs!V747","v":0},{"$f":"-Inputs!W747","v":0},{"$f":"-Inputs!X747","v":0}]
[{"$f":"ROW()","v":245},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T748","v":0},{"$f":"-Inputs!U748","v":0},{"$f":"-Inputs!V748","v":0},{"$f":"-Inputs!W748","v":0},{"$f":"-Inputs!X748","v":0}]
[{"$f":"ROW()","v":246},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T749","v":-0.5513644348514849},{"$f":"-Inputs!U749","v":0},{"$f":"-Inputs!V749","v":0},{"$f":"-Inputs!W749","v":0},{"$f":"-Inputs!X749","v":0}]
[{"$f":"ROW()","v":247},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T750","v":0},{"$f":"-Inputs!U750","v":0},{"$f":"-Inputs!V750","v":0},{"$f":"-Inputs!W750","v":0},{"$f":"-Inputs!X750","v":0}]
[{"$f":"ROW()","v":248},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":249},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J243:J248)","v":0},{"$f":"SUM(K243:K248)","v":0},{"$f":"SUM(L243:L248)","v":0},{"$f":"SUM(M243:M248)","v":0},{"$f":"SUM(N243:N248)","v":0},{"$f":"SUM(O243:O248)","v":0},{"$f":"SUM(P243:P248)","v":0},{"$f":"SUM(Q243:Q248)","v":0},{"$f":"SUM(R243:R248)","v":0},{"$f":"SUM(S243:S248)","v":0},{"$f":"SUM(T243:T248)","v":-0.5513644348514849},{"$f":"SUM(U243:U248)","v":0},{"$f":"SUM(V243:V248)","v":0},{"$f":"SUM(W243:W248)","v":0},{"$f":"SUM(X243:X248)","v":0},{"$f":"SUM(Y243:Y248)","v":0},{"$f":"SUM(Z243:Z248)","v":0},{"$f":"SUM(AA243:AA248)","v":0},{"$f":"SUM(AB243:AB248)","v":0},{"$f":"SUM(AC243:AC248)","v":0}]
[{"$f":"ROW()","v":250},"Depreciation"]
[{"$f":"ROW()","v":251},null,"Pipeline",null,null,null,null,null,null,{"$f":"IF(AND(J219<=0,J227+J235+J243<0),-(J227+J235+J243),IF(J219<=0,0,-MIN(((J227+J243)/J219)*((J227+J243)>0),(J227+J243))))","v":-0.18041927799999996},-0.18041927799999996,-0.18041927799999996,-0.18041927799999993,-0.18041927799999996,-0.18041927799999993,-0.18041927799999993,-0.12490565399999984,0,0,{"$f":"IF(AND(T219<=0,T227+T235+T243<0),-(T227+T235+T243),IF(T219<=0,0,-MIN(((T227+T243)/T219)*((T227+T243)>0),(T227+T243))))","v":0},{"$f":"IF(AND(U219<=0,U227+U235+U243<0),-(U227+U235+U243),IF(U219<=0,0,-MIN(((U227+U243)/U219)*((U227+U243)>0),(U227+U243))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":252},null,"Compression",null,null,null,null,null,null,{"$f":"IF(AND(J220<=0,J228+J236+J244<0),-(J228+J236+J244),IF(J220<=0,0,-MIN(((J228+J244)/J220)*((J228+J244)>0),(J228+J244))))","v":1.9960040585012222},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(T220<=0,T228+T236+T244<0),-(T228+T236+T244),IF(T220<=0,0,-MIN(((T228+T244)/T220)*((T228+T244)>0),(T228+T244))))","v":0},{"$f":"IF(AND(U220<=0,U228+U236+U244<0),-(U228+U236+U244),IF(U220<=0,0,-MIN(((U228+U244)/U220)*((U228+U244)>0),(U228+U244))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":253},null,"Metering",null,null,null,null,null,null,{"$f":"IF(AND(J221<=0,J229+J237+J245<0),-(J229+J237+J245),IF(J221<=0,0,-MIN(((J229+J245)/J221)*((J229+J245)>0),(J229+J245))))","v":-7.4320116000000033E-2},-7.4320116000000033E-2,-7.4320116000000033E-2,-7.4320116000000033E-2,-7.4320116000000019E-2,-7.4320116000000033E-2,-7.4320116000000033E-2,-5.1452387999999974E-2,0,0,{"$f":"IF(AND(T221<=0,T229+T237+T245<0),-(T229+T237+T245),IF(T221<=0,0,-MIN(((T229+T245)/T221)*((T229+T245)>0),(T229+T245))))","v":0},{"$f":"IF(AND(U221<=0,U229+U237+U245<0),-(U229+U237+U245),IF(U221<=0,0,-MIN(((U229+U245)/U221)*((U229+U245)>0),(U229+U245))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":254},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"IF(AND(J222<=0,J230+J238+J246<0),-(J230+J238+J246),IF(J222<=0,0,-MIN(((J230+J246)/J222)*((J230+J246)>0),(J230+J246))))","v":-0.66247590500000009},-0.6624759050000002,-0.6624759050000002,-0.6624759050000002,-0.66247590500000031,-0.66247590500000031,-0.6624759050000002,-0.45863716499999962,0,0,{"$f":"IF(AND(T222<=0,T230+T238+T246<0),-(T230+T238+T246),IF(T222<=0,0,-MIN(((T230+T246)/T222)*((T230+T246)>0),(T230+T246))))","v":0.5513644348514849},{"$f":"IF(AND(U222<=0,U230+U238+U246<0),-(U230+U238+U246),IF(U222<=0,0,-MIN(((U230+U246)/U222)*((U230+U246)>0),(U230+U246))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":255},null,"Non Depreciable",null,null,null,null,null,null,{"$f":"IF(J231<0,-J231,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":256},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"IF(AND(J224<=0,J232+J240+J248<0),-(J232+J240+J248),IF(J224<=0,0,-MIN(((J232+J248)/J224)*((J232+J248)>0),(J232+J248))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(T224<=0,T232+T240+T248<0),-(T232+T240+T248),IF(T224<=0,0,-MIN(((T232+T248)/T224)*((T232+T248)>0),(T232+T248))))","v":0},{"$f":"IF(AND(U224<=0,U232+U240+U248<0),-(U232+U240+U248),IF(U224<=0,0,-MIN(((U232+U248)/U224)*((U232+U248)>0),(U232+U248))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":257},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J251:J256)","v":1.0787887595012222},{"$f":"SUM(K251:K256)","v":-0.91721529900000021},{"$f":"SUM(L251:L256)","v":-0.91721529900000021},{"$f":"SUM(M251:M256)","v":-0.91721529900000021},{"$f":"SUM(N251:N256)","v":-0.91721529900000032},{"$f":"SUM(O251:O256)","v":-0.91721529900000021},{"$f":"SUM(P251:P256)","v":-0.91721529900000021},{"$f":"SUM(Q251:Q256)","v":-0.63499520699999945},{"$f":"SUM(R251:R256)","v":0},{"$f":"SUM(S251:S256)","v":0},{"$f":"SUM(T251:T256)","v":0.5513644348514849},{"$f":"SUM(U251:U256)","v":0},{"$f":"SUM(V251:V256)","v":0},{"$f":"SUM(W251:W256)","v":0},{"$f":"SUM(X251:X256)","v":0},{"$f":"SUM(Y251:Y256)","v":0},{"$f":"SUM(Z251:Z256)","v":0},{"$f":"SUM(AA251:AA256)","v":0},{"$f":"SUM(AB251:AB256)","v":0},{"$f":"SUM(AC251:AC256)","v":0}]
[{"$f":"ROW()","v":258},"Closing Value"]
[{"$f":"ROW()","v":259},null,"Pipeline",null,null,null,null,null,{"$f":"I227+I235+I243+I251","v":1.3878405999999996},{"$f":"J227+J235+J243+J251","v":1.2074213219999996},1.0270020439999996,0.8465827659999996,0.66616348799999969,0.48574420999999973,0.30532493199999977,0.12490565399999984,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":260},null,"Compression",null,null,null,null,null,{"$f":"I228+I236+I244+I252","v":-1.9960040585012222},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":261},null,"Metering",null,null,null,null,null,{"$f":"I229+I237+I245+I253","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]
[{"$f":"ROW()","v":262},null,"Other Depreciable",null,null,null,null,null,{"$f":"I230+I238+I246+I254","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]
[{"$f":"ROW()","v":263},null,"Non Depreciable",null,null,null,null,null,{"$f":"I231+I239+I247+I255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":264},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I232+I240+I248+I256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":265},null,"Total",null,null,null,null,null,{"$f":"SUM(I259:I264)","v":5.0594982414987779},{"$f":"SUM(J259:J264)","v":6.1382870010000001},{"$f":"SUM(K259:K264)","v":5.2210717020000006},{"$f":"SUM(L259:L264)","v":4.3038564030000002},{"$f":"SUM(M259:M264)","v":3.3866411040000006},{"$f":"SUM(N259:N264)","v":2.4694258050000002},{"$f":"SUM(O259:O264)","v":1.5522105059999995},{"$f":"SUM(P259:P264)","v":0.63499520699999945},{"$f":"SUM(Q259:Q264)","v":0},{"$f":"SUM(R259:R264)","v":0},{"$f":"SUM(S259:S264)","v":0},{"$f":"SUM(T259:T264)","v":0},{"$f":"SUM(U259:U264)","v":0},{"$f":"SUM(V259:V264)","v":0},{"$f":"SUM(W259:W264)","v":0},{"$f":"SUM(X259:X264)","v":0},{"$f":"SUM(Y259:Y264)","v":0},{"$f":"SUM(Z259:Z264)","v":0},{"$f":"SUM(AA259:AA264)","v":0},{"$f":"SUM(AB259:AB264)","v":0},{"$f":"SUM(AC259:AC264)","v":0}]
[{"$f":"ROW()","v":266},"Over Depreciation"]
[{"$f":"ROW()","v":267},null,"Pipeline"]
[{"$f":"ROW()","v":268},null,"Compression"]
[{"$f":"ROW()","v":269},null,"Metering"]
[{"$f":"ROW()","v":270},null,"Other Depreciable"]
[{"$f":"ROW()","v":271},null,"Non Depreciable"]
[{"$f":"ROW()","v":272},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":273},null,"Total"]
[{"$f":"ROW()","v":274}]
["2001 Capex"]
[{"$f":"ROW()","v":276},"Life"]
[{"$f":"ROW()","v":277},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,K277-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AB277-1)","v":2}]
[{"$f":"ROW()","v":278},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AB278-1)","v":2}]
[{"$f":"ROW()","v":279},null,"Metering",null,null,null,null,null,null,null,{"$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":280},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":281},null,"Non Depreciable"]
[{"$f":"ROW()","v":282},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,K282-1)","v":4},{"$f":"MAX(0,L282-1)","v":3},{"$f":"MAX(0,M282-1)","v":2},{"$f":"MAX(0,N282-1)","v":1},{"$f":"MAX(0,O282-1)","v":0},{"$f":"MAX(0,P282-1)","v":0},{"$f":"MAX(0,Q282-1)","v":0},{"$f":"MAX(0,R282-1)","v":0},{"$f":"MAX(0,S282-1)","v":0},{"$f":"MAX(0,T282-1)","v":0},{"$f":"MAX(0,U282-1)","v":0},{"$f":"MAX(0,V282-1)","v":0},{"$f":"MAX(0,W282-1)","v":0},{"$f":"MAX(0,X282-1)","v":0},{"$f":"MAX(0,Y282-1)","v":0},{"$f":"MAX(0,Z282-1)","v":0},{"$f":"MAX(0,AA282-1)","v":0},{"$f":"MAX(0,AB282-1)","v":0}]
[{"$f":"ROW()","v":283}]
[{"$f":"ROW()","v":284},"Opening Value"]
[{"$f":"ROW()","v":285},null,"Pipeline",null,null,null,null,null,null,{"$f":"I317","v":0},3.0096500000000002E-2,2.8591675E-2,2.7086849999999999E-2,2.5582024999999998E-2,2.4077199999999997E-2,2.2572374999999995E-2,2.1067549999999994E-2,1.9562724999999996E-2,1.8057899999999995E-2,{"$f":"S317","v":1.6553074999999993E-2},{"$f":"T317","v":1.5048249999999994E-2},1.3543424999999994E-2,1.2038599999999995E-2,1.0533774999999995E-2,9.0289499999999957E-3,7.5241249999999961E-3,6.0192999999999965E-3,4.514474999999997E-3,3.0096499999999983E-3]
[{"$f":"ROW()","v":286},null,"Compression",null,null,null,null,null,null,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]
[{"$f":"ROW()","v":287},null,"Metering",null,null,null,null,null,null,0,0.5396342500000002,0.50365863333333349,0.46768301666666684,0.43170740000000019,0.39573178333333348,0.35975616666666677,0.32378055000000011,0.28780493333333346,0.25182931666666675,0.21585370000000006,0.17987808333333338,0.1439024666666667,0.10792685000000002,7.1951233333333336E-2,3.5975616666666668E-2,0,0,0,0]
[{"$f":"ROW()","v":288},null,"Other Depreciable",null,null,null,null,null,null,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]
[{"$f":"ROW()","v":289},null,"Non Depreciable",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"I322","v":0},{"$f":"J322","v":0},{"$f":"K322","v":0},{"$f":"L322","v":0},{"$f":"M322","v":0},{"$f":"N322","v":0},{"$f":"O322","v":0},{"$f":"P322","v":0},{"$f":"Q322","v":0},{"$f":"R322","v":0},{"$f":"S322","v":0},{"$f":"T322","v":0},{"$f":"U322","v":0},{"$f":"V322","v":0},{"$f":"W322","v":0},{"$f":"X322","v":0},{"$f":"Y322","v":0},{"$f":"Z322","v":0},{"$f":"AA322","v":0},{"$f":"AB322","v":0}]
[{"$f":"ROW()","v":291},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J285:J290)","v":0},{"$f":"SUM(K285:K290)","v":3.2674119600000004},{"$f":"SUM(L285:L290)","v":3.0950474578333331},{"$f":"SUM(M285:M290)","v":2.9226829556666667},{"$f":"SUM(N285:N290)","v":2.7503184534999998},{"$f":"SUM(O285:O290)","v":2.5779539513333329},{"$f":"SUM(P285:P290)","v":2.4055894491666665},{"$f":"SUM(Q285:Q290)","v":2.2332249469999996},{"$f":"SUM(R285:R290)","v":2.0608604448333327},{"$f":"SUM(S285:S290)","v":1.8884959426666661},{"$f":"SUM(T285:T290)","v":1.7161314404999994},{"$f":"SUM(U285:U290)","v":1.5411380212848569},{"$f":"SUM(V285:V290)","v":1.3690364108230377},{"$f":"SUM(W285:W290)","v":1.1969348003612188},{"$f":"SUM(X285:X290)","v":1.0248331898993996},{"$f":"SUM(Y285:Y290)","v":0.85273157943758071},{"$f":"SUM(Z285:Z290)","v":0.68062996897576178},{"$f":"SUM(AA285:AA290)","v":0.54450397518060933},{"$f":"SUM(AB285:AB290)","v":0.408377981385457},{"$f":"SUM(AC285:AC290)","v":0.27225198759030467}]
[{"$f":"ROW()","v":292},"Capex"]
[{"$f":"ROW()","v":293},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$176","v":3.0096500000000002E-2}]
[{"$f":"ROW()","v":294},null,"Compression",null,null,null,null,null,null,{"$f":"J$177","v":1.32699473}]
[{"$f":"ROW()","v":295},null,"Metering",null,null,null,null,null,null,{"$f":"J$178","v":0.5396342500000002}]
[{"$f":"ROW()","v":296},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$179","v":1.37068648}]
[{"$f":"ROW()","v":297},null,"Non Depreciable",null,null,null,null,null,null,{"$f":"J$180","v":0}]
[{"$f":"ROW()","v":298},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$181","v":0}]
[{"$f":"ROW()","v":299},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J293:J298)","v":3.2674119600000004}]
[{"$f":"ROW()","v":300},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":301},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T754","v":0},{"$f":"-Inputs!U754","v":0},{"$f":"-Inputs!V754","v":0},{"$f":"-Inputs!W754","v":0},{"$f":"-Inputs!X754","v":0}]
[{"$f":"ROW()","v":302},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T755","v":0},{"$f":"-Inputs!U755","v":0},{"$f":"-Inputs!V755","v":0},{"$f":"-Inputs!W755","v":0},{"$f":"-Inputs!X755","v":0}]
[{"$f":"ROW()","v":303},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T756","v":0},{"$f":"-Inputs!U756","v":0},{"$f":"-Inputs!V756","v":0},{"$f":"-Inputs!W756","v":0},{"$f":"-Inputs!X756","v":0}]
[{"$f":"ROW()","v":304},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T757","v":-2.8918087533234852E-3},{"$f":"-Inputs!U757","v":0},{"$f":"-Inputs!V757","v":0},{"$f":"-Inputs!W757","v":0},{"$f":"-Inputs!X757","v":0}]
[{"$f":"ROW()","v":305},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T758","v":0},{"$f":"-Inputs!U758","v":0},{"$f":"-Inputs!V758","v":0},{"$f":"-Inputs!W758","v":0},{"$f":"-Inputs!X758","v":0}]
[{"$f":"ROW()","v":306},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":307},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K301:K306)","v":0},{"$f":"SUM(L301:L306)","v":0},{"$f":"SUM(M301:M306)","v":0},{"$f":"SUM(N301:N306)","v":0},{"$f":"SUM(O301:O306)","v":0},{"$f":"SUM(P301:P306)","v":0},{"$f":"SUM(Q301:Q306)","v":0},{"$f":"SUM(R301:R306)","v":0},{"$f":"SUM(S301:S306)","v":0},{"$f":"SUM(T301:T306)","v":-2.8918087533234852E-3},{"$f":"SUM(U301:U306)","v":0},{"$f":"SUM(V301:V306)","v":0},{"$f":"SUM(W301:W306)","v":0},{"$f":"SUM(X301:X306)","v":0},{"$f":"SUM(Y301:Y306)","v":0},{"$f":"SUM(Z301:Z306)","v":0},{"$f":"SUM(AA301:AA306)","v":0},{"$f":"SUM(AB301:AB306)","v":0},{"$f":"SUM(AC301:AC306)","v":0}]
[{"$f":"ROW()","v":308},"Depreciation"]
[{"$f":"ROW()","v":309},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"IF(AND(K277<=0,K285+K293+K301<0),-(K285+K293+K301),IF(K277<=0,0,-MIN(((K285+K301)/K277)*((K285+K301)>0),(K285+K301))))","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]
[{"$f":"ROW()","v":310},null,"Compression",null,null,null,null,null,null,null,{"$f":"IF(AND(K278<=0,K286+K294+K302<0),-(K286+K294+K302),IF(K278<=0,0,-MIN(((K286+K302)/K278)*((K286+K302)>0),(K286+K302))))","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]
[{"$f":"ROW()","v":311},null,"Metering",null,null,null,null,null,null,null,{"$f":"IF(AND(K279<=0,K287+K295+K303<0),-(K287+K295+K303),IF(K279<=0,0,-MIN(((K287+K303)/K279)*((K287+K303)>0),(K287+K303))))","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]
[{"$f":"ROW()","v":312},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"IF(AND(K280<=0,K288+K296+K304<0),-(K288+K296+K304),IF(K280<=0,0,-MIN(((K288+K304)/K280)*((K288+K304)>0),(K288+K304))))","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,{"$f":"IF(AND(T280<=0,T288+T296+T304<0),-(T288+T296+T304),IF(T280<=0,0,-MIN(((T288+T304)/T280)*((T288+T304)>0),(T288+T304))))","v":-6.8271432295152382E-2},{"$f":"IF(AND(U280<=0,U288+U296+U304<0),-(U288+U296+U304),IF(U280<=0,0,-MIN(((U288+U304)/U280)*((U288+U304)>0),(U288+U304))))","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]
[{"$f":"ROW()","v":313},null,"Non Depreciable",null,null,null,null,null,null,null,{"$f":"IF(K289<0,-K289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"IF(AND(K282<=0,K290+K298+K306<0),-(K290+K298+K306),IF(K282<=0,0,-MIN(((K290+K306)/K282)*((K290+K306)>0),(K290+K306))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(T282<=0,T290+T298+T306<0),-(T290+T298+T306),IF(T282<=0,0,-MIN(((T290+T306)/T282)*((T290+T306)>0),(T290+T306))))","v":0},{"$f":"IF(AND(U282<=0,U290+U298+U306<0),-(U290+U298+U306),IF(U282<=0,0,-MIN(((U290+U306)/U282)*((U290+U306)>0),(U290+U306))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K309:K314)","v":-0.17236450216666671},{"$f":"SUM(L309:L314)","v":-0.17236450216666666},{"$f":"SUM(M309:M314)","v":-0.17236450216666666},{"$f":"SUM(N309:N314)","v":-0.17236450216666666},{"$f":"SUM(O309:O314)","v":-0.17236450216666666},{"$f":"SUM(P309:P314)","v":-0.17236450216666666},{"$f":"SUM(Q309:Q314)","v":-0.17236450216666666},{"$f":"SUM(R309:R314)","v":-0.17236450216666666},{"$f":"SUM(S309:S314)","v":-0.17236450216666663},{"$f":"SUM(T309:T314)","v":-0.17210161046181904},{"$f":"SUM(U309:U314)","v":-0.17210161046181904},{"$f":"SUM(V309:V314)","v":-0.17210161046181902},{"$f":"SUM(W309:W314)","v":-0.17210161046181902},{"$f":"SUM(X309:X314)","v":-0.17210161046181902},{"$f":"SUM(Y309:Y314)","v":-0.17210161046181902},{"$f":"SUM(Z309:Z314)","v":-0.13612599379515233},{"$f":"SUM(AA309:AA314)","v":-0.13612599379515233},{"$f":"SUM(AB309:AB314)","v":-0.13612599379515233},{"$f":"SUM(AC309:AC314)","v":-0.13612599379515233}]
[{"$f":"ROW()","v":316},"Closing Value"]
[{"$f":"ROW()","v":317},null,"Pipeline",null,null,null,null,null,null,{"$f":"J285+J293+J301+J309","v":3.0096500000000002E-2},2.8591675E-2,2.7086849999999999E-2,2.5582024999999998E-2,2.4077199999999997E-2,2.2572374999999995E-2,2.1067549999999994E-2,1.9562724999999996E-2,1.8057899999999995E-2,1.6553074999999993E-2,1.5048249999999994E-2,1.3543424999999994E-2,1.2038599999999995E-2,1.0533774999999995E-2,9.0289499999999957E-3,7.5241249999999961E-3,6.0192999999999965E-3,4.514474999999997E-3,3.0096499999999983E-3,1.5048249999999991E-3]
[{"$f":"ROW()","v":318},null,"Compression",null,null,null,null,null,null,{"$f":"J286+J294+J302+J310","v":1.32699473},1.2606449934999999,1.1942952569999998,1.1279455204999997,1.0615957839999997,0.99524604749999968,0.9288963109999997,0.86254657449999972,0.79619683799999974,0.72984710149999976,0.66349736499999978,0.59714762849999981,0.53079789199999983,0.46444815549999985,0.39809841899999987,0.33174868249999989,0.26539894599999991,0.19904920949999994,0.13269947299999996,6.6349736499999978E-2]
[{"$f":"ROW()","v":319},null,"Metering",null,null,null,null,null,null,{"$f":"J287+J295+J303+J311","v":0.5396342500000002},0.50365863333333349,0.46768301666666684,0.43170740000000019,0.39573178333333348,0.35975616666666677,0.32378055000000011,0.28780493333333346,0.25182931666666675,0.21585370000000006,0.17987808333333338,0.1439024666666667,0.10792685000000002,7.1951233333333336E-2,3.5975616666666668E-2,0,0,0,0,0]
[{"$f":"ROW()","v":320},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J288+J296+J304+J312","v":1.37068648},1.302152156,1.233617832,1.1650835079999999,1.0965491839999999,1.0280148599999999,0.95948053599999983,0.89094621199999979,0.82241188799999976,0.75387756399999972,0.68271432295152379,0.61444289065637137,0.54617145836121894,0.47790002606606657,0.40962859377091421,0.34135716147576184,0.27308572918060947,0.2048142968854571,0.13654286459030474,6.8271432295152368E-2]
[{"$f":"ROW()","v":321},null,"Non Depreciable",null,null,null,null,null,null,{"$f":"J289+J297+J305+J313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":322},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J290+J298+J306+J314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":323},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J317:J322)","v":3.2674119600000004},{"$f":"SUM(K317:K322)","v":3.0950474578333331},{"$f":"SUM(L317:L322)","v":2.9226829556666667},{"$f":"SUM(M317:M322)","v":2.7503184534999998},{"$f":"SUM(N317:N322)","v":2.5779539513333329},{"$f":"SUM(O317:O322)","v":2.4055894491666665},{"$f":"SUM(P317:P322)","v":2.2332249469999996},{"$f":"SUM(Q317:Q322)","v":2.0608604448333327},{"$f":"SUM(R317:R322)","v":1.8884959426666661},{"$f":"SUM(S317:S322)","v":1.7161314404999994},{"$f":"SUM(T317:T322)","v":1.5411380212848569},{"$f":"SUM(U317:U322)","v":1.3690364108230377},{"$f":"SUM(V317:V322)","v":1.1969348003612188},{"$f":"SUM(W317:W322)","v":1.0248331898993996},{"$f":"SUM(X317:X322)","v":0.85273157943758071},{"$f":"SUM(Y317:Y322)","v":0.68062996897576178},{"$f":"SUM(Z317:Z322)","v":0.54450397518060933},{"$f":"SUM(AA317:AA322)","v":0.408377981385457},{"$f":"SUM(AB317:AB322)","v":0.27225198759030467},{"$f":"SUM(AC317:AC322)","v":0.13612599379515233}]
[{"$f":"ROW()","v":324},"Over Depreciation"]
[{"$f":"ROW()","v":325},null,"Pipeline"]
[{"$f":"ROW()","v":326},null,"Compression"]
[{"$f":"ROW()","v":327},null,"Metering"]
[{"$f":"ROW()","v":328},null,"Other Depreciable"]
[{"$f":"ROW()","v":329},null,"Non Depreciable"]
[{"$f":"ROW()","v":330},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":331},null,"Total"]
[{"$f":"ROW()","v":332}]
["2002 Capex"]
[{"$f":"ROW()","v":334},"Life"]
[{"$f":"ROW()","v":335},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,L335-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":336},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":337},null,"Metering",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":338},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":339},null,"Non Depreciable"]
[{"$f":"ROW()","v":340},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,L340-1)","v":4},{"$f":"MAX(0,M340-1)","v":3},{"$f":"MAX(0,N340-1)","v":2},{"$f":"MAX(0,O340-1)","v":1},{"$f":"MAX(0,P340-1)","v":0},{"$f":"MAX(0,Q340-1)","v":0},{"$f":"MAX(0,R340-1)","v":0},{"$f":"MAX(0,S340-1)","v":0},{"$f":"MAX(0,T340-1)","v":0},{"$f":"MAX(0,U340-1)","v":0},{"$f":"MAX(0,V340-1)","v":0},{"$f":"MAX(0,W340-1)","v":0},{"$f":"MAX(0,X340-1)","v":0},{"$f":"MAX(0,Y340-1)","v":0},{"$f":"MAX(0,Z340-1)","v":0},{"$f":"MAX(0,AA340-1)","v":0},{"$f":"MAX(0,AB340-1)","v":0}]
[{"$f":"ROW()","v":341}]
[{"$f":"ROW()","v":342},"Opening Value"]
[{"$f":"ROW()","v":343},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J375","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,{"$f":"S375","v":3.8363579999999994E-2},{"$f":"T375","v":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]
[{"$f":"ROW()","v":344},null,"Compression",null,null,null,null,null,null,null,0,8.3315159999999999E-2,7.9149401999999994E-2,7.4983643999999988E-2,7.0817885999999983E-2,6.6652127999999977E-2,6.2486369999999979E-2,5.832061199999998E-2,5.4154853999999981E-2,4.9989095999999983E-2,4.5823337999999984E-2,4.1657579999999986E-2,3.7491821999999987E-2,3.3326063999999989E-2,2.916030599999999E-2,2.4994547999999991E-2,2.0828789999999993E-2,1.6663031999999994E-2,1.2497273999999996E-2]
[{"$f":"ROW()","v":345},null,"Metering",null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":346},null,"Other Depreciable",null,null,null,null,null,null,null,0,0.75003203000000007,0.71253042850000003,0.675028827,0.63752722549999996,0.60002562399999992,0.56252402249999989,0.52502242099999985,0.48752081949999987,0.45001921799999989,0.39506166827873346,0.35914697116248495,0.32323227404623645,0.28731757692998794,0.25140287981373943,0.21548818269749093,0.17957348558124245,0.14365878846499397,0.10774409134874548]
[{"$f":"ROW()","v":347},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]
[{"$f":"ROW()","v":348},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"J380","v":0},{"$f":"K380","v":0},{"$f":"L380","v":0},{"$f":"M380","v":0},{"$f":"N380","v":0},{"$f":"O380","v":0},{"$f":"P380","v":0},{"$f":"Q380","v":0},{"$f":"R380","v":0},{"$f":"S380","v":0},{"$f":"T380","v":0},{"$f":"U380","v":0},{"$f":"V380","v":0},{"$f":"W380","v":0},{"$f":"X380","v":0},{"$f":"Y380","v":0},{"$f":"Z380","v":0},{"$f":"AA380","v":0},{"$f":"AB380","v":0}]
[{"$f":"ROW()","v":349},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K343:K348)","v":0},{"$f":"SUM(L343:L348)","v":1.2552523400000002},{"$f":"SUM(M343:M348)","v":1.1865236255},{"$f":"SUM(N343:N348)","v":1.1177949110000001},{"$f":"SUM(O343:O348)","v":1.0490661965000001},{"$f":"SUM(P343:P348)","v":0.98033748199999993},{"$f":"SUM(Q343:Q348)","v":0.91160876749999997},{"$f":"SUM(R343:R348)","v":0.84288005299999991},{"$f":"SUM(S343:S348)","v":0.77415133849999984},{"$f":"SUM(T343:T348)","v":0.70542262399999989},{"$f":"SUM(U343:U348)","v":0.61923796127873343},{"$f":"SUM(V343:V348)","v":0.55209615116248489},{"$f":"SUM(W343:W348)","v":0.48495434104623647},{"$f":"SUM(X343:X348)","v":0.34621936092998795},{"$f":"SUM(Y343:Y348)","v":0.30294194081373943},{"$f":"SUM(Z343:Z348)","v":0.25966452069749091},{"$f":"SUM(AA343:AA348)","v":0.21638710058124244},{"$f":"SUM(AB343:AB348)","v":0.17310968046499398},{"$f":"SUM(AC343:AC348)","v":0.12983226034874548}]
[{"$f":"ROW()","v":350},"Capex"]
[{"$f":"ROW()","v":351},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$176","v":6.3939300000000004E-2}]
[{"$f":"ROW()","v":352},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$177","v":8.3315159999999999E-2}]
[{"$f":"ROW()","v":353},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$178","v":0.35796585000000014}]
[{"$f":"ROW()","v":354},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$179","v":0.75003203000000007}]
[{"$f":"ROW()","v":355},null,"Non Depreciable",null,null,null,null,null,null,null,{"$f":"K$180","v":0}]
[{"$f":"ROW()","v":356},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$181","v":0}]
[{"$f":"ROW()","v":357},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K351:K356)","v":1.2552523400000002}]
[{"$f":"ROW()","v":358},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":359},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T762","v":0},{"$f":"-Inputs!U762","v":0},{"$f":"-Inputs!V762","v":0},{"$f":"-Inputs!W762","v":0},{"$f":"-Inputs!X762","v":0}]
[{"$f":"ROW()","v":360},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T763","v":0},{"$f":"-Inputs!U763","v":0},{"$f":"-Inputs!V763","v":0},{"$f":"-Inputs!W763","v":0},{"$f":"-Inputs!X763","v":0}]
[{"$f":"ROW()","v":361},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T764","v":0},{"$f":"-Inputs!U764","v":0},{"$f":"-Inputs!V764","v":0},{"$f":"-Inputs!W764","v":-1.6612946504912101},{"$f":"-Inputs!X764","v":0}]
[{"$f":"ROW()","v":362},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T765","v":-1.904285260501792E-2},{"$f":"-Inputs!U765","v":0},{"$f":"-Inputs!V765","v":0},{"$f":"-Inputs!W765","v":0},{"$f":"-Inputs!X765","v":0}]
[{"$f":"ROW()","v":363},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T766","v":0},{"$f":"-Inputs!U766","v":0},{"$f":"-Inputs!V766","v":0},{"$f":"-Inputs!W766","v":0},{"$f":"-Inputs!X766","v":0}]
[{"$f":"ROW()","v":364},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":365},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L359:L364)","v":0},{"$f":"SUM(M359:M364)","v":0},{"$f":"SUM(N359:N364)","v":0},{"$f":"SUM(O359:O364)","v":0},{"$f":"SUM(P359:P364)","v":0},{"$f":"SUM(Q359:Q364)","v":0},{"$f":"SUM(R359:R364)","v":0},{"$f":"SUM(S359:S364)","v":0},{"$f":"SUM(T359:T364)","v":-1.904285260501792E-2},{"$f":"SUM(U359:U364)","v":0},{"$f":"SUM(V359:V364)","v":0},{"$f":"SUM(W359:W364)","v":-1.6612946504912101},{"$f":"SUM(X359:X364)","v":0},{"$f":"SUM(Y359:Y364)","v":0},{"$f":"SUM(Z359:Z364)","v":0},{"$f":"SUM(AA359:AA364)","v":0},{"$f":"SUM(AB359:AB364)","v":0},{"$f":"SUM(AC359:AC364)","v":0}]
[{"$f":"ROW()","v":366},"Depreciation"]
[{"$f":"ROW()","v":367},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L335<=0,L343+L351+L359<0),-(L343+L351+L359),IF(L335<=0,0,-MIN(((L343+L359)/L335)*((L343+L359)>0),(L343+L359))))","v":-3.1969650000000004E-3},-3.196965E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999991E-3,-3.1969649999999995E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3]
[{"$f":"ROW()","v":368},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L336<=0,L344+L352+L360<0),-(L344+L352+L360),IF(L336<=0,0,-MIN(((L344+L360)/L336)*((L344+L360)>0),(L344+L360))))","v":-4.1657580000000003E-3},-4.1657579999999994E-3,-4.1657579999999994E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3]
[{"$f":"ROW()","v":369},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L337<=0,L345+L353+L361<0),-(L345+L353+L361),IF(L337<=0,0,-MIN(((L345+L361)/L337)*((L345+L361)>0),(L345+L361))))","v":-2.386439000000001E-2},-2.386439000000001E-2,-2.386439000000001E-2,-2.386439000000001E-2,-2.386439000000001E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000003E-2,-2.3864390000000006E-2,1.56583709049121,0,0,0,0,0,0]
[{"$f":"ROW()","v":370},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L338<=0,L346+L354+L362<0),-(L346+L354+L362),IF(L338<=0,0,-MIN(((L346+L362)/L338)*((L346+L362)>0),(L346+L362))))","v":-3.7501601500000002E-2},-3.7501601500000002E-2,-3.7501601500000002E-2,-3.7501601499999995E-2,-3.7501601499999995E-2,-3.7501601499999995E-2,-3.7501601499999988E-2,-3.7501601499999988E-2,{"$f":"IF(AND(T338<=0,T346+T354+T362<0),-(T346+T354+T362),IF(T338<=0,0,-MIN(((T346+T362)/T338)*((T346+T362)>0),(T346+T362))))","v":-3.5914697116248499E-2},{"$f":"IF(AND(U338<=0,U346+U354+U362<0),-(U346+U354+U362),IF(U338<=0,0,-MIN(((U346+U362)/U338)*((U346+U362)>0),(U346+U362))))","v":-3.5914697116248499E-2},-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248485E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2]
[{"$f":"ROW()","v":371},null,"Non Depreciable",null,null,null,null,null,null,null,null,{"$f":"IF(L347<0,-L347,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L340<=0,L348+L356+L364<0),-(L348+L356+L364),IF(L340<=0,0,-MIN(((L348+L364)/L340)*((L348+L364)>0),(L348+L364))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(T340<=0,T348+T356+T364<0),-(T348+T356+T364),IF(T340<=0,0,-MIN(((T348+T364)/T340)*((T348+T364)>0),(T348+T364))))","v":0},{"$f":"IF(AND(U340<=0,U348+U356+U364<0),-(U348+U356+U364),IF(U340<=0,0,-MIN(((U348+U364)/U340)*((U348+U364)>0),(U348+U364))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L367:L372)","v":-6.872871450000001E-2},{"$f":"SUM(M367:M372)","v":-6.872871450000001E-2},{"$f":"SUM(N367:N372)","v":-6.872871450000001E-2},{"$f":"SUM(O367:O372)","v":-6.872871450000001E-2},{"$f":"SUM(P367:P372)","v":-6.872871450000001E-2},{"$f":"SUM(Q367:Q372)","v":-6.8728714499999996E-2},{"$f":"SUM(R367:R372)","v":-6.8728714499999996E-2},{"$f":"SUM(S367:S372)","v":-6.8728714499999996E-2},{"$f":"SUM(T367:T372)","v":-6.7141810116248507E-2},{"$f":"SUM(U367:U372)","v":-6.7141810116248507E-2},{"$f":"SUM(V367:V372)","v":-6.7141810116248493E-2},{"$f":"SUM(W367:W372)","v":1.5225596703749615},{"$f":"SUM(X367:X372)","v":-4.3277420116248494E-2},{"$f":"SUM(Y367:Y372)","v":-4.3277420116248494E-2},{"$f":"SUM(Z367:Z372)","v":-4.327742011624848E-2},{"$f":"SUM(AA367:AA372)","v":-4.3277420116248494E-2},{"$f":"SUM(AB367:AB372)","v":-4.3277420116248494E-2},{"$f":"SUM(AC367:AC372)","v":-4.3277420116248494E-2}]
[{"$f":"ROW()","v":374},"Closing Value"]
[{"$f":"ROW()","v":375},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K343+K351+K359+K367","v":6.3939300000000004E-2},6.0742335000000001E-2,5.7545369999999998E-2,5.4348404999999995E-2,5.1151439999999992E-2,4.7954474999999996E-2,4.4757509999999993E-2,4.156054499999999E-2,3.8363579999999994E-2,3.5166614999999998E-2,3.1969649999999995E-2,2.8772684999999996E-2,2.5575719999999996E-2,2.2378754999999997E-2,1.9181789999999997E-2,1.5984824999999998E-2,1.2787859999999998E-2,9.5908949999999986E-3,6.3939299999999991E-3]
[{"$f":"ROW()","v":376},null,"Compression",null,null,null,null,null,null,null,{"$f":"K344+K352+K360+K368","v":8.3315159999999999E-2},7.9149401999999994E-2,7.4983643999999988E-2,7.0817885999999983E-2,6.6652127999999977E-2,6.2486369999999979E-2,5.832061199999998E-2,5.4154853999999981E-2,4.9989095999999983E-2,4.5823337999999984E-2,4.1657579999999986E-2,3.7491821999999987E-2,3.3326063999999989E-2,2.916030599999999E-2,2.4994547999999991E-2,2.0828789999999993E-2,1.6663031999999994E-2,1.2497273999999996E-2,8.3315159999999971E-3]
[{"$f":"ROW()","v":377},null,"Metering",null,null,null,null,null,null,null,{"$f":"K345+K353+K361+K369","v":0.35796585000000014},0.33410146000000013,0.31023707000000011,0.2863726800000001,0.26250829000000009,0.23864390000000008,0.21477951000000006,0.19091512000000005,0.16705073000000004,0.14318634000000002,0.11932195000000002,9.5457560000000025E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K346+K354+K362+K370","v":0.75003203000000007},0.71253042850000003,0.675028827,0.63752722549999996,0.60002562399999992,0.56252402249999989,0.52502242099999985,0.48752081949999987,0.45001921799999989,0.39506166827873346,0.35914697116248495,0.32323227404623645,0.28731757692998794,0.25140287981373943,0.21548818269749093,0.17957348558124245,0.14365878846499397,0.10774409134874548,7.1829394232496985E-2]
[{"$f":"ROW()","v":379},null,"Non Depreciable",null,null,null,null,null,null,null,{"$f":"K347+K355+K363+K371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K348+K356+K364+K372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K375:K380)","v":1.2552523400000002},1.1865236255,{"$f":"SUM(M375:M380)","v":1.1177949110000001},{"$f":"SUM(N375:N380)","v":1.0490661965000001},{"$f":"SUM(O375:O380)","v":0.98033748199999993},{"$f":"SUM(P375:P380)","v":0.91160876749999997},{"$f":"SUM(Q375:Q380)","v":0.84288005299999991},{"$f":"SUM(R375:R380)","v":0.77415133849999984},{"$f":"SUM(S375:S380)","v":0.70542262399999989},{"$f":"SUM(T375:T380)","v":0.61923796127873343},{"$f":"SUM(U375:U380)","v":0.55209615116248489},{"$f":"SUM(V375:V380)","v":0.48495434104623647},{"$f":"SUM(W375:W380)","v":0.34621936092998795},{"$f":"SUM(X375:X380)","v":0.30294194081373943},{"$f":"SUM(Y375:Y380)","v":0.25966452069749091},{"$f":"SUM(Z375:Z380)","v":0.21638710058124244},{"$f":"SUM(AA375:AA380)","v":0.17310968046499398},{"$f":"SUM(AB375:AB380)","v":0.12983226034874548},{"$f":"SUM(AC375:AC380)","v":8.6554840232496988E-2}]
[{"$f":"ROW()","v":382},"Over Depreciation"]
[{"$f":"ROW()","v":383},null,"Pipeline"]
[{"$f":"ROW()","v":384},null,"Compression"]
[{"$f":"ROW()","v":385},null,"Metering"]
[{"$f":"ROW()","v":386},null,"Other Depreciable"]
[{"$f":"ROW()","v":387},null,"Non Depreciable"]
[{"$f":"ROW()","v":388},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":389},null,"Total"]
[{"$f":"ROW()","v":390}]
["2003 Capex"]
[{"$f":"ROW()","v":392},"Life"]
[{"$f":"ROW()","v":393},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,M393-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":394},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":395},null,"Metering",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":396},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":397},null,"Non Depreciable"]
[{"$f":"ROW()","v":398},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,M398-1)","v":4},{"$f":"MAX(0,N398-1)","v":3},{"$f":"MAX(0,O398-1)","v":2},{"$f":"MAX(0,P398-1)","v":1},{"$f":"MAX(0,Q398-1)","v":0},{"$f":"MAX(0,R398-1)","v":0},{"$f":"MAX(0,S398-1)","v":0},{"$f":"MAX(0,T398-1)","v":0},{"$f":"MAX(0,U398-1)","v":0},{"$f":"MAX(0,V398-1)","v":0},{"$f":"MAX(0,W398-1)","v":0},{"$f":"MAX(0,X398-1)","v":0},{"$f":"MAX(0,Y398-1)","v":0},{"$f":"MAX(0,Z398-1)","v":0},{"$f":"MAX(0,AA398-1)","v":0},{"$f":"MAX(0,AB398-1)","v":0}]
[{"$f":"ROW()","v":399}]
[{"$f":"ROW()","v":400},"Opening Value"]
[{"$f":"ROW()","v":401},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K433","v":0},2.1140000000000001E-5,2.0083000000000001E-5,1.9026E-5,1.7969E-5,1.6912E-5,1.5855E-5,1.4798E-5,{"$f":"S433","v":1.3740999999999999E-5},{"$f":"T433","v":1.2683999999999999E-5},1.1626999999999999E-5,1.0569999999999999E-5,9.5129999999999985E-6,8.4559999999999983E-6,7.3989999999999981E-6,6.3419999999999979E-6,5.2849999999999985E-6,4.2279999999999992E-6]
[{"$f":"ROW()","v":402},null,"Compression",null,null,null,null,null,null,null,null,0,-0.11479787999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},null,"Metering",null,null,null,null,null,null,null,null,0,-3.1767190000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":404},null,"Other Depreciable",null,null,null,null,null,null,null,null,0,0.92049553000000006,0.87447075350000003,0.828445977,0.78242120049999997,0.73639642399999994,0.69037164749999991,0.64434687099999988,0.59832209449999985,0.55229731799999982,0.50627254149999978,0.46024776499999981,0.41422298849999983,0.36819821199999986,0.32217343549999988,0.27614865899999991,0.23012388249999993,0.18409910599999996]
[{"$f":"ROW()","v":405},null,"Non Depreciable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":406},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"K438","v":0},{"$f":"L438","v":0},{"$f":"M438","v":0},{"$f":"N438","v":0},{"$f":"O438","v":0},{"$f":"P438","v":0},{"$f":"Q438","v":0},{"$f":"R438","v":0},{"$f":"S438","v":0},{"$f":"T438","v":0},{"$f":"U438","v":0},{"$f":"V438","v":0},{"$f":"W438","v":0},{"$f":"X438","v":0},{"$f":"Y438","v":0},{"$f":"Z438","v":0},{"$f":"AA438","v":0},{"$f":"AB438","v":0}]
[{"$f":"ROW()","v":407},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L401:L406)","v":0},{"$f":"SUM(M401:M406)","v":0.77395160000000007},{"$f":"SUM(N401:N406)","v":0.87449083650000003},{"$f":"SUM(O401:O406)","v":0.82846500300000003},{"$f":"SUM(P401:P406)","v":0.78243916949999992},{"$f":"SUM(Q401:Q406)","v":0.73641333599999992},{"$f":"SUM(R401:R406)","v":0.69038750249999992},{"$f":"SUM(S401:S406)","v":0.64436166899999991},{"$f":"SUM(T401:T406)","v":0.5983358354999998},{"$f":"SUM(U401:U406)","v":0.5523100019999998},{"$f":"SUM(V401:V406)","v":0.5062841684999998},{"$f":"SUM(W401:W406)","v":0.4602583349999998},{"$f":"SUM(X401:X406)","v":0.41423250149999985},{"$f":"SUM(Y401:Y406)","v":0.36820666799999985},{"$f":"SUM(Z401:Z406)","v":0.3221808344999999},{"$f":"SUM(AA401:AA406)","v":0.2761550009999999},{"$f":"SUM(AB401:AB406)","v":0.23012916749999993},{"$f":"SUM(AC401:AC406)","v":0.18410333399999995}]
[{"$f":"ROW()","v":408},"Capex"]
[{"$f":"ROW()","v":409},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$176","v":2.1140000000000001E-5}]
[{"$f":"ROW()","v":410},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$177","v":-0.11479787999999999}]
[{"$f":"ROW()","v":411},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$178","v":-3.1767190000000001E-2}]
[{"$f":"ROW()","v":412},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$179","v":0.92049553000000006}]
[{"$f":"ROW()","v":413},null,"Non Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$180","v":0}]
[{"$f":"ROW()","v":414},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$181","v":0}]
[{"$f":"ROW()","v":415},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L409:L414)","v":0.77395160000000007}]
[{"$f":"ROW()","v":416},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":417},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T770","v":0},{"$f":"-Inputs!U770","v":0},{"$f":"-Inputs!V770","v":0},{"$f":"-Inputs!W770","v":0},{"$f":"-Inputs!X770","v":0}]
[{"$f":"ROW()","v":418},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T771","v":0},{"$f":"-Inputs!U771","v":0},{"$f":"-Inputs!V771","v":0},{"$f":"-Inputs!W771","v":0},{"$f":"-Inputs!X771","v":0}]
[{"$f":"ROW()","v":419},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T772","v":0},{"$f":"-Inputs!U772","v":0},{"$f":"-Inputs!V772","v":0},{"$f":"-Inputs!W772","v":0},{"$f":"-Inputs!X772","v":0}]
[{"$f":"ROW()","v":420},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T773","v":0},{"$f":"-Inputs!U773","v":0},{"$f":"-Inputs!V773","v":0},{"$f":"-Inputs!W773","v":0},{"$f":"-Inputs!X773","v":0}]
[{"$f":"ROW()","v":421},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T774","v":0},{"$f":"-Inputs!U774","v":0},{"$f":"-Inputs!V774","v":0},{"$f":"-Inputs!W774","v":0},{"$f":"-Inputs!X774","v":0}]
[{"$f":"ROW()","v":422},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":423},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M417:M422)","v":0},{"$f":"SUM(N417:N422)","v":0},{"$f":"SUM(O417:O422)","v":0},{"$f":"SUM(P417:P422)","v":0},{"$f":"SUM(Q417:Q422)","v":0},{"$f":"SUM(R417:R422)","v":0},{"$f":"SUM(S417:S422)","v":0},{"$f":"SUM(T417:T422)","v":0},{"$f":"SUM(U417:U422)","v":0},{"$f":"SUM(V417:V422)","v":0},{"$f":"SUM(W417:W422)","v":0},{"$f":"SUM(X417:X422)","v":0},{"$f":"SUM(Y417:Y422)","v":0},{"$f":"SUM(Z417:Z422)","v":0},{"$f":"SUM(AA417:AA422)","v":0},{"$f":"SUM(AB417:AB422)","v":0},{"$f":"SUM(AC417:AC422)","v":0}]
[{"$f":"ROW()","v":424},"Depreciation"]
[{"$f":"ROW()","v":425},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M393<=0,M401+M409+M417<0),-(M401+M409+M417),IF(M393<=0,0,-MIN(((M401+M417)/M393)*((M401+M417)>0),(M401+M417))))","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]
[{"$f":"ROW()","v":426},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M394<=0,M402+M410+M418<0),-(M402+M410+M418),IF(M394<=0,0,-MIN(((M402+M418)/M394)*((M402+M418)>0),(M402+M418))))","v":0.11479787999999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":427},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M395<=0,M403+M411+M419<0),-(M403+M411+M419),IF(M395<=0,0,-MIN(((M403+M419)/M395)*((M403+M419)>0),(M403+M419))))","v":3.1767190000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":428},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M396<=0,M404+M412+M420<0),-(M404+M412+M420),IF(M396<=0,0,-MIN(((M404+M420)/M396)*((M404+M420)>0),(M404+M420))))","v":-4.6024776500000003E-2},-4.6024776500000003E-2,-4.6024776500000003E-2,-4.6024776499999996E-2,-4.6024776499999996E-2,-4.6024776499999996E-2,-4.6024776499999989E-2,{"$f":"IF(AND(T396<=0,T404+T412+T420<0),-(T404+T412+T420),IF(T396<=0,0,-MIN(((T404+T420)/T396)*((T404+T420)>0),(T404+T420))))","v":-4.6024776499999989E-2},{"$f":"IF(AND(U396<=0,U404+U412+U420<0),-(U404+U412+U420),IF(U396<=0,0,-MIN(((U404+U420)/U396)*((U404+U420)>0),(U404+U420))))","v":-4.6024776499999982E-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]
[{"$f":"ROW()","v":429},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"IF(M405<0,-M405,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":430},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M398<=0,M406+M414+M422<0),-(M406+M414+M422),IF(M398<=0,0,-MIN(((M406+M422)/M398)*((M406+M422)>0),(M406+M422))))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(T398<=0,T406+T414+T422<0),-(T406+T414+T422),IF(T398<=0,0,-MIN(((T406+T422)/T398)*((T406+T422)>0),(T406+T422))))","v":0},{"$f":"IF(AND(U398<=0,U406+U414+U422<0),-(U406+U414+U422),IF(U398<=0,0,-MIN(((U406+U422)/U398)*((U406+U422)>0),(U406+U422))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":431},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M425:M430)","v":0.10053923649999999},{"$f":"SUM(N425:N430)","v":-4.6025833500000002E-2},{"$f":"SUM(O425:O430)","v":-4.6025833500000002E-2},{"$f":"SUM(P425:P430)","v":-4.6025833499999995E-2},{"$f":"SUM(Q425:Q430)","v":-4.6025833499999995E-2},{"$f":"SUM(R425:R430)","v":-4.6025833499999995E-2},{"$f":"SUM(S425:S430)","v":-4.6025833499999988E-2},{"$f":"SUM(T425:T430)","v":-4.6025833499999988E-2},{"$f":"SUM(U425:U430)","v":-4.6025833499999981E-2},{"$f":"SUM(V425:V430)","v":-4.6025833499999981E-2},{"$f":"SUM(W425:W430)","v":-4.6025833499999981E-2},{"$f":"SUM(X425:X430)","v":-4.6025833499999981E-2},{"$f":"SUM(Y425:Y430)","v":-4.6025833499999981E-2},{"$f":"SUM(Z425:Z430)","v":-4.6025833499999981E-2},{"$f":"SUM(AA425:AA430)","v":-4.6025833499999981E-2},{"$f":"SUM(AB425:AB430)","v":-4.6025833499999988E-2},{"$f":"SUM(AC425:AC430)","v":-4.6025833499999988E-2}]
[{"$f":"ROW()","v":432},"Closing Value"]
[{"$f":"ROW()","v":433},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L401+L409+L417+L425","v":2.1140000000000001E-5},2.0083000000000001E-5,1.9026E-5,1.7969E-5,1.6912E-5,1.5855E-5,1.4798E-5,1.3740999999999999E-5,1.2683999999999999E-5,1.1626999999999999E-5,1.0569999999999999E-5,9.5129999999999985E-6,8.4559999999999983E-6,7.3989999999999981E-6,6.3419999999999979E-6,5.2849999999999985E-6,4.2279999999999992E-6,3.1709999999999994E-6]
[{"$f":"ROW()","v":434},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L402+L410+L418+L426","v":-0.11479787999999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":435},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L403+L411+L419+L427","v":-3.1767190000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":436},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L404+L412+L420+L428","v":0.92049553000000006},0.87447075350000003,0.828445977,0.78242120049999997,0.73639642399999994,0.69037164749999991,0.64434687099999988,0.59832209449999985,0.55229731799999982,0.50627254149999978,0.46024776499999981,0.41422298849999983,0.36819821199999986,0.32217343549999988,0.27614865899999991,0.23012388249999993,0.18409910599999996,0.13807432949999998]
[{"$f":"ROW()","v":437},null,"Non Depreciable",null,null,null,null,null,null,null,null,{"$f":"L405+L413+L421+L429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":438},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L406+L414+L422+L430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":439},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L433:L438)","v":0.77395160000000007},0.87449083650000003,{"$f":"SUM(N433:N438)","v":0.82846500300000003},{"$f":"SUM(O433:O438)","v":0.78243916949999992},{"$f":"SUM(P433:P438)","v":0.73641333599999992},{"$f":"SUM(Q433:Q438)","v":0.69038750249999992},{"$f":"SUM(R433:R438)","v":0.64436166899999991},{"$f":"SUM(S433:S438)","v":0.5983358354999998},{"$f":"SUM(T433:T438)","v":0.5523100019999998},{"$f":"SUM(U433:U438)","v":0.5062841684999998},{"$f":"SUM(V433:V438)","v":0.4602583349999998},{"$f":"SUM(W433:W438)","v":0.41423250149999985},{"$f":"SUM(X433:X438)","v":0.36820666799999985},{"$f":"SUM(Y433:Y438)","v":0.3221808344999999},{"$f":"SUM(Z433:Z438)","v":0.2761550009999999},{"$f":"SUM(AA433:AA438)","v":0.23012916749999993},{"$f":"SUM(AB433:AB438)","v":0.18410333399999995},{"$f":"SUM(AC433:AC438)","v":0.13807750049999998}]
[{"$f":"ROW()","v":440},"Over Depreciation"]
[{"$f":"ROW()","v":441},null,"Pipeline"]
[{"$f":"ROW()","v":442},null,"Compression"]
[{"$f":"ROW()","v":443},null,"Metering"]
[{"$f":"ROW()","v":444},null,"Other Depreciable"]
[{"$f":"ROW()","v":445},null,"Non Depreciable"]
[{"$f":"ROW()","v":446},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":447},null,"Total"]
[{"$f":"ROW()","v":448}]
["2004 Capex"]
[{"$f":"ROW()","v":450},"Life"]
[{"$f":"ROW()","v":451},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,N451-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":452},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":453},null,"Metering",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":454},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":455},null,"Non Depreciable"]
[{"$f":"ROW()","v":456},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,N456-1)","v":4},{"$f":"MAX(0,O456-1)","v":3},{"$f":"MAX(0,P456-1)","v":2},{"$f":"MAX(0,Q456-1)","v":1},{"$f":"MAX(0,R456-1)","v":0},{"$f":"MAX(0,S456-1)","v":0},{"$f":"MAX(0,T456-1)","v":0},{"$f":"MAX(0,U456-1)","v":0},{"$f":"MAX(0,V456-1)","v":0},{"$f":"MAX(0,W456-1)","v":0},{"$f":"MAX(0,X456-1)","v":0},{"$f":"MAX(0,Y456-1)","v":0},{"$f":"MAX(0,Z456-1)","v":0},{"$f":"MAX(0,AA456-1)","v":0},{"$f":"MAX(0,AB456-1)","v":0}]
[{"$f":"ROW()","v":457}]
[{"$f":"ROW()","v":458},"Opening Value"]
[{"$f":"ROW()","v":459},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L491","v":0},0.62122699999999997,0.59016564999999999,0.5591043,0.52804295000000001,0.49698160000000002,0.46592025000000004,{"$f":"S491","v":0.43485890000000005},{"$f":"T491","v":0.40379755000000006},0.37273620000000007,0.34167485000000009,0.3106135000000001,0.27955215000000011,0.24849080000000009,0.21742945000000008,0.18636810000000006,0.15530675000000005]
[{"$f":"ROW()","v":460},null,"Compression",null,null,null,null,null,null,null,null,null,0,0.18346781999999998,0.17429442899999997,0.16512103799999997,0.15594764699999997,0.14677425599999996,0.13760086499999996,0.12842747399999996,0.11925408299999996,0.11008069199999995,0.10090730099999995,9.1733909999999946E-2,8.2560518999999957E-2,7.3387127999999968E-2,6.4213736999999965E-2,5.5040345999999969E-2,4.5866954999999973E-2]
[{"$f":"ROW()","v":461},null,"Metering",null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":462},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,0,0.90148431000000018,0.85641009450000016,0.81133587900000015,0.76626166350000013,0.72118744800000012,0.67611323250000011,0.63103901700000009,0.46538721874037059,0.42958820191418823,0.39378918508800587,0.3579901682618235,0.32219115143564114,0.28639213460945878,0.25059311778327642,0.21479410095709406,0.17899508413091172]
[{"$f":"ROW()","v":463},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]
[{"$f":"ROW()","v":464},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"L496","v":0},{"$f":"M496","v":0},{"$f":"N496","v":0},{"$f":"O496","v":0},{"$f":"P496","v":0},{"$f":"Q496","v":0},{"$f":"R496","v":0},{"$f":"S496","v":0},{"$f":"T496","v":0},{"$f":"U496","v":0},{"$f":"V496","v":0},{"$f":"W496","v":0},{"$f":"X496","v":0},{"$f":"Y496","v":0},{"$f":"Z496","v":0},{"$f":"AA496","v":0},{"$f":"AB496","v":0}]
[{"$f":"ROW()","v":465},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M459:M464)","v":0},{"$f":"SUM(N459:N464)","v":3.3767054100000005},{"$f":"SUM(O459:O464)","v":3.1800280348333336},{"$f":"SUM(P459:P464)","v":2.9833506596666672},{"$f":"SUM(Q459:Q464)","v":2.7866732845},{"$f":"SUM(R459:R464)","v":2.5899959093333336},{"$f":"SUM(S459:S464)","v":2.3933185341666672},{"$f":"SUM(T459:T464)","v":2.1966411590000003},{"$f":"SUM(U459:U464)","v":1.8793862010737041},{"$f":"SUM(V459:V464)","v":1.6919840245808553},{"$f":"SUM(W459:W464)","v":1.504581848088006},{"$f":"SUM(X459:X464)","v":1.3171796715951571},{"$f":"SUM(Y459:Y464)","v":1.1297774951023081},{"$f":"SUM(Z459:Z464)","v":0.942375318609459},{"$f":"SUM(AA459:AA464)","v":0.75497314211660982},{"$f":"SUM(AB459:AB464)","v":0.56757096562376086},{"$f":"SUM(AC459:AC464)","v":0.38016878913091179}]
[{"$f":"ROW()","v":466},"Capex"]
[{"$f":"ROW()","v":467},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$176","v":0.62122699999999997}]
[{"$f":"ROW()","v":468},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$177","v":0.18346781999999998}]
[{"$f":"ROW()","v":469},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$178","v":1.6705262800000003}]
[{"$f":"ROW()","v":470},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$179","v":0.90148431000000018}]
[{"$f":"ROW()","v":471},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$180","v":0}]
[{"$f":"ROW()","v":472},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$181","v":0}]
[{"$f":"ROW()","v":473},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M467:M472)","v":3.3767054100000005}]
[{"$f":"ROW()","v":474},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":475},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T778","v":0},{"$f":"-Inputs!U778","v":0},{"$f":"-Inputs!V778","v":0},{"$f":"-Inputs!W778","v":0},{"$f":"-Inputs!X778","v":0}]
[{"$f":"ROW()","v":476},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T779","v":0},{"$f":"-Inputs!U779","v":0},{"$f":"-Inputs!V779","v":0},{"$f":"-Inputs!W779","v":0},{"$f":"-Inputs!X779","v":0}]
[{"$f":"ROW()","v":477},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T780","v":0},{"$f":"-Inputs!U780","v":0},{"$f":"-Inputs!V780","v":0},{"$f":"-Inputs!W780","v":0},{"$f":"-Inputs!X780","v":0}]
[{"$f":"ROW()","v":478},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T781","v":-0.12985278143344711},{"$f":"-Inputs!U781","v":0},{"$f":"-Inputs!V781","v":0},{"$f":"-Inputs!W781","v":0},{"$f":"-Inputs!X781","v":0}]
[{"$f":"ROW()","v":479},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T782","v":0},{"$f":"-Inputs!U782","v":0},{"$f":"-Inputs!V782","v":0},{"$f":"-Inputs!W782","v":0},{"$f":"-Inputs!X782","v":0}]
[{"$f":"ROW()","v":480},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":481},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N475:N480)","v":0},{"$f":"SUM(O475:O480)","v":0},{"$f":"SUM(P475:P480)","v":0},{"$f":"SUM(Q475:Q480)","v":0},{"$f":"SUM(R475:R480)","v":0},{"$f":"SUM(S475:S480)","v":0},{"$f":"SUM(T475:T480)","v":-0.12985278143344711},{"$f":"SUM(U475:U480)","v":0},{"$f":"SUM(V475:V480)","v":0},{"$f":"SUM(W475:W480)","v":0},{"$f":"SUM(X475:X480)","v":0},{"$f":"SUM(Y475:Y480)","v":0},{"$f":"SUM(Z475:Z480)","v":0},{"$f":"SUM(AA475:AA480)","v":0},{"$f":"SUM(AB475:AB480)","v":0},{"$f":"SUM(AC475:AC480)","v":0}]
[{"$f":"ROW()","v":482},"Depreciation"]
[{"$f":"ROW()","v":483},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N451<=0,N459+N467+N475<0),-(N459+N467+N475),IF(N451<=0,0,-MIN(((N459+N475)/N451)*((N459+N475)>0),(N459+N475))))","v":-3.1061349999999998E-2},-3.1061349999999998E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000005E-2,-3.1061350000000005E-2,-3.1061350000000005E-2,-3.1061350000000008E-2,-3.1061350000000008E-2,-3.1061350000000012E-2,-3.1061350000000012E-2,-3.1061350000000012E-2,-3.1061350000000012E-2,-3.1061350000000008E-2]
[{"$f":"ROW()","v":484},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N452<=0,N460+N468+N476<0),-(N460+N468+N476),IF(N452<=0,0,-MIN(((N460+N476)/N452)*((N460+N476)>0),(N460+N476))))","v":-9.1733909999999995E-3},-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.173390999999996E-3,-9.173390999999996E-3,-9.173390999999996E-3,-9.1733909999999943E-3,-9.173390999999996E-3,-9.173390999999996E-3,-9.1733909999999943E-3,-9.1733909999999943E-3,-9.1733909999999943E-3]
[{"$f":"ROW()","v":485},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N453<=0,N461+N469+N477<0),-(N461+N469+N477),IF(N453<=0,0,-MIN(((N461+N477)/N453)*((N461+N477)>0),(N461+N477))))","v":-0.11136841866666668},-0.11136841866666669,-0.1113684186666667,-0.11136841866666669,-0.11136841866666668,-0.11136841866666669,-0.1113684186666667,-0.1113684186666667,-0.1113684186666667,-0.1113684186666667,-0.11136841866666672,-0.11136841866666672,-0.11136841866666673,-0.11136841866666672,-0.11136841866666672,0]
[{"$f":"ROW()","v":486},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N454<=0,N462+N470+N478<0),-(N462+N470+N478),IF(N454<=0,0,-MIN(((N462+N478)/N454)*((N462+N478)>0),(N462+N478))))","v":-4.5074215500000007E-2},-4.5074215500000007E-2,-4.5074215500000007E-2,-4.5074215500000007E-2,-4.5074215500000007E-2,-4.5074215500000007E-2,{"$f":"IF(AND(T454<=0,T462+T470+T478<0),-(T462+T470+T478),IF(T454<=0,0,-MIN(((T462+T478)/T454)*((T462+T478)>0),(T462+T478))))","v":-3.5799016826182355E-2},{"$f":"IF(AND(U454<=0,U462+U470+U478<0),-(U462+U470+U478),IF(U454<=0,0,-MIN(((U462+U478)/U454)*((U462+U478)>0),(U462+U478))))","v":-3.5799016826182355E-2},-3.5799016826182355E-2,-3.5799016826182355E-2,-3.5799016826182348E-2,-3.5799016826182348E-2,-3.5799016826182348E-2,-3.5799016826182348E-2,-3.5799016826182341E-2,-3.5799016826182348E-2]
[{"$f":"ROW()","v":487},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N463<0,-N463,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N456<=0,N464+N472+N480<0),-(N464+N472+N480),IF(N456<=0,0,-MIN(((N464+N480)/N456)*((N464+N480)>0),(N464+N480))))","v":0},0,0,0,0,0,{"$f":"IF(AND(T456<=0,T464+T472+T480<0),-(T464+T472+T480),IF(T456<=0,0,-MIN(((T464+T480)/T456)*((T464+T480)>0),(T464+T480))))","v":0},{"$f":"IF(AND(U456<=0,U464+U472+U480<0),-(U464+U472+U480),IF(U456<=0,0,-MIN(((U464+U480)/U456)*((U464+U480)>0),(U464+U480))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":489},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N483:N488)","v":-0.1966773751666667},{"$f":"SUM(O483:O488)","v":-0.1966773751666667},{"$f":"SUM(P483:P488)","v":-0.19667737516666672},{"$f":"SUM(Q483:Q488)","v":-0.1966773751666667},{"$f":"SUM(R483:R488)","v":-0.1966773751666667},{"$f":"SUM(S483:S488)","v":-0.1966773751666667},{"$f":"SUM(T483:T488)","v":-0.18740217649284907},{"$f":"SUM(U483:U488)","v":-0.18740217649284907},{"$f":"SUM(V483:V488)","v":-0.18740217649284907},{"$f":"SUM(W483:W488)","v":-0.18740217649284907},{"$f":"SUM(X483:X488)","v":-0.18740217649284907},{"$f":"SUM(Y483:Y488)","v":-0.18740217649284907},{"$f":"SUM(Z483:Z488)","v":-0.18740217649284907},{"$f":"SUM(AA483:AA488)","v":-0.18740217649284907},{"$f":"SUM(AB483:AB488)","v":-0.18740217649284904},{"$f":"SUM(AC483:AC488)","v":-7.6033757826182352E-2}]
[{"$f":"ROW()","v":490},"Closing Value"]
[{"$f":"ROW()","v":491},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M459+M467+M475+M483","v":0.62122699999999997},0.59016564999999999,0.5591043,0.52804295000000001,0.49698160000000002,0.46592025000000004,0.43485890000000005,0.40379755000000006,0.37273620000000007,0.34167485000000009,0.3106135000000001,0.27955215000000011,0.24849080000000009,0.21742945000000008,0.18636810000000006,0.15530675000000005,0.12424540000000003]
[{"$f":"ROW()","v":492},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M460+M468+M476+M484","v":0.18346781999999998},0.17429442899999997,0.16512103799999997,0.15594764699999997,0.14677425599999996,0.13760086499999996,0.12842747399999996,0.11925408299999996,0.11008069199999995,0.10090730099999995,9.1733909999999946E-2,8.2560518999999957E-2,7.3387127999999968E-2,6.4213736999999965E-2,5.5040345999999969E-2,4.5866954999999973E-2,3.6693563999999977E-2]
[{"$f":"ROW()","v":493},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M461+M469+M477+M485","v":1.6705262800000003},1.5591578613333337,1.4477894426666671,1.3364210240000003,1.2250526053333335,1.1136841866666669,1.0023157680000003,0.89094734933333364,0.77957893066666695,0.66821051200000026,0.55684209333333357,0.44547367466666687,0.33410525600000018,0.22273683733333344,0.11136841866666672,0,0]
[{"$f":"ROW()","v":494},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M462+M470+M478+M486","v":0.90148431000000018},0.85641009450000016,0.81133587900000015,0.76626166350000013,0.72118744800000012,0.67611323250000011,0.63103901700000009,0.46538721874037059,0.42958820191418823,0.39378918508800587,0.3579901682618235,0.32219115143564114,0.28639213460945878,0.25059311778327642,0.21479410095709406,0.17899508413091172,0.14319606730472939]
[{"$f":"ROW()","v":495},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M463+M471+M479+M487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":496},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M464+M472+M480+M488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":497},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M491:M496)","v":3.3767054100000005},3.1800280348333336,{"$f":"SUM(O491:O496)","v":2.9833506596666672},{"$f":"SUM(P491:P496)","v":2.7866732845},{"$f":"SUM(Q491:Q496)","v":2.5899959093333336},{"$f":"SUM(R491:R496)","v":2.3933185341666672},{"$f":"SUM(S491:S496)","v":2.1966411590000003},{"$f":"SUM(T491:T496)","v":1.8793862010737041},{"$f":"SUM(U491:U496)","v":1.6919840245808553},{"$f":"SUM(V491:V496)","v":1.504581848088006},{"$f":"SUM(W491:W496)","v":1.3171796715951571},{"$f":"SUM(X491:X496)","v":1.1297774951023081},{"$f":"SUM(Y491:Y496)","v":0.942375318609459},{"$f":"SUM(Z491:Z496)","v":0.75497314211660982},{"$f":"SUM(AA491:AA496)","v":0.56757096562376086},{"$f":"SUM(AB491:AB496)","v":0.38016878913091179},{"$f":"SUM(AC491:AC496)","v":0.30413503130472941}]
[{"$f":"ROW()","v":498},"Over Depreciation"]
[{"$f":"ROW()","v":499},null,"Pipeline"]
[{"$f":"ROW()","v":500},null,"Compression"]
[{"$f":"ROW()","v":501},null,"Metering"]
[{"$f":"ROW()","v":502},null,"Other Depreciable"]
[{"$f":"ROW()","v":503},null,"Non Depreciable"]
[{"$f":"ROW()","v":504},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":505},null,"Total"]
[{"$f":"ROW()","v":506}]
["2005 Capex"]
[{"$f":"ROW()","v":508},"Life"]
[{"$f":"ROW()","v":509},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,O509-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":510},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":511},null,"Metering",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":512},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":513},null,"Non Depreciable"]
[{"$f":"ROW()","v":514},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,O514-1)","v":4},{"$f":"MAX(0,P514-1)","v":3},{"$f":"MAX(0,Q514-1)","v":2},{"$f":"MAX(0,R514-1)","v":1},{"$f":"MAX(0,S514-1)","v":0},{"$f":"MAX(0,T514-1)","v":0},{"$f":"MAX(0,U514-1)","v":0},{"$f":"MAX(0,V514-1)","v":0},{"$f":"MAX(0,W514-1)","v":0},{"$f":"MAX(0,X514-1)","v":0},{"$f":"MAX(0,Y514-1)","v":0},{"$f":"MAX(0,Z514-1)","v":0},{"$f":"MAX(0,AA514-1)","v":0},{"$f":"MAX(0,AB514-1)","v":0}]
[{"$f":"ROW()","v":515}]
[{"$f":"ROW()","v":516},"Opening Value"]
[{"$f":"ROW()","v":517},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M549","v":0},7.4336034800000004,7.0619233060000006,6.6902431320000009,6.3185629580000011,5.9468827840000014,{"$f":"S549","v":5.5752026100000016},{"$f":"T549","v":5.2035224360000019},4.8318422620000021,4.4601620880000024,4.0884819140000026,3.7168017400000024,3.3451215660000022,2.973441392000002,2.6017612180000018,2.2300810440000016]
[{"$f":"ROW()","v":518},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,41.216322779999999,39.155506641000002,37.094690502000006,35.033874363000002,32.973058223999999,30.912242084999999,28.851425945999999,26.790609806999999,24.729793667999999,22.668977528999999,20.608161389999999,18.547345250999999,16.486529111999999,14.425712973,12.364896834]
[{"$f":"ROW()","v":519},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,3.5204673699999995,3.3444440014999994,3.1684206329999993,2.9923972644999992,2.8163738959999991,2.640350527499999,2.4643271589999989,2.2236517977766126,2.0526016594861041,1.8815515211955953,1.7105013829050866,1.5394512446145778,1.3684011063240691,1.1973509680335606,1.0263008297430518]
[{"$f":"ROW()","v":521},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"M554","v":0},{"$f":"N554","v":0},{"$f":"O554","v":0},{"$f":"P554","v":0},{"$f":"Q554","v":0},{"$f":"R554","v":0},{"$f":"S554","v":0},{"$f":"T554","v":0},{"$f":"U554","v":0},{"$f":"V554","v":0},{"$f":"W554","v":0},{"$f":"X554","v":0},{"$f":"Y554","v":0},{"$f":"Z554","v":0},{"$f":"AA554","v":0},{"$f":"AB554","v":0}]
[{"$f":"ROW()","v":523},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N517:N522)","v":0},{"$f":"SUM(O517:O522)","v":52.17039363},{"$f":"SUM(P517:P522)","v":49.561873948500001},{"$f":"SUM(Q517:Q522)","v":46.953354267000002},{"$f":"SUM(R517:R522)","v":44.344834585500003},{"$f":"SUM(S517:S522)","v":41.736314904000004},{"$f":"SUM(T517:T522)","v":39.127795222499998},{"$f":"SUM(U517:U522)","v":36.519275540999999},{"$f":"SUM(V517:V522)","v":33.846103866776616},{"$f":"SUM(W517:W522)","v":31.242557415486107},{"$f":"SUM(X517:X522)","v":28.639010964195599},{"$f":"SUM(Y517:Y522)","v":26.035464512905087},{"$f":"SUM(Z517:Z522)","v":23.431918061614581},{"$f":"SUM(AA517:AA522)","v":20.828371610324069},{"$f":"SUM(AB517:AB522)","v":18.224825159033564},{"$f":"SUM(AC517:AC522)","v":15.621278707743054}]
[{"$f":"ROW()","v":524},"Capex"]
[{"$f":"ROW()","v":525},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N$176","v":7.4336034800000004}]
[{"$f":"ROW()","v":526},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N$177","v":41.216322779999999}]
[{"$f":"ROW()","v":527},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N$178","v":0}]
[{"$f":"ROW()","v":528},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$179","v":3.5204673699999995}]
[{"$f":"ROW()","v":529},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$180","v":0}]
[{"$f":"ROW()","v":530},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N$181","v":0}]
[{"$f":"ROW()","v":531},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N525:N530)","v":52.17039363}]
[{"$f":"ROW()","v":532},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":533},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T786","v":0},{"$f":"-Inputs!U786","v":0},{"$f":"-Inputs!V786","v":0},{"$f":"-Inputs!W786","v":0},{"$f":"-Inputs!X786","v":0}]
[{"$f":"ROW()","v":534},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T787","v":0},{"$f":"-Inputs!U787","v":0},{"$f":"-Inputs!V787","v":0},{"$f":"-Inputs!W787","v":0},{"$f":"-Inputs!X787","v":0}]
[{"$f":"ROW()","v":535},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T788","v":0},{"$f":"-Inputs!U788","v":0},{"$f":"-Inputs!V788","v":0},{"$f":"-Inputs!W788","v":0},{"$f":"-Inputs!X788","v":0}]
[{"$f":"ROW()","v":536},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T789","v":0},{"$f":"-Inputs!U789","v":-6.962522293287772E-2},{"$f":"-Inputs!V789","v":0},{"$f":"-Inputs!W789","v":0},{"$f":"-Inputs!X789","v":0}]
[{"$f":"ROW()","v":537},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T790","v":0},{"$f":"-Inputs!U790","v":0},{"$f":"-Inputs!V790","v":0},{"$f":"-Inputs!W790","v":0},{"$f":"-Inputs!X790","v":0}]
[{"$f":"ROW()","v":538},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":539},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O533:O538)","v":0},{"$f":"SUM(P533:P538)","v":0},{"$f":"SUM(Q533:Q538)","v":0},{"$f":"SUM(R533:R538)","v":0},{"$f":"SUM(S533:S538)","v":0},{"$f":"SUM(T533:T538)","v":0},{"$f":"SUM(U533:U538)","v":-6.962522293287772E-2},{"$f":"SUM(V533:V538)","v":0},{"$f":"SUM(W533:W538)","v":0},{"$f":"SUM(X533:X538)","v":0},{"$f":"SUM(Y533:Y538)","v":0},{"$f":"SUM(Z533:Z538)","v":0},{"$f":"SUM(AA533:AA538)","v":0},{"$f":"SUM(AB533:AB538)","v":0},{"$f":"SUM(AC533:AC538)","v":0}]
[{"$f":"ROW()","v":540},"Depreciation"]
[{"$f":"ROW()","v":541},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O509<=0,O517+O525+O533<0),-(O517+O525+O533),IF(O509<=0,0,-MIN(((O517+O533)/O509)*((O517+O533)>0),(O517+O533))))","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]
[{"$f":"ROW()","v":542},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O510<=0,O518+O526+O534<0),-(O518+O526+O534),IF(O510<=0,0,-MIN(((O518+O534)/O510)*((O518+O534)>0),(O518+O534))))","v":-2.0608161389999999},-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]
[{"$f":"ROW()","v":543},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O511<=0,O519+O527+O535<0),-(O519+O527+O535),IF(O511<=0,0,-MIN(((O519+O535)/O511)*((O519+O535)>0),(O519+O535))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O512<=0,O520+O528+O536<0),-(O520+O528+O536),IF(O512<=0,0,-MIN(((O520+O536)/O512)*((O520+O536)>0),(O520+O536))))","v":-0.17602336849999997},-0.17602336849999997,-0.17602336849999997,-0.17602336849999994,-0.17602336849999994,{"$f":"IF(AND(T512<=0,T520+T528+T536<0),-(T520+T528+T536),IF(T512<=0,0,-MIN(((T520+T536)/T512)*((T520+T536)>0),(T520+T536))))","v":-0.17602336849999994},{"$f":"IF(AND(U512<=0,U520+U528+U536<0),-(U520+U528+U536),IF(U512<=0,0,-MIN(((U520+U536)/U512)*((U520+U536)>0),(U520+U536))))","v":-0.17105013829050866},-0.17105013829050866,-0.17105013829050866,-0.17105013829050866,-0.17105013829050866,-0.17105013829050864,-0.17105013829050864,-0.17105013829050866,-0.17105013829050864]
[{"$f":"ROW()","v":545},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N521<0,-N521,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O514<=0,O522+O530+O538<0),-(O522+O530+O538),IF(O514<=0,0,-MIN(((O522+O538)/O514)*((O522+O538)>0),(O522+O538))))","v":0},0,0,0,0,{"$f":"IF(AND(T514<=0,T522+T530+T538<0),-(T522+T530+T538),IF(T514<=0,0,-MIN(((T522+T538)/T514)*((T522+T538)>0),(T522+T538))))","v":0},{"$f":"IF(AND(U514<=0,U522+U530+U538<0),-(U522+U530+U538),IF(U514<=0,0,-MIN(((U522+U538)/U514)*((U522+U538)>0),(U522+U538))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":547},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O541:O546)","v":-2.6085196815000002},{"$f":"SUM(P541:P546)","v":-2.6085196815000002},{"$f":"SUM(Q541:Q546)","v":-2.6085196815000007},{"$f":"SUM(R541:R546)","v":-2.6085196815000002},{"$f":"SUM(S541:S546)","v":-2.6085196815000002},{"$f":"SUM(T541:T546)","v":-2.6085196815000002},{"$f":"SUM(U541:U546)","v":-2.6035464512905087},{"$f":"SUM(V541:V546)","v":-2.6035464512905087},{"$f":"SUM(W541:W546)","v":-2.6035464512905087},{"$f":"SUM(X541:X546)","v":-2.6035464512905087},{"$f":"SUM(Y541:Y546)","v":-2.6035464512905087},{"$f":"SUM(Z541:Z546)","v":-2.6035464512905087},{"$f":"SUM(AA541:AA546)","v":-2.6035464512905087},{"$f":"SUM(AB541:AB546)","v":-2.6035464512905087},{"$f":"SUM(AC541:AC546)","v":-2.6035464512905087}]
[{"$f":"ROW()","v":548},"Closing Value"]
[{"$f":"ROW()","v":549},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N517+N525+N533+N541","v":7.4336034800000004},7.0619233060000006,6.6902431320000009,6.3185629580000011,5.9468827840000014,5.5752026100000016,5.2035224360000019,4.8318422620000021,4.4601620880000024,4.0884819140000026,3.7168017400000024,3.3451215660000022,2.973441392000002,2.6017612180000018,2.2300810440000016,1.8584008700000014]
[{"$f":"ROW()","v":550},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N518+N526+N534+N542","v":41.216322779999999},39.155506641000002,37.094690502000006,35.033874363000002,32.973058223999999,30.912242084999999,28.851425945999999,26.790609806999999,24.729793667999999,22.668977528999999,20.608161389999999,18.547345250999999,16.486529111999999,14.425712973,12.364896834,10.304080695]
[{"$f":"ROW()","v":551},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N519+N527+N535+N543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N520+N528+N536+N544","v":3.5204673699999995},3.3444440014999994,3.1684206329999993,2.9923972644999992,2.8163738959999991,2.640350527499999,2.4643271589999989,2.2236517977766126,2.0526016594861041,1.8815515211955953,1.7105013829050866,1.5394512446145778,1.3684011063240691,1.1973509680335606,1.0263008297430518,0.85525069145254318]
[{"$f":"ROW()","v":553},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N521+N529+N537+N545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N522+N530+N538+N546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N549:N554)","v":52.17039363},49.561873948500001,{"$f":"SUM(P549:P554)","v":46.953354267000002},{"$f":"SUM(Q549:Q554)","v":44.344834585500003},{"$f":"SUM(R549:R554)","v":41.736314904000004},{"$f":"SUM(S549:S554)","v":39.127795222499998},{"$f":"SUM(T549:T554)","v":36.519275540999999},{"$f":"SUM(U549:U554)","v":33.846103866776616},{"$f":"SUM(V549:V554)","v":31.242557415486107},{"$f":"SUM(W549:W554)","v":28.639010964195599},{"$f":"SUM(X549:X554)","v":26.035464512905087},{"$f":"SUM(Y549:Y554)","v":23.431918061614581},{"$f":"SUM(Z549:Z554)","v":20.828371610324069},{"$f":"SUM(AA549:AA554)","v":18.224825159033564},{"$f":"SUM(AB549:AB554)","v":15.621278707743054},{"$f":"SUM(AC549:AC554)","v":13.017732256452543}]
[{"$f":"ROW()","v":556},"Over Depreciation"]
[{"$f":"ROW()","v":557},null,"Pipeline"]
[{"$f":"ROW()","v":558},null,"Compression"]
[{"$f":"ROW()","v":559},null,"Metering"]
[{"$f":"ROW()","v":560},null,"Other Depreciable"]
[{"$f":"ROW()","v":561},null,"Non Depreciable"]
[{"$f":"ROW()","v":562},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":563},null,"Total"]
[{"$f":"ROW()","v":564}]
["2006 Capex"]
[{"$f":"ROW()","v":566},"Life"]
[{"$f":"ROW()","v":567},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,P567-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":568},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":569},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":570},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":571},null,"Non Depreciable"]
[{"$f":"ROW()","v":572},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,P572-1)","v":4},{"$f":"MAX(0,Q572-1)","v":3},{"$f":"MAX(0,R572-1)","v":2},{"$f":"MAX(0,S572-1)","v":1},{"$f":"MAX(0,T572-1)","v":0},{"$f":"MAX(0,U572-1)","v":0},{"$f":"MAX(0,V572-1)","v":0},{"$f":"MAX(0,W572-1)","v":0},{"$f":"MAX(0,X572-1)","v":0},{"$f":"MAX(0,Y572-1)","v":0},{"$f":"MAX(0,Z572-1)","v":0},{"$f":"MAX(0,AA572-1)","v":0},{"$f":"MAX(0,AB572-1)","v":0}]
[{"$f":"ROW()","v":573}]
[{"$f":"ROW()","v":574},"Opening Value"]
[{"$f":"ROW()","v":575},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N607","v":0},229.88054288999999,218.38651574549999,206.892488601,195.3984614565,{"$f":"S607","v":183.90443431200001},{"$f":"T607","v":172.41040716750001},160.91638002300002,149.42235287850002,137.92832573400003,126.43429858950003,114.94027144500004,103.44624430050003,91.952217156000017,80.458190011500022]
[{"$f":"ROW()","v":576},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,153.70189397999997,146.01679928099998,138.33170458199999,130.646609883,122.96151518399999,115.20537879524517,107.52502020889548,99.8446616225458,92.164303036196117,84.483944449846433,76.803585863496764,69.123227277147095,61.442868690797418,53.762510104447742]
[{"$f":"ROW()","v":577},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":578},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0.78549806000000011,0.74622315700000008,0.70694825400000005,0.66767335100000003,0.628398448,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":579},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,-0.11984469000000002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":580},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N612","v":0},{"$f":"O612","v":0},{"$f":"P612","v":0},{"$f":"Q612","v":0},{"$f":"R612","v":0},{"$f":"S612","v":0},{"$f":"T612","v":0},{"$f":"U612","v":0},{"$f":"V612","v":0},{"$f":"W612","v":0},{"$f":"X612","v":0},{"$f":"Y612","v":0},{"$f":"Z612","v":0},{"$f":"AA612","v":0},{"$f":"AB612","v":0}]
[{"$f":"ROW()","v":581},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O575:O580)","v":0},{"$f":"SUM(P575:P580)","v":384.24809023999995},{"$f":"SUM(Q575:Q580)","v":365.14953818349994},{"$f":"SUM(R575:R580)","v":345.93114143700001},{"$f":"SUM(S575:S580)","v":326.71274469050002},{"$f":"SUM(T575:T580)","v":307.49434794399997},{"$f":"SUM(U575:U580)","v":287.61578596274518},{"$f":"SUM(V575:V580)","v":268.4414002318955},{"$f":"SUM(W575:W580)","v":249.26701450104582},{"$f":"SUM(X575:X580)","v":230.09262877019614},{"$f":"SUM(Y575:Y580)","v":210.91824303934646},{"$f":"SUM(Z575:Z580)","v":191.74385730849679},{"$f":"SUM(AA575:AA580)","v":172.56947157764711},{"$f":"SUM(AB575:AB580)","v":153.39508584679743},{"$f":"SUM(AC575:AC580)","v":134.22070011594775}]
[{"$f":"ROW()","v":582},"Capex"]
[{"$f":"ROW()","v":583},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$176","v":229.88054288999999}]
[{"$f":"ROW()","v":584},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$177","v":153.70189397999997}]
[{"$f":"ROW()","v":585},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$178","v":0}]
[{"$f":"ROW()","v":586},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$179","v":0.78549806000000011}]
[{"$f":"ROW()","v":587},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$180","v":-0.11984469000000002}]
[{"$f":"ROW()","v":588},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$181","v":0}]
[{"$f":"ROW()","v":589},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O583:O588)","v":384.24809023999995}]
[{"$f":"ROW()","v":590},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":591},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T794","v":0},{"$f":"-Inputs!U794","v":0},{"$f":"-Inputs!V794","v":0},{"$f":"-Inputs!W794","v":0},{"$f":"-Inputs!X794","v":0}]
[{"$f":"ROW()","v":592},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T795","v":-7.5777802405144687E-2},{"$f":"-Inputs!U795","v":0},{"$f":"-Inputs!V795","v":0},{"$f":"-Inputs!W795","v":0},{"$f":"-Inputs!X795","v":0}]
[{"$f":"ROW()","v":593},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T796","v":0},{"$f":"-Inputs!U796","v":0},{"$f":"-Inputs!V796","v":0},{"$f":"-Inputs!W796","v":0},{"$f":"-Inputs!X796","v":0}]
[{"$f":"ROW()","v":594},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T797","v":-1.7224280273517685},{"$f":"-Inputs!U797","v":-8.2310670535282807E-2},{"$f":"-Inputs!V797","v":-0.33972584495661945},{"$f":"-Inputs!W797","v":-0.20779838672541562},{"$f":"-Inputs!X797","v":0}]
[{"$f":"ROW()","v":595},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T798","v":0},{"$f":"-Inputs!U798","v":0},{"$f":"-Inputs!V798","v":0},{"$f":"-Inputs!W798","v":0},{"$f":"-Inputs!X798","v":0}]
[{"$f":"ROW()","v":596},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":597},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P591:P596)","v":0},{"$f":"SUM(Q591:Q596)","v":0},{"$f":"SUM(R591:R596)","v":0},{"$f":"SUM(S591:S596)","v":0},{"$f":"SUM(T591:T596)","v":-1.7982058297569132},{"$f":"SUM(U591:U596)","v":-8.2310670535282807E-2},{"$f":"SUM(V591:V596)","v":-0.33972584495661945},{"$f":"SUM(W591:W596)","v":-0.20779838672541562},{"$f":"SUM(X591:X596)","v":0},{"$f":"SUM(Y591:Y596)","v":0},{"$f":"SUM(Z591:Z596)","v":0},{"$f":"SUM(AA591:AA596)","v":0},{"$f":"SUM(AB591:AB596)","v":0},{"$f":"SUM(AC591:AC596)","v":0}]
[{"$f":"ROW()","v":598},"Depreciation"]
[{"$f":"ROW()","v":599},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P567<=0,P575+P583+P591<0),-(P575+P583+P591),IF(P567<=0,0,-MIN(((P575+P591)/P567)*((P575+P591)>0),(P575+P591))))","v":-11.494027144499999},-11.4940271445,-11.4940271445,-11.4940271445,-11.4940271445,-11.4940271445,-11.4940271445,-11.494027144500002,-11.494027144500002,-11.494027144500002,-11.494027144500004,-11.494027144500002,-11.494027144500002,-11.494027144500004]
[{"$f":"ROW()","v":600},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P568<=0,P576+P584+P592<0),-(P576+P584+P592),IF(P568<=0,0,-MIN(((P576+P592)/P568)*((P576+P592)>0),(P576+P592))))","v":-7.6850946989999986},-7.6850946989999986,-7.6850946989999995,-7.6850946989999995,-7.6803585863496782,-7.6803585863496782,-7.6803585863496773,-7.6803585863496773,-7.6803585863496764,-7.6803585863496755,-7.6803585863496764,-7.6803585863496773,-7.6803585863496773,-7.6803585863496773]
[{"$f":"ROW()","v":601},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P569<=0,P577+P585+P593<0),-(P577+P585+P593),IF(P569<=0,0,-MIN(((P577+P593)/P569)*((P577+P593)>0),(P577+P593))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":602},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P570<=0,P578+P586+P594<0),-(P578+P586+P594),IF(P570<=0,0,-MIN(((P578+P594)/P570)*((P578+P594)>0),(P578+P594))))","v":-3.9274903000000007E-2},-3.9274903000000007E-2,-3.9274903E-2,-3.9274903E-2,{"$f":"IF(AND(T570<=0,T578+T586+T594<0),-(T578+T586+T594),IF(T570<=0,0,-MIN(((T578+T594)/T570)*((T578+T594)>0),(T578+T594))))","v":1.0940295793517685},{"$f":"IF(AND(U570<=0,U578+U586+U594<0),-(U578+U586+U594),IF(U570<=0,0,-MIN(((U578+U594)/U570)*((U578+U594)>0),(U578+U594))))","v":8.2310670535282807E-2},0.33972584495661945,0.20779838672541562,0,0,0,0,0,0]
[{"$f":"ROW()","v":603},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P579<0,-P579,0)","v":0.11984469000000002},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":604},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P572<=0,P580+P588+P596<0),-(P580+P588+P596),IF(P572<=0,0,-MIN(((P580+P596)/P572)*((P580+P596)>0),(P580+P596))))","v":0},0,0,0,{"$f":"IF(AND(T572<=0,T580+T588+T596<0),-(T580+T588+T596),IF(T572<=0,0,-MIN(((T580+T596)/T572)*((T580+T596)>0),(T580+T596))))","v":0},{"$f":"IF(AND(U572<=0,U580+U588+U596<0),-(U580+U588+U596),IF(U572<=0,0,-MIN(((U580+U596)/U572)*((U580+U596)>0),(U580+U596))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":605},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P599:P604)","v":-19.098552056499997},{"$f":"SUM(Q599:Q604)","v":-19.218396746499998},{"$f":"SUM(R599:R604)","v":-19.218396746499998},{"$f":"SUM(S599:S604)","v":-19.218396746499998},{"$f":"SUM(T599:T604)","v":-18.080356151497909},{"$f":"SUM(U599:U604)","v":-19.092075060314396},{"$f":"SUM(V599:V604)","v":-18.834659885893061},{"$f":"SUM(W599:W604)","v":-18.966587344124264},{"$f":"SUM(X599:X604)","v":-19.174385730849679},{"$f":"SUM(Y599:Y604)","v":-19.174385730849679},{"$f":"SUM(Z599:Z604)","v":-19.174385730849679},{"$f":"SUM(AA599:AA604)","v":-19.174385730849679},{"$f":"SUM(AB599:AB604)","v":-19.174385730849679},{"$f":"SUM(AC599:AC604)","v":-19.174385730849682}]
[{"$f":"ROW()","v":606},"Closing Value"]
[{"$f":"ROW()","v":607},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O575+O583+O591+O599","v":229.88054288999999},218.38651574549999,206.892488601,195.3984614565,183.90443431200001,172.41040716750001,160.91638002300002,149.42235287850002,137.92832573400003,126.43429858950003,114.94027144500004,103.44624430050003,91.952217156000017,80.458190011500022,68.964162867000013]
[{"$f":"ROW()","v":608},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O576+O584+O592+O600","v":153.70189397999997},146.01679928099998,138.33170458199999,130.646609883,122.96151518399999,115.20537879524517,107.52502020889548,99.8446616225458,92.164303036196117,84.483944449846433,76.803585863496764,69.123227277147095,61.442868690797418,53.762510104447742,46.082151518098065]
[{"$f":"ROW()","v":609},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O577+O585+O593+O601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O578+O586+O594+O602","v":0.78549806000000011},0.74622315700000008,0.70694825400000005,0.66767335100000003,0.628398448,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":611},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O579+O587+O595+O603","v":-0.11984469000000002},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O580+O588+O596+O604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O607:O612)","v":384.24809023999995},{"$f":"SUM(P607:P612)","v":365.14953818349994},{"$f":"SUM(Q607:Q612)","v":345.93114143700001},{"$f":"SUM(R607:R612)","v":326.71274469050002},{"$f":"SUM(S607:S612)","v":307.49434794399997},{"$f":"SUM(T607:T612)","v":287.61578596274518},{"$f":"SUM(U607:U612)","v":268.4414002318955},{"$f":"SUM(V607:V612)","v":249.26701450104582},{"$f":"SUM(W607:W612)","v":230.09262877019614},{"$f":"SUM(X607:X612)","v":210.91824303934646},{"$f":"SUM(Y607:Y612)","v":191.74385730849679},{"$f":"SUM(Z607:Z612)","v":172.56947157764711},{"$f":"SUM(AA607:AA612)","v":153.39508584679743},{"$f":"SUM(AB607:AB612)","v":134.22070011594775},{"$f":"SUM(AC607:AC612)","v":115.04631438509807}]
[{"$f":"ROW()","v":614},"Over Depreciation"]
[{"$f":"ROW()","v":615},null,"Pipeline"]
[{"$f":"ROW()","v":616},null,"Compression"]
[{"$f":"ROW()","v":617},null,"Metering"]
[{"$f":"ROW()","v":618},null,"Other Depreciable"]
[{"$f":"ROW()","v":619},null,"Non Depreciable"]
[{"$f":"ROW()","v":620},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":621},null,"Total"]
[{"$f":"ROW()","v":622}]
["2007 Capex"]
[{"$f":"ROW()","v":624},"Life"]
[{"$f":"ROW()","v":625},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,Q625-1)","v":19},18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":626},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":627},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":628},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":629},null,"Non Depreciable"]
[{"$f":"ROW()","v":630},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,Q630-1)","v":4},{"$f":"MAX(0,R630-1)","v":3},{"$f":"MAX(0,S630-1)","v":2},{"$f":"MAX(0,T630-1)","v":1},{"$f":"MAX(0,U630-1)","v":0},{"$f":"MAX(0,V630-1)","v":0},{"$f":"MAX(0,W630-1)","v":0},{"$f":"MAX(0,X630-1)","v":0},{"$f":"MAX(0,Y630-1)","v":0},{"$f":"MAX(0,Z630-1)","v":0},{"$f":"MAX(0,AA630-1)","v":0},{"$f":"MAX(0,AB630-1)","v":0}]
[{"$f":"ROW()","v":631}]
[{"$f":"ROW()","v":632},"Opening Value"]
[{"$f":"ROW()","v":633},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O665","v":0},1.1463871999999999,1.08906784,1.0317484800000001,{"$f":"S665","v":0.97442912000000004},{"$f":"T665","v":0.91710976},0.85979039999999995,0.80247103999999991,0.74515167999999987,0.68783231999999983,0.6305129599999999,0.57319359999999986,0.51587423999999982,0.45855487999999983]
[{"$f":"ROW()","v":634},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.13571847999999997,0.12893255599999998,0.12214663199999998,0.11536070799999998,0.10857478399999998,0.10178885999999998,9.5002935999999982E-2,8.8217011999999984E-2,8.1431087999999985E-2,7.4645163999999986E-2,6.7859239999999987E-2,6.1073315999999989E-2,5.428739199999999E-2]
[{"$f":"ROW()","v":635},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":636},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.1494877400000001,2.0420133530000002,1.9345389660000003,1.8270645790000002,1.7011088742353679,1.5467616644965148,1.2577467923828849,1.1081082342754243,0.97168381074261412,0.89071015984739632,0.80973650895217841,0.72876285805696062,0.64778920716174282]
[{"$f":"ROW()","v":637},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996]
[{"$f":"ROW()","v":638},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O670","v":0},{"$f":"P670","v":0},{"$f":"Q670","v":0},{"$f":"R670","v":0},{"$f":"S670","v":0},{"$f":"T670","v":0},{"$f":"U670","v":0},{"$f":"V670","v":0},{"$f":"W670","v":0},{"$f":"X670","v":0},{"$f":"Y670","v":0},{"$f":"Z670","v":0},{"$f":"AA670","v":0},{"$f":"AB670","v":0}]
[{"$f":"ROW()","v":639},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P633:P638)","v":0},{"$f":"SUM(Q633:Q638)","v":5.2259448199999996},{"$f":"SUM(R633:R638)","v":5.0543651489999997},{"$f":"SUM(S633:S638)","v":4.8827854780000006},{"$f":"SUM(T633:T638)","v":4.7112058069999998},{"$f":"SUM(U633:U638)","v":4.5211448182353671},{"$f":"SUM(V633:V638)","v":4.3026923244965136},{"$f":"SUM(W633:W638)","v":3.9495721683828844},{"$f":"SUM(X633:X638)","v":3.7358283262754237},{"$f":"SUM(Y633:Y638)","v":3.5352986187426136},{"$f":"SUM(Z633:Z638)","v":3.3902196838473957},{"$f":"SUM(AA633:AA638)","v":3.2451407489521777},{"$f":"SUM(AB633:AB638)","v":3.1000618140569598},{"$f":"SUM(AC633:AC638)","v":2.9549828791617423}]
[{"$f":"ROW()","v":640},"Capex"]
[{"$f":"ROW()","v":641},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$176","v":1.1463871999999999}]
[{"$f":"ROW()","v":642},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$177","v":0.13571847999999997}]
[{"$f":"ROW()","v":643},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$178","v":0}]
[{"$f":"ROW()","v":644},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$179","v":2.1494877400000001}]
[{"$f":"ROW()","v":645},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$180","v":1.7943513999999996}]
[{"$f":"ROW()","v":646},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$181","v":0}]
[{"$f":"ROW()","v":647},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P641:P646)","v":5.2259448199999996}]
[{"$f":"ROW()","v":648},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":649},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T802","v":0},{"$f":"-Inputs!U802","v":0},{"$f":"-Inputs!V802","v":0},{"$f":"-Inputs!W802","v":0},{"$f":"-Inputs!X802","v":0}]
[{"$f":"ROW()","v":650},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T803","v":0},{"$f":"-Inputs!U803","v":0},{"$f":"-Inputs!V803","v":0},{"$f":"-Inputs!W803","v":0},{"$f":"-Inputs!X803","v":0}]
[{"$f":"ROW()","v":651},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T804","v":0},{"$f":"-Inputs!U804","v":0},{"$f":"-Inputs!V804","v":0},{"$f":"-Inputs!W804","v":0},{"$f":"-Inputs!X804","v":0}]
[{"$f":"ROW()","v":652},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T805","v":-1.9636400124921925E-2},{"$f":"-Inputs!U805","v":-5.1229765439085549E-2},{"$f":"-Inputs!V805","v":-0.19917581551485233},{"$f":"-Inputs!W805","v":-6.4399463163197307E-2},{"$f":"-Inputs!X805","v":-5.5450772637592453E-2}]
[{"$f":"ROW()","v":653},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T806","v":0},{"$f":"-Inputs!U806","v":0},{"$f":"-Inputs!V806","v":0},{"$f":"-Inputs!W806","v":0},{"$f":"-Inputs!X806","v":0}]
[{"$f":"ROW()","v":654},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":655},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q649:Q654)","v":0},{"$f":"SUM(R649:R654)","v":0},{"$f":"SUM(S649:S654)","v":0},{"$f":"SUM(T649:T654)","v":-1.9636400124921925E-2},{"$f":"SUM(U649:U654)","v":-5.1229765439085549E-2},{"$f":"SUM(V649:V654)","v":-0.19917581551485233},{"$f":"SUM(W649:W654)","v":-6.4399463163197307E-2},{"$f":"SUM(X649:X654)","v":-5.5450772637592453E-2},{"$f":"SUM(Y649:Y654)","v":0},{"$f":"SUM(Z649:Z654)","v":0},{"$f":"SUM(AA649:AA654)","v":0},{"$f":"SUM(AB649:AB654)","v":0},{"$f":"SUM(AC649:AC654)","v":0}]
[{"$f":"ROW()","v":656},"Depreciation"]
[{"$f":"ROW()","v":657},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q625<=0,Q633+Q641+Q649<0),-(Q633+Q641+Q649),IF(Q625<=0,0,-MIN(((Q633+Q649)/Q625)*((Q633+Q649)>0),(Q633+Q649))))","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]
[{"$f":"ROW()","v":658},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q626<=0,Q634+Q642+Q650<0),-(Q634+Q642+Q650),IF(Q626<=0,0,-MIN(((Q634+Q650)/Q626)*((Q634+Q650)>0),(Q634+Q650))))","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]
[{"$f":"ROW()","v":659},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q627<=0,Q635+Q643+Q651<0),-(Q635+Q643+Q651),IF(Q627<=0,0,-MIN(((Q635+Q651)/Q627)*((Q635+Q651)>0),(Q635+Q651))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q628<=0,Q636+Q644+Q652<0),-(Q636+Q644+Q652),IF(Q628<=0,0,-MIN(((Q636+Q652)/Q628)*((Q636+Q652)>0),(Q636+Q652))))","v":-0.107474387},-0.107474387,-0.10747438700000002,{"$f":"IF(AND(T628<=0,T636+T644+T652<0),-(T636+T644+T652),IF(T628<=0,0,-MIN(((T636+T652)/T628)*((T636+T652)>0),(T636+T652))))","v":-0.1063193046397105},{"$f":"IF(AND(U628<=0,U636+U644+U652<0),-(U636+U644+U652),IF(U628<=0,0,-MIN(((U636+U652)/U628)*((U636+U652)>0),(U636+U652))))","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]
[{"$f":"ROW()","v":661},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q637<0,-Q637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":662},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q630<=0,Q638+Q646+Q654<0),-(Q638+Q646+Q654),IF(Q630<=0,0,-MIN(((Q638+Q654)/Q630)*((Q638+Q654)>0),(Q638+Q654))))","v":0},0,0,{"$f":"IF(AND(T630<=0,T638+T646+T654<0),-(T638+T646+T654),IF(T630<=0,0,-MIN(((T638+T654)/T630)*((T638+T654)>0),(T638+T654))))","v":0},{"$f":"IF(AND(U630<=0,U638+U646+U654<0),-(U638+U646+U654),IF(U630<=0,0,-MIN(((U638+U654)/U630)*((U638+U654)>0),(U638+U654))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":663},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q657:Q662)","v":-0.17157967099999999},{"$f":"SUM(R657:R662)","v":-0.17157967099999999},{"$f":"SUM(S657:S662)","v":-0.17157967100000004},{"$f":"SUM(T657:T662)","v":-0.17042458863971049},{"$f":"SUM(U657:U662)","v":-0.16722272829976764},{"$f":"SUM(V657:V662)","v":-0.15394434059877748},{"$f":"SUM(W657:W662)","v":-0.14934437894426339},{"$f":"SUM(X657:X662)","v":-0.14507893489521784},{"$f":"SUM(Y657:Y662)","v":-0.14507893489521784},{"$f":"SUM(Z657:Z662)","v":-0.14507893489521784},{"$f":"SUM(AA657:AA662)","v":-0.14507893489521784},{"$f":"SUM(AB657:AB662)","v":-0.14507893489521784},{"$f":"SUM(AC657:AC662)","v":-0.14507893489521784}]
[{"$f":"ROW()","v":664},"Closing Value"]
[{"$f":"ROW()","v":665},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P633+P641+P649+P657","v":1.1463871999999999},1.08906784,1.0317484800000001,0.97442912000000004,0.91710976,0.85979039999999995,0.80247103999999991,0.74515167999999987,0.68783231999999983,0.6305129599999999,0.57319359999999986,0.51587423999999982,0.45855487999999983,0.40123551999999985]
[{"$f":"ROW()","v":666},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P634+P642+P650+P658","v":0.13571847999999997},0.12893255599999998,0.12214663199999998,0.11536070799999998,0.10857478399999998,0.10178885999999998,9.5002935999999982E-2,8.8217011999999984E-2,8.1431087999999985E-2,7.4645163999999986E-2,6.7859239999999987E-2,6.1073315999999989E-2,5.428739199999999E-2,4.7501467999999991E-2]
[{"$f":"ROW()","v":667},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P635+P643+P651+P659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":668},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P636+P644+P652+P660","v":2.1494877400000001},2.0420133530000002,1.9345389660000003,1.8270645790000002,1.7011088742353679,1.5467616644965148,1.2577467923828849,1.1081082342754243,0.97168381074261412,0.89071015984739632,0.80973650895217841,0.72876285805696062,0.64778920716174282,0.56681555626652491]
[{"$f":"ROW()","v":669},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P637+P645+P653+P661","v":1.7943513999999996},1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996,1.7943513999999996]
[{"$f":"ROW()","v":670},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P638+P646+P654+P662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":671},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P665:P670)","v":5.2259448199999996},{"$f":"SUM(Q665:Q670)","v":5.0543651489999997},{"$f":"SUM(R665:R670)","v":4.8827854780000006},{"$f":"SUM(S665:S670)","v":4.7112058069999998},{"$f":"SUM(T665:T670)","v":4.5211448182353671},{"$f":"SUM(U665:U670)","v":4.3026923244965136},{"$f":"SUM(V665:V670)","v":3.9495721683828844},{"$f":"SUM(W665:W670)","v":3.7358283262754237},{"$f":"SUM(X665:X670)","v":3.5352986187426136},{"$f":"SUM(Y665:Y670)","v":3.3902196838473957},{"$f":"SUM(Z665:Z670)","v":3.2451407489521777},{"$f":"SUM(AA665:AA670)","v":3.1000618140569598},{"$f":"SUM(AB665:AB670)","v":2.9549828791617423},{"$f":"SUM(AC665:AC670)","v":2.8099039442665243}]
[{"$f":"ROW()","v":672},"Over Depreciation"]
[{"$f":"ROW()","v":673},null,"Pipeline"]
[{"$f":"ROW()","v":674},null,"Compression"]
[{"$f":"ROW()","v":675},null,"Metering"]
[{"$f":"ROW()","v":676},null,"Other Depreciable"]
[{"$f":"ROW()","v":677},null,"Non Depreciable"]
[{"$f":"ROW()","v":678},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":679},null,"Total"]
[{"$f":"ROW()","v":680}]
["2008 Capex"]
[{"$f":"ROW()","v":682},"Life"]
[{"$f":"ROW()","v":683},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,R683-1)","v":19},18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":684},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":685},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":686},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":687},null,"Non Depreciable"]
[{"$f":"ROW()","v":688},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,R688-1)","v":4},{"$f":"MAX(0,S688-1)","v":3},{"$f":"MAX(0,T688-1)","v":2},{"$f":"MAX(0,U688-1)","v":1},{"$f":"MAX(0,V688-1)","v":0},{"$f":"MAX(0,W688-1)","v":0},{"$f":"MAX(0,X688-1)","v":0},{"$f":"MAX(0,Y688-1)","v":0},{"$f":"MAX(0,Z688-1)","v":0},{"$f":"MAX(0,AA688-1)","v":0},{"$f":"MAX(0,AB688-1)","v":0}]
[{"$f":"ROW()","v":689}]
[{"$f":"ROW()","v":690},"Opening Value"]
[{"$f":"ROW()","v":691},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P723","v":0},493.54175513999991,468.86466738299993,{"$f":"S723","v":444.18757962599994},{"$f":"T723","v":419.51049186899996},394.83340411199998,370.156316355,345.47922859800002,320.80214084100004,296.12505308400006,271.44796532700008,246.77087757000007,222.09378981300006]
[{"$f":"ROW()","v":692},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,126.82707395999999,120.48572026199999,114.14436656399999,107.80301286599999,101.46165916799998,95.120305469999977,88.778951771999985,82.437598073999993,76.096244375999987,69.754890677999981,63.413536979999982,57.072183281999983]
[{"$f":"ROW()","v":693},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":694},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.6331739800000005,5.3515152810000002,5.0698565819999999,4.6333214301504686,4.2261755325867716,3.9020948376730189,3.5368673620602382,2.926793339883548,2.7016553906617364,2.4765174414399249,2.2513794922181134,2.0262415429963019]
[{"$f":"ROW()","v":695},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":696},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P728","v":0},{"$f":"Q728","v":0},{"$f":"R728","v":0},{"$f":"S728","v":0},{"$f":"T728","v":0},{"$f":"U728","v":0},{"$f":"V728","v":0},{"$f":"W728","v":0},{"$f":"X728","v":0},{"$f":"Y728","v":0},{"$f":"Z728","v":0},{"$f":"AA728","v":0},{"$f":"AB728","v":0}]
[{"$f":"ROW()","v":697},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q691:Q696)","v":0},{"$f":"SUM(R691:R696)","v":627.41745540999989},{"$f":"SUM(S691:S696)","v":596.117355256},{"$f":"SUM(T691:T696)","v":564.81725510199988},{"$f":"SUM(U691:U696)","v":533.36227849515035},{"$f":"SUM(V691:V696)","v":501.93669114258671},{"$f":"SUM(W691:W696)","v":470.59416899267302},{"$f":"SUM(X691:X696)","v":439.21050006206025},{"$f":"SUM(Y691:Y696)","v":407.58198458488357},{"$f":"SUM(Z691:Z696)","v":376.33840518066182},{"$f":"SUM(AA691:AA696)","v":345.09482577643996},{"$f":"SUM(AB691:AB696)","v":313.85124637221816},{"$f":"SUM(AC691:AC696)","v":282.60766696799629}]
[{"$f":"ROW()","v":698},"Capex"]
[{"$f":"ROW()","v":699},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$176","v":493.54175513999991}]
[{"$f":"ROW()","v":700},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$177","v":126.82707395999999}]
[{"$f":"ROW()","v":701},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$178","v":0}]
[{"$f":"ROW()","v":702},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$179","v":5.6331739800000005}]
[{"$f":"ROW()","v":703},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$180","v":1.4154523300000001}]
[{"$f":"ROW()","v":704},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$181","v":0}]
[{"$f":"ROW()","v":705},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q699:Q704)","v":627.41745540999989}]
[{"$f":"ROW()","v":706},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":707},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T810","v":0},{"$f":"-Inputs!U810","v":0},{"$f":"-Inputs!V810","v":0},{"$f":"-Inputs!W810","v":0},{"$f":"-Inputs!X810","v":0}]
[{"$f":"ROW()","v":708},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T811","v":0},{"$f":"-Inputs!U811","v":0},{"$f":"-Inputs!V811","v":0},{"$f":"-Inputs!W811","v":0},{"$f":"-Inputs!X811","v":0}]
[{"$f":"ROW()","v":709},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T812","v":0},{"$f":"-Inputs!U812","v":0},{"$f":"-Inputs!V812","v":0},{"$f":"-Inputs!W812","v":0},{"$f":"-Inputs!X812","v":0}]
[{"$f":"ROW()","v":710},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T813","v":-0.16398683242891568},{"$f":"-Inputs!U813","v":-0.14300992677702398},{"$f":"-Inputs!V813","v":-6.3941039068884764E-2},{"$f":"-Inputs!W813","v":-0.112594092608478},{"$f":"-Inputs!X813","v":-0.38493607295487864}]
[{"$f":"ROW()","v":711},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T814","v":0},{"$f":"-Inputs!U814","v":0},{"$f":"-Inputs!V814","v":0},{"$f":"-Inputs!W814","v":0},{"$f":"-Inputs!X814","v":0}]
[{"$f":"ROW()","v":712},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":713},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R707:R712)","v":0},{"$f":"SUM(S707:S712)","v":0},{"$f":"SUM(T707:T712)","v":-0.16398683242891568},{"$f":"SUM(U707:U712)","v":-0.14300992677702398},{"$f":"SUM(V707:V712)","v":-6.3941039068884764E-2},{"$f":"SUM(W707:W712)","v":-0.112594092608478},{"$f":"SUM(X707:X712)","v":-0.38493607295487864},{"$f":"SUM(Y707:Y712)","v":0},{"$f":"SUM(Z707:Z712)","v":0},{"$f":"SUM(AA707:AA712)","v":0},{"$f":"SUM(AB707:AB712)","v":0},{"$f":"SUM(AC707:AC712)","v":0}]
[{"$f":"ROW()","v":714},"Depreciation"]
[{"$f":"ROW()","v":715},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R683<=0,R691+R699+R707<0),-(R691+R699+R707),IF(R683<=0,0,-MIN(((R691+R707)/R683)*((R691+R707)>0),(R691+R707))))","v":-24.677087756999995},-24.677087756999995,-24.677087756999995,-24.677087756999999,-24.677087756999999,-24.677087756999999,-24.677087757000002,-24.677087757000002,-24.677087757000006,-24.677087757000006,-24.677087757000006,-24.677087757000006]
[{"$f":"ROW()","v":716},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R684<=0,R692+R700+R708<0),-(R692+R700+R708),IF(R684<=0,0,-MIN(((R692+R708)/R684)*((R692+R708)>0),(R692+R708))))","v":-6.3413536979999998},-6.3413536979999989,-6.3413536979999998,-6.3413536979999989,-6.3413536979999989,-6.341353697999998,-6.3413536979999989,-6.3413536979999998,-6.3413536979999989,-6.341353697999998,-6.341353697999998,-6.341353697999998]
[{"$f":"ROW()","v":717},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R685<=0,R693+R701+R709<0),-(R693+R701+R709),IF(R685<=0,0,-MIN(((R693+R709)/R685)*((R693+R709)>0),(R693+R709))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R686<=0,R694+R702+R710<0),-(R694+R702+R710),IF(R686<=0,0,-MIN(((R694+R710)/R686)*((R694+R710)>0),(R694+R710))))","v":-0.28165869900000001},-0.28165869900000001,{"$f":"IF(AND(T686<=0,T694+T702+T710<0),-(T694+T702+T710),IF(T686<=0,0,-MIN(((T694+T710)/T686)*((T694+T710)>0),(T694+T710))))","v":-0.2725483194206158},{"$f":"IF(AND(U686<=0,U694+U702+U710<0),-(U694+U702+U710),IF(U686<=0,0,-MIN(((U694+U710)/U686)*((U694+U710)>0),(U694+U710))))","v":-0.26413597078667322},-0.26013965584486792,-0.25263338300430271,-0.22513794922181138,-0.22513794922181138,-0.22513794922181138,-0.22513794922181135,-0.22513794922181135,-0.22513794922181132]
[{"$f":"ROW()","v":719},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R695<0,-R695,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":720},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R688<=0,R696+R704+R712<0),-(R696+R704+R712),IF(R688<=0,0,-MIN(((R696+R712)/R688)*((R696+R712)>0),(R696+R712))))","v":0},0,{"$f":"IF(AND(T688<=0,T696+T704+T712<0),-(T696+T704+T712),IF(T688<=0,0,-MIN(((T696+T712)/T688)*((T696+T712)>0),(T696+T712))))","v":0},{"$f":"IF(AND(U688<=0,U696+U704+U712<0),-(U696+U704+U712),IF(U688<=0,0,-MIN(((U696+U712)/U688)*((U696+U712)>0),(U696+U712))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":721},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R715:R720)","v":-31.300100153999995},{"$f":"SUM(S715:S720)","v":-31.300100153999995},{"$f":"SUM(T715:T720)","v":-31.290989774420609},{"$f":"SUM(U715:U720)","v":-31.28257742578667},{"$f":"SUM(V715:V720)","v":-31.278581110844865},{"$f":"SUM(W715:W720)","v":-31.271074838004299},{"$f":"SUM(X715:X720)","v":-31.243579404221812},{"$f":"SUM(Y715:Y720)","v":-31.243579404221812},{"$f":"SUM(Z715:Z720)","v":-31.243579404221816},{"$f":"SUM(AA715:AA720)","v":-31.243579404221816},{"$f":"SUM(AB715:AB720)","v":-31.243579404221816},{"$f":"SUM(AC715:AC720)","v":-31.243579404221816}]
[{"$f":"ROW()","v":722},"Closing Value"]
[{"$f":"ROW()","v":723},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q691+Q699+Q707+Q715","v":493.54175513999991},468.86466738299993,444.18757962599994,419.51049186899996,394.83340411199998,370.156316355,345.47922859800002,320.80214084100004,296.12505308400006,271.44796532700008,246.77087757000007,222.09378981300006,197.41670205600005]
[{"$f":"ROW()","v":724},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q692+Q700+Q708+Q716","v":126.82707395999999},120.48572026199999,114.14436656399999,107.80301286599999,101.46165916799998,95.120305469999977,88.778951771999985,82.437598073999993,76.096244375999987,69.754890677999981,63.413536979999982,57.072183281999983,50.730829583999984]
[{"$f":"ROW()","v":725},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q693+Q701+Q709+Q717","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q694+Q702+Q710+Q718","v":5.6331739800000005},5.3515152810000002,5.0698565819999999,4.6333214301504686,4.2261755325867716,3.9020948376730189,3.5368673620602382,2.926793339883548,2.7016553906617364,2.4765174414399249,2.2513794922181134,2.0262415429963019,1.8011035937744906]
[{"$f":"ROW()","v":727},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q695+Q703+Q711+Q719","v":1.4154523300000001},1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001,1.4154523300000001]
[{"$f":"ROW()","v":728},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q696+Q704+Q712+Q720","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q723:Q728)","v":627.41745540999989},{"$f":"SUM(R723:R728)","v":596.117355256},{"$f":"SUM(S723:S728)","v":564.81725510199988},{"$f":"SUM(T723:T728)","v":533.36227849515035},{"$f":"SUM(U723:U728)","v":501.93669114258671},{"$f":"SUM(V723:V728)","v":470.59416899267302},{"$f":"SUM(W723:W728)","v":439.21050006206025},{"$f":"SUM(X723:X728)","v":407.58198458488357},{"$f":"SUM(Y723:Y728)","v":376.33840518066182},{"$f":"SUM(Z723:Z728)","v":345.09482577643996},{"$f":"SUM(AA723:AA728)","v":313.85124637221816},{"$f":"SUM(AB723:AB728)","v":282.60766696799629},{"$f":"SUM(AC723:AC728)","v":251.36408756377452}]
[{"$f":"ROW()","v":730},"Over Depreciation"]
[{"$f":"ROW()","v":731},null,"Pipeline"]
[{"$f":"ROW()","v":732},null,"Compression"]
[{"$f":"ROW()","v":733},null,"Metering"]
[{"$f":"ROW()","v":734},null,"Other Depreciable"]
[{"$f":"ROW()","v":735},null,"Non Depreciable"]
[{"$f":"ROW()","v":736},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":737},null,"Total"]
[{"$f":"ROW()","v":738}]
["2009 Capex"]
[{"$f":"ROW()","v":740},"Life"]
[{"$f":"ROW()","v":741},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,S741-1)","v":19},18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":742},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":743},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":744},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":745},null,"Non Depreciable"]
[{"$f":"ROW()","v":746},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,S746-1)","v":4},{"$f":"MAX(0,T746-1)","v":3},{"$f":"MAX(0,U746-1)","v":2},{"$f":"MAX(0,V746-1)","v":1},{"$f":"MAX(0,W746-1)","v":0},{"$f":"MAX(0,X746-1)","v":0},{"$f":"MAX(0,Y746-1)","v":0},{"$f":"MAX(0,Z746-1)","v":0},{"$f":"MAX(0,AA746-1)","v":0},{"$f":"MAX(0,AB746-1)","v":0}]
[{"$f":"ROW()","v":747}]
[{"$f":"ROW()","v":748},"Opening Value"]
[{"$f":"ROW()","v":749},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q781","v":0},0,{"$f":"S781","v":0},{"$f":"T781","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":750},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":751},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.6179759999999999E-2,7.1101109333333329E-2,6.6022458666666659E-2,6.0943807999999995E-2,5.5865157333333332E-2,5.0786506666666661E-2,4.5707855999999998E-2,4.0629205333333335E-2,3.5550554666666664E-2,3.0471903999999998E-2,2.5393253333333331E-2]
[{"$f":"ROW()","v":752},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.54429260000000013,0.51707797000000011,0.48986334000000009,0.46264871000000007,0.35659752846520698,0.33431018293613157,0.29262586205720337,0.27172401476740315,0.25082216747760289,0.22992032018780265,0.20901847289800241]
[{"$f":"ROW()","v":753},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996]
[{"$f":"ROW()","v":754},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q786","v":0},{"$f":"R786","v":0},{"$f":"S786","v":0},{"$f":"T786","v":0},{"$f":"U786","v":0},{"$f":"V786","v":0},{"$f":"W786","v":0},{"$f":"X786","v":0},{"$f":"Y786","v":0},{"$f":"Z786","v":0},{"$f":"AA786","v":0},{"$f":"AB786","v":0}]
[{"$f":"ROW()","v":755},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R749:R754)","v":0},{"$f":"SUM(S749:S754)","v":1.2817655700000001},{"$f":"SUM(T749:T754)","v":1.2494722893333334},{"$f":"SUM(U749:U754)","v":1.2171790086666667},{"$f":"SUM(V749:V754)","v":1.184885728},{"$f":"SUM(W749:W754)","v":1.0737558957985402},{"$f":"SUM(X749:X754)","v":1.0463898996027983},{"$f":"SUM(Y749:Y754)","v":0.99962692805720332},{"$f":"SUM(Z749:Z754)","v":0.97364643010073648},{"$f":"SUM(AA749:AA754)","v":0.94766593214426953},{"$f":"SUM(AB749:AB754)","v":0.92168543418780269},{"$f":"SUM(AC749:AC754)","v":0.89570493623133574}]
[{"$f":"ROW()","v":756},"Capex"]
[{"$f":"ROW()","v":757},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$176","v":0}]
[{"$f":"ROW()","v":758},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$177","v":0}]
[{"$f":"ROW()","v":759},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$178","v":7.6179759999999999E-2}]
[{"$f":"ROW()","v":760},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$179","v":0.54429260000000013}]
[{"$f":"ROW()","v":761},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$180","v":0.66129320999999996}]
[{"$f":"ROW()","v":762},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$181","v":0}]
[{"$f":"ROW()","v":763},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R757:R762)","v":1.2817655700000001}]
[{"$f":"ROW()","v":764},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":765},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T818","v":0},{"$f":"-Inputs!U818","v":0},{"$f":"-Inputs!V818","v":0},{"$f":"-Inputs!W818","v":0},{"$f":"-Inputs!X818","v":0}]
[{"$f":"ROW()","v":766},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T819","v":0},{"$f":"-Inputs!U819","v":0},{"$f":"-Inputs!V819","v":0},{"$f":"-Inputs!W819","v":0},{"$f":"-Inputs!X819","v":0}]
[{"$f":"ROW()","v":767},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T820","v":0},{"$f":"-Inputs!U820","v":0},{"$f":"-Inputs!V820","v":0},{"$f":"-Inputs!W820","v":0},{"$f":"-Inputs!X820","v":0}]
[{"$f":"ROW()","v":768},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T821","v":0},{"$f":"-Inputs!U821","v":0},{"$f":"-Inputs!V821","v":-8.3763836005717629E-2},{"$f":"-Inputs!W821","v":0},{"$f":"-Inputs!X821","v":-2.0782473589127964E-2}]
[{"$f":"ROW()","v":769},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T822","v":0},{"$f":"-Inputs!U822","v":0},{"$f":"-Inputs!V822","v":0},{"$f":"-Inputs!W822","v":0},{"$f":"-Inputs!X822","v":0}]
[{"$f":"ROW()","v":770},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":771},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S765:S770)","v":0},{"$f":"SUM(T765:T770)","v":0},{"$f":"SUM(U765:U770)","v":0},{"$f":"SUM(V765:V770)","v":-8.3763836005717629E-2},{"$f":"SUM(W765:W770)","v":0},{"$f":"SUM(X765:X770)","v":-2.0782473589127964E-2},{"$f":"SUM(Y765:Y770)","v":0},{"$f":"SUM(Z765:Z770)","v":0},{"$f":"SUM(AA765:AA770)","v":0},{"$f":"SUM(AB765:AB770)","v":0},{"$f":"SUM(AC765:AC770)","v":0}]
[{"$f":"ROW()","v":772},"Depreciation"]
[{"$f":"ROW()","v":773},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S741<=0,S749+S757+S765<0),-(S749+S757+S765),IF(S741<=0,0,-MIN(((S749+S765)/S741)*((S749+S765)>0),(S749+S765))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":774},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S742<=0,S750+S758+S766<0),-(S750+S758+S766),IF(S742<=0,0,-MIN(((S750+S766)/S742)*((S750+S766)>0),(S750+S766))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S743<=0,S751+S759+S767<0),-(S751+S759+S767),IF(S743<=0,0,-MIN(((S751+S767)/S743)*((S751+S767)>0),(S751+S767))))","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]
[{"$f":"ROW()","v":776},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S744<=0,S752+S760+S768<0),-(S752+S760+S768),IF(S744<=0,0,-MIN(((S752+S768)/S744)*((S752+S768)>0),(S752+S768))))","v":-2.7214630000000007E-2},{"$f":"IF(AND(T744<=0,T752+T760+T768<0),-(T752+T760+T768),IF(T744<=0,0,-MIN(((T752+T768)/T744)*((T752+T768)>0),(T752+T768))))","v":-2.7214630000000007E-2},{"$f":"IF(AND(U744<=0,U752+U760+U768<0),-(U752+U760+U768),IF(U744<=0,0,-MIN(((U752+U768)/U744)*((U752+U768)>0),(U752+U768))))","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]
[{"$f":"ROW()","v":777},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S753<0,-S753,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":778},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S746<=0,S754+S762+S770<0),-(S754+S762+S770),IF(S746<=0,0,-MIN(((S754+S770)/S746)*((S754+S770)>0),(S754+S770))))","v":0},{"$f":"IF(AND(T746<=0,T754+T762+T770<0),-(T754+T762+T770),IF(T746<=0,0,-MIN(((T754+T770)/T746)*((T754+T770)>0),(T754+T770))))","v":0},{"$f":"IF(AND(U746<=0,U754+U762+U770<0),-(U754+U762+U770),IF(U746<=0,0,-MIN(((U754+U770)/U746)*((U754+U770)>0),(U754+U770))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":779},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S773:S778)","v":-3.2293280666666674E-2},{"$f":"SUM(T773:T778)","v":-3.2293280666666674E-2},{"$f":"SUM(U773:U778)","v":-3.2293280666666667E-2},{"$f":"SUM(V773:V778)","v":-2.7365996195742103E-2},{"$f":"SUM(W773:W778)","v":-2.7365996195742103E-2},{"$f":"SUM(X773:X778)","v":-2.5980497956466904E-2},{"$f":"SUM(Y773:Y778)","v":-2.5980497956466907E-2},{"$f":"SUM(Z773:Z778)","v":-2.5980497956466911E-2},{"$f":"SUM(AA773:AA778)","v":-2.5980497956466907E-2},{"$f":"SUM(AB773:AB778)","v":-2.5980497956466907E-2},{"$f":"SUM(AC773:AC778)","v":-2.5980497956466907E-2}]
[{"$f":"ROW()","v":780},"Closing Value"]
[{"$f":"ROW()","v":781},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R749+R757+R765+R773","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":782},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R750+R758+R766+R774","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R751+R759+R767+R775","v":7.6179759999999999E-2},7.1101109333333329E-2,6.6022458666666659E-2,6.0943807999999995E-2,5.5865157333333332E-2,5.0786506666666661E-2,4.5707855999999998E-2,4.0629205333333335E-2,3.5550554666666664E-2,3.0471903999999998E-2,2.5393253333333331E-2,2.0314602666666664E-2]
[{"$f":"ROW()","v":784},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R752+R760+R768+R776","v":0.54429260000000013},0.51707797000000011,0.48986334000000009,0.46264871000000007,0.35659752846520698,0.33431018293613157,0.29262586205720337,0.27172401476740315,0.25082216747760289,0.22992032018780265,0.20901847289800241,0.18811662560820216]
[{"$f":"ROW()","v":785},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R753+R761+R769+R777","v":0.66129320999999996},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996]
[{"$f":"ROW()","v":786},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R754+R762+R770+R778","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R781:R786)","v":1.2817655700000001},1.2494722893333334,{"$f":"SUM(T781:T786)","v":1.2171790086666667},{"$f":"SUM(U781:U786)","v":1.184885728},{"$f":"SUM(V781:V786)","v":1.0737558957985402},{"$f":"SUM(W781:W786)","v":1.0463898996027983},{"$f":"SUM(X781:X786)","v":0.99962692805720332},{"$f":"SUM(Y781:Y786)","v":0.97364643010073648},{"$f":"SUM(Z781:Z786)","v":0.94766593214426953},{"$f":"SUM(AA781:AA786)","v":0.92168543418780269},{"$f":"SUM(AB781:AB786)","v":0.89570493623133574},{"$f":"SUM(AC781:AC786)","v":0.86972443827486878}]
[{"$f":"ROW()","v":788},"Over Depreciation"]
[{"$f":"ROW()","v":789},null,"Pipeline"]
[{"$f":"ROW()","v":790},null,"Compression"]
[{"$f":"ROW()","v":791},null,"Metering"]
[{"$f":"ROW()","v":792},null,"Other Depreciable"]
[{"$f":"ROW()","v":793},null,"Non Depreciable"]
[{"$f":"ROW()","v":794},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":795},null,"Total"]
[{"$f":"ROW()","v":796}]
["2010 Capex"]
[{"$f":"ROW()","v":798},"Life"]
[{"$f":"ROW()","v":799},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,T799-1)","v":19},18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":800},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":801},null,"Metering",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":802},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":803},null,"Non Depreciable"]
[{"$f":"ROW()","v":804},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,T804-1)","v":4},{"$f":"MAX(0,U804-1)","v":3},{"$f":"MAX(0,V804-1)","v":2},{"$f":"MAX(0,W804-1)","v":1},{"$f":"MAX(0,X804-1)","v":0},{"$f":"MAX(0,Y804-1)","v":0},{"$f":"MAX(0,Z804-1)","v":0},{"$f":"MAX(0,AA804-1)","v":0},{"$f":"MAX(0,AB804-1)","v":0}]
[{"$f":"ROW()","v":805}]
[{"$f":"ROW()","v":806},"Opening Value"]
[{"$f":"ROW()","v":807},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R839","v":0},{"$f":"S839","v":489.95989998000005},{"$f":"T839","v":465.46190498100003},440.96390998200002,416.465914983,391.96791998399999,367.46992498499998,342.97192998599996,318.47393498699995,293.97593998799994,269.47794498899992]
[{"$f":"ROW()","v":808},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,52.260917140000004,49.647871283000001,47.034825425999998,44.421779568999995,41.808733711999992,39.195687854999989,36.582641997999993,33.969596140999997,31.356550283999997,28.743504426999998]
[{"$f":"ROW()","v":809},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7555367100000003,4.4385009293333333,4.1214651486666662,3.8044293679999996,3.487393587333333,3.1703578066666664,2.8533220259999998,2.5362862453333332,2.2192504646666666,1.902214684]
[{"$f":"ROW()","v":810},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,71.223994940000026,67.662795193000022,64.101595446000019,60.525519187107783,56.948678605663304,53.090796139935179,49.551409730606167,46.012023321277155,42.472636911948143,38.933250502619131]
[{"$f":"ROW()","v":811},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002]
[{"$f":"ROW()","v":812},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R844","v":0},{"$f":"S844","v":0},{"$f":"T844","v":0},{"$f":"U844","v":0},{"$f":"V844","v":0},{"$f":"W844","v":0},{"$f":"X844","v":0},{"$f":"Y844","v":0},{"$f":"Z844","v":0},{"$f":"AA844","v":0},{"$f":"AB844","v":0}]
[{"$f":"ROW()","v":813},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S807:S812)","v":0},{"$f":"SUM(T807:T812)","v":618.86641092000002},{"$f":"SUM(U807:U812)","v":587.87713453633341},{"$f":"SUM(V807:V812)","v":556.88785815266669},{"$f":"SUM(W807:W812)","v":525.88370525710775},{"$f":"SUM(X807:X812)","v":494.87878803899662},{"$f":"SUM(Y807:Y812)","v":463.5928289366019},{"$f":"SUM(Z807:Z812)","v":432.62536589060613},{"$f":"SUM(AA807:AA812)","v":401.65790284461048},{"$f":"SUM(AB807:AB812)","v":370.69043979861476},{"$f":"SUM(AC807:AC812)","v":339.72297675261905}]
[{"$f":"ROW()","v":814},"Capex"]
[{"$f":"ROW()","v":815},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$176","v":489.95989998000005}]
[{"$f":"ROW()","v":816},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$177","v":52.260917140000004}]
[{"$f":"ROW()","v":817},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$178","v":4.7555367100000003}]
[{"$f":"ROW()","v":818},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$179","v":71.223994940000026}]
[{"$f":"ROW()","v":819},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$180","v":0.66606215000000002}]
[{"$f":"ROW()","v":820},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$181","v":0}]
[{"$f":"ROW()","v":821},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S815:S820)","v":618.86641092000002}]
[{"$f":"ROW()","v":822},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":823},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T826","v":0},{"$f":"-Inputs!U826","v":0},{"$f":"-Inputs!V826","v":0},{"$f":"-Inputs!W826","v":0},{"$f":"-Inputs!X826","v":0}]
[{"$f":"ROW()","v":824},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T827","v":0},{"$f":"-Inputs!U827","v":0},{"$f":"-Inputs!V827","v":0},{"$f":"-Inputs!W827","v":0},{"$f":"-Inputs!X827","v":0}]
[{"$f":"ROW()","v":825},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T828","v":0},{"$f":"-Inputs!U828","v":0},{"$f":"-Inputs!V828","v":0},{"$f":"-Inputs!W828","v":0},{"$f":"-Inputs!X828","v":0}]
[{"$f":"ROW()","v":826},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T829","v":0},{"$f":"-Inputs!U829","v":0},{"$f":"-Inputs!V829","v":-1.5751600827070229E-2},{"$f":"-Inputs!W829","v":-1.7548168590523865E-2},{"$f":"-Inputs!X829","v":-0.31849605639911122}]
[{"$f":"ROW()","v":827},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":828},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":829},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T823:T828)","v":0},{"$f":"SUM(U823:U828)","v":0},{"$f":"SUM(V823:V828)","v":-1.5751600827070229E-2},{"$f":"SUM(W823:W828)","v":-1.7548168590523865E-2},{"$f":"SUM(X823:X828)","v":-0.31849605639911122},{"$f":"SUM(Y823:Y828)","v":0},{"$f":"SUM(Z823:Z828)","v":0},{"$f":"SUM(AA823:AA828)","v":0},{"$f":"SUM(AB823:AB828)","v":0},{"$f":"SUM(AC823:AC828)","v":0}]
[{"$f":"ROW()","v":830},"Depreciation"]
[{"$f":"ROW()","v":831},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T799<=0,T807+T815+T823<0),-(T807+T815+T823),IF(T799<=0,0,-MIN(((T807+T823)/T799)*((T807+T823)>0),(T807+T823))))","v":-24.497994999000003},-24.497994999000003,-24.497994998999999,-24.497994998999999,-24.497994998999999,-24.497994998999999,-24.497994998999996,-24.497994998999996,-24.497994998999996,-24.497994998999992]
[{"$f":"ROW()","v":832},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T800<=0,T808+T816+T824<0),-(T808+T816+T824),IF(T800<=0,0,-MIN(((T808+T824)/T800)*((T808+T824)>0),(T808+T824))))","v":-2.6130458570000004},-2.6130458569999999,-2.6130458569999999,-2.6130458569999995,-2.6130458569999995,-2.613045856999999,-2.6130458569999995,-2.6130458569999999,-2.6130458569999999,-2.6130458569999999]
[{"$f":"ROW()","v":833},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T801<=0,T809+T817+T825<0),-(T809+T817+T825),IF(T801<=0,0,-MIN(((T809+T825)/T801)*((T809+T825)>0),(T809+T825))))","v":-0.31703578066666671},-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666]
[{"$f":"ROW()","v":834},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T802<=0,T810+T818+T826<0),-(T810+T818+T826),IF(T802<=0,0,-MIN(((T810+T826)/T802)*((T810+T826)>0),(T810+T826))))","v":-3.5611997470000012},{"$f":"IF(AND(U802<=0,U810+U818+U826<0),-(U810+U818+U826),IF(U802<=0,0,-MIN(((U810+U826)/U802)*((U810+U826)>0),(U810+U826))))","v":-3.5611997470000012},-3.5603246580651637,-3.5592924128539565,-3.5393864093290119,-3.5393864093290119,-3.5393864093290119,-3.5393864093290119,-3.5393864093290119,-3.5393864093290119]
[{"$f":"ROW()","v":835},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T811<0,-T811,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":836},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T804<=0,T812+T820+T828<0),-(T812+T820+T828),IF(T804<=0,0,-MIN(((T812+T828)/T804)*((T812+T828)>0),(T812+T828))))","v":0},{"$f":"IF(AND(U804<=0,U812+U820+U828<0),-(U812+U820+U828),IF(U804<=0,0,-MIN(((U812+U828)/U804)*((U812+U828)>0),(U812+U828))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":837},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T831:T836)","v":-30.98927638366667},{"$f":"SUM(U831:U836)","v":-30.98927638366667},{"$f":"SUM(V831:V836)","v":-30.98840129473183},{"$f":"SUM(W831:W836)","v":-30.987369049520623},{"$f":"SUM(X831:X836)","v":-30.967463045995679},{"$f":"SUM(Y831:Y836)","v":-30.967463045995679},{"$f":"SUM(Z831:Z836)","v":-30.967463045995675},{"$f":"SUM(AA831:AA836)","v":-30.967463045995675},{"$f":"SUM(AB831:AB836)","v":-30.967463045995675},{"$f":"SUM(AC831:AC836)","v":-30.967463045995672}]
[{"$f":"ROW()","v":838},"Closing Value"]
[{"$f":"ROW()","v":839},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S807+S815+S823+S831","v":489.95989998000005},465.46190498100003,440.96390998200002,416.465914983,391.96791998399999,367.46992498499998,342.97192998599996,318.47393498699995,293.97593998799994,269.47794498899992,244.97994998999994]
[{"$f":"ROW()","v":840},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S808+S816+S824+S832","v":52.260917140000004},49.647871283000001,47.034825425999998,44.421779568999995,41.808733711999992,39.195687854999989,36.582641997999993,33.969596140999997,31.356550283999997,28.743504426999998,26.130458569999998]
[{"$f":"ROW()","v":841},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S809+S817+S825+S833","v":4.7555367100000003},4.4385009293333333,4.1214651486666662,3.8044293679999996,3.487393587333333,3.1703578066666664,2.8533220259999998,2.5362862453333332,2.2192504646666666,1.902214684,1.5851789033333334]
[{"$f":"ROW()","v":842},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S810+S818+S826+S834","v":71.223994940000026},67.662795193000022,64.101595446000019,60.525519187107783,56.948678605663304,53.090796139935179,49.551409730606167,46.012023321277155,42.472636911948143,38.933250502619131,35.393864093290119]
[{"$f":"ROW()","v":843},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S811+S819+S827+S835","v":0.66606215000000002},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002]
[{"$f":"ROW()","v":844},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S812+S820+S828+S836","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S839:S844)","v":618.86641092000002},587.87713453633341,{"$f":"SUM(U839:U844)","v":556.88785815266669},{"$f":"SUM(V839:V844)","v":525.88370525710775},{"$f":"SUM(W839:W844)","v":494.87878803899662},{"$f":"SUM(X839:X844)","v":463.5928289366019},{"$f":"SUM(Y839:Y844)","v":432.62536589060613},{"$f":"SUM(Z839:Z844)","v":401.65790284461048},{"$f":"SUM(AA839:AA844)","v":370.69043979861476},{"$f":"SUM(AB839:AB844)","v":339.72297675261905},{"$f":"SUM(AC839:AC844)","v":308.75551370662339}]
[{"$f":"ROW()","v":846},"Over Depreciation"]
[{"$f":"ROW()","v":847},null,"Pipeline"]
[{"$f":"ROW()","v":848},null,"Compression"]
[{"$f":"ROW()","v":849},null,"Metering"]
[{"$f":"ROW()","v":850},null,"Other Depreciable"]
[{"$f":"ROW()","v":851},null,"Non Depreciable"]
[{"$f":"ROW()","v":852},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":853},null,"Total"]
[{"$f":"ROW()","v":854}]
["2011 Capex"]
[{"$f":"ROW()","v":856},"Life"]
[{"$f":"ROW()","v":857},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,U857-1)","v":19},18,17,16,15,14,13,12]
[{"$f":"ROW()","v":858},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":859},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":860},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":861},null,"Non Depreciable"]
[{"$f":"ROW()","v":862},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,U862-1)","v":4},{"$f":"MAX(0,V862-1)","v":3},{"$f":"MAX(0,W862-1)","v":2},{"$f":"MAX(0,X862-1)","v":1},{"$f":"MAX(0,Y862-1)","v":0},{"$f":"MAX(0,Z862-1)","v":0},{"$f":"MAX(0,AA862-1)","v":0},{"$f":"MAX(0,AB862-1)","v":0}]
[{"$f":"ROW()","v":863}]
[{"$f":"ROW()","v":864},"Opening Value"]
[{"$f":"ROW()","v":865},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S897","v":0},{"$f":"T897","v":46.114715758958042},43.808979971010139,41.503244183062236,39.197508395114333,36.89177260716643,34.586036819218528,32.280301031270625,29.974565243322722,27.668829455374819]
[{"$f":"ROW()","v":866},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S898","v":0},28.967105928784179,27.518750632344968,26.070395335905758,24.622040039466548,23.173684743027337,21.725329446588127,20.27697415014892,18.828618853709713,17.380263557270503]
[{"$f":"ROW()","v":867},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.34960930225343861,0.32630201543654269,0.30299472861964677,0.27968744180275085,0.25638015498585492,0.23307286816895903,0.20976558135206314,0.18645829453516724,0.16315100771827135]
[{"$f":"ROW()","v":868},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,51.422946005191569,48.851798704931994,46.259133474387426,43.612881964472628,41.047418319503649,38.48195467453467,35.916491029565691,33.351027384596712,30.785563739627733]
[{"$f":"ROW()","v":869},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.6308843332665156E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":870},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S902","v":0},{"$f":"T902","v":0},{"$f":"U902","v":0},{"$f":"V902","v":0},{"$f":"W902","v":0},{"$f":"X902","v":0},{"$f":"Y902","v":0},{"$f":"Z902","v":0},{"$f":"AA902","v":0},{"$f":"AB902","v":0}]
[{"$f":"ROW()","v":871},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T865:T870)","v":0},{"$f":"SUM(U865:U870)","v":126.83806815185457},{"$f":"SUM(V865:V870)","v":120.50583132372364},{"$f":"SUM(W865:W870)","v":114.13576772197507},{"$f":"SUM(X865:X870)","v":107.71211784085625},{"$f":"SUM(Y865:Y870)","v":101.36925582468328},{"$f":"SUM(Z865:Z870)","v":95.026393808510278},{"$f":"SUM(AA865:AA870)","v":88.683531792337305},{"$f":"SUM(AB865:AB870)","v":82.340669776164304},{"$f":"SUM(AC865:AC870)","v":75.997807759991332}]
[{"$f":"ROW()","v":872},"Capex"]
[{"$f":"ROW()","v":873},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$176","v":46.114715758958042}]
[{"$f":"ROW()","v":874},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$177","v":28.967105928784179}]
[{"$f":"ROW()","v":875},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$178","v":0.34960930225343861}]
[{"$f":"ROW()","v":876},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$179","v":51.422946005191569}]
[{"$f":"ROW()","v":877},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$180","v":-1.6308843332665156E-2}]
[{"$f":"ROW()","v":878},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$181","v":0}]
[{"$f":"ROW()","v":879},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T873:T878)","v":126.83806815185457}]
[{"$f":"ROW()","v":880},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":881},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U834","v":0},{"$f":"-Inputs!V834","v":0},{"$f":"-Inputs!W834","v":0},{"$f":"-Inputs!X834","v":0}]
[{"$f":"ROW()","v":882},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U835","v":0},{"$f":"-Inputs!V835","v":0},{"$f":"-Inputs!W835","v":0},{"$f":"-Inputs!X835","v":0}]
[{"$f":"ROW()","v":883},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U836","v":0},{"$f":"-Inputs!V836","v":0},{"$f":"-Inputs!W836","v":0},{"$f":"-Inputs!X836","v":0}]
[{"$f":"ROW()","v":884},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U837","v":0},{"$f":"-Inputs!V837","v":-2.2713370856379426E-2},{"$f":"-Inputs!W837","v":-8.078786494581916E-2},{"$f":"-Inputs!X837","v":0}]
[{"$f":"ROW()","v":885},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U838","v":0},{"$f":"-Inputs!V838","v":0},{"$f":"-Inputs!W838","v":0},{"$f":"-Inputs!X838","v":0}]
[{"$f":"ROW()","v":886},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":887},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U881:U886)","v":0},{"$f":"SUM(V881:V886)","v":-2.2713370856379426E-2},{"$f":"SUM(W881:W886)","v":-8.078786494581916E-2},{"$f":"SUM(X881:X886)","v":0},{"$f":"SUM(Y881:Y886)","v":0},{"$f":"SUM(Z881:Z886)","v":0},{"$f":"SUM(AA881:AA886)","v":0},{"$f":"SUM(AB881:AB886)","v":0},{"$f":"SUM(AC881:AC886)","v":0}]
[{"$f":"ROW()","v":888},"Depreciation"]
[{"$f":"ROW()","v":889},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U857<=0,U865+U873+U881<0),-(U865+U873+U881),IF(U857<=0,0,-MIN(((U865+U881)/U857)*((U865+U881)>0),(U865+U881))))","v":-2.3057357879479019},-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479015]
[{"$f":"ROW()","v":890},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U858<=0,U866+U874+U882<0),-(U866+U874+U882),IF(U858<=0,0,-MIN(((U866+U882)/U858)*((U866+U882)>0),(U866+U882))))","v":-1.448355296439209},-1.4483552964392088,-1.4483552964392088,-1.4483552964392086,-1.4483552964392086,-1.4483552964392084,-1.4483552964392086,-1.4483552964392088,-1.4483552964392086]
[{"$f":"ROW()","v":891},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U859<=0,U867+U875+U883<0),-(U867+U875+U883),IF(U859<=0,0,-MIN(((U867+U883)/U859)*((U867+U883)>0),(U867+U883))))","v":-2.3307286816895909E-2},-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895902E-2,-2.3307286816895902E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895905E-2]
[{"$f":"ROW()","v":892},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U860<=0,U868+U876+U884<0),-(U868+U876+U884),IF(U860<=0,0,-MIN(((U868+U884)/U860)*((U868+U884)>0),(U868+U884))))","v":-2.5711473002595784},-2.5699518596881901,-2.5654636449689781,-2.5654636449689781,-2.5654636449689781,-2.5654636449689781,-2.5654636449689781,-2.5654636449689781,-2.5654636449689776]
[{"$f":"ROW()","v":893},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U869<0,-U869,0)","v":1.6308843332665156E-2},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":894},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U862<=0,U870+U878+U886<0),-(U870+U878+U886),IF(U862<=0,0,-MIN(((U870+U886)/U862)*((U870+U886)>0),(U870+U886))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":895},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U889:U894)","v":-6.3322368281309194},{"$f":"SUM(V889:V894)","v":-6.3473502308921965},{"$f":"SUM(W889:W894)","v":-6.342862016172985},{"$f":"SUM(X889:X894)","v":-6.342862016172985},{"$f":"SUM(Y889:Y894)","v":-6.342862016172985},{"$f":"SUM(Z889:Z894)","v":-6.342862016172985},{"$f":"SUM(AA889:AA894)","v":-6.342862016172985},{"$f":"SUM(AB889:AB894)","v":-6.342862016172985},{"$f":"SUM(AC889:AC894)","v":-6.3428620161729832}]
[{"$f":"ROW()","v":896},"Closing Value"]
[{"$f":"ROW()","v":897},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T865+T873+T881+T889","v":46.114715758958042},43.808979971010139,41.503244183062236,39.197508395114333,36.89177260716643,34.586036819218528,32.280301031270625,29.974565243322722,27.668829455374819,25.363093667426917]
[{"$f":"ROW()","v":898},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T866+T874+T882+T890","v":28.967105928784179},27.518750632344968,26.070395335905758,24.622040039466548,23.173684743027337,21.725329446588127,20.27697415014892,18.828618853709713,17.380263557270503,15.931908260831294]
[{"$f":"ROW()","v":899},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T867+T875+T883+T891","v":0.34960930225343861},0.32630201543654269,0.30299472861964677,0.27968744180275085,0.25638015498585492,0.23307286816895903,0.20976558135206314,0.18645829453516724,0.16315100771827135,0.13984372090137545]
[{"$f":"ROW()","v":900},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T868+T876+T884+T892","v":51.422946005191569},48.851798704931994,46.259133474387426,43.612881964472628,41.047418319503649,38.48195467453467,35.916491029565691,33.351027384596712,30.785563739627733,28.220100094658754]
[{"$f":"ROW()","v":901},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T869+T877+T885+T893","v":-1.6308843332665156E-2},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":902},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T870+T878+T886+T894","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":903},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T897:T902)","v":126.83806815185457},120.50583132372364,{"$f":"SUM(V897:V902)","v":114.13576772197507},{"$f":"SUM(W897:W902)","v":107.71211784085625},{"$f":"SUM(X897:X902)","v":101.36925582468328},{"$f":"SUM(Y897:Y902)","v":95.026393808510278},{"$f":"SUM(Z897:Z902)","v":88.683531792337305},{"$f":"SUM(AA897:AA902)","v":82.340669776164304},{"$f":"SUM(AB897:AB902)","v":75.997807759991332},{"$f":"SUM(AC897:AC902)","v":69.654945743818331}]
[{"$f":"ROW()","v":904},"Over Depreciation"]
[{"$f":"ROW()","v":905},null,"Pipeline"]
[{"$f":"ROW()","v":906},null,"Compression"]
[{"$f":"ROW()","v":907},null,"Metering"]
[{"$f":"ROW()","v":908},null,"Other Depreciable"]
[{"$f":"ROW()","v":909},null,"Non Depreciable"]
[{"$f":"ROW()","v":910},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":911},null,"Total"]
[{"$f":"ROW()","v":912}]
["2012 Capex"]
[{"$f":"ROW()","v":914},"Life"]
[{"$f":"ROW()","v":915},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,V915-1)","v":19},18,17,16,15,14,13]
[{"$f":"ROW()","v":916},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14,13]
[{"$f":"ROW()","v":917},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9,8]
[{"$f":"ROW()","v":918},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13]
[{"$f":"ROW()","v":919},null,"Non Depreciable"]
[{"$f":"ROW()","v":920},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,V920-1)","v":4},{"$f":"MAX(0,W920-1)","v":3},{"$f":"MAX(0,X920-1)","v":2},{"$f":"MAX(0,Y920-1)","v":1},{"$f":"MAX(0,Z920-1)","v":0},{"$f":"MAX(0,AA920-1)","v":0},{"$f":"MAX(0,AB920-1)","v":0}]
[{"$f":"ROW()","v":921}]
[{"$f":"ROW()","v":922},"Opening Value"]
[{"$f":"ROW()","v":923},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T955","v":0},14.606136384299488,13.875829565084514,13.14552274586954,12.415215926654566,11.684909107439593,10.954602288224619,10.224295469009645,9.4939886497946695]
[{"$f":"ROW()","v":924},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.2960734403383647,7.8812697683214461,7.4664660963045275,7.0516624242876089,6.6368587522706903,6.2220550802537726,5.807251408236854,5.3924477362199355]
[{"$f":"ROW()","v":925},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8497595787947199,1.7264422735417386,1.6031249682887574,1.4798076630357762,1.3564903577827949,1.2331730525298135,1.109855747276832,0.98653844202385066]
[{"$f":"ROW()","v":926},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.0559293089849895,5.7531328435357398,5.4401482189493251,5.1379177623410293,4.8356873057327334,4.5334568491244376,4.2312263925161417,3.9289959359078459]
[{"$f":"ROW()","v":927},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.9006140835444798E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":928},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T960","v":0},{"$f":"U960","v":0},{"$f":"V960","v":0},{"$f":"W960","v":0},{"$f":"X960","v":0},{"$f":"Y960","v":0},{"$f":"Z960","v":0},{"$f":"AA960","v":0},{"$f":"AB960","v":0}]
[{"$f":"ROW()","v":929},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U923:U928)","v":0},{"$f":"SUM(V923:V928)","v":30.768892571582118},{"$f":"SUM(W923:W928)","v":29.236674450483441},{"$f":"SUM(X923:X928)","v":27.65526202941215},{"$f":"SUM(Y923:Y928)","v":26.084603776318978},{"$f":"SUM(Z923:Z928)","v":24.513945523225814},{"$f":"SUM(AA923:AA928)","v":22.943287270132643},{"$f":"SUM(AB923:AB928)","v":21.372629017039472},{"$f":"SUM(AC923:AC928)","v":19.801970763946301}]
[{"$f":"ROW()","v":930},"Capex"]
[{"$f":"ROW()","v":931},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$176","v":14.606136384299488}]
[{"$f":"ROW()","v":932},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$177","v":8.2960734403383647}]
[{"$f":"ROW()","v":933},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$178","v":1.8497595787947199}]
[{"$f":"ROW()","v":934},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$179","v":6.0559293089849895}]
[{"$f":"ROW()","v":935},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$180","v":-3.9006140835444798E-2}]
[{"$f":"ROW()","v":936},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$181","v":0}]
[{"$f":"ROW()","v":937},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U931:U936)","v":30.768892571582118}]
[{"$f":"ROW()","v":938},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":939},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V842","v":0},{"$f":"-Inputs!W842","v":0},{"$f":"-Inputs!X842","v":0}]
[{"$f":"ROW()","v":940},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V843","v":0},{"$f":"-Inputs!W843","v":0},{"$f":"-Inputs!X843","v":0}]
[{"$f":"ROW()","v":941},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V844","v":0},{"$f":"-Inputs!W844","v":0},{"$f":"-Inputs!X844","v":0}]
[{"$f":"ROW()","v":942},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V845","v":0},{"$f":"-Inputs!W845","v":-1.0754167978118694E-2},{"$f":"-Inputs!X845","v":0}]
[{"$f":"ROW()","v":943},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V846","v":0},{"$f":"-Inputs!W846","v":0},{"$f":"-Inputs!X846","v":0}]
[{"$f":"ROW()","v":944},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":945},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V939:V944)","v":0},{"$f":"SUM(W939:W944)","v":-1.0754167978118694E-2},{"$f":"SUM(X939:X944)","v":0},{"$f":"SUM(Y939:Y944)","v":0},{"$f":"SUM(Z939:Z944)","v":0},{"$f":"SUM(AA939:AA944)","v":0},{"$f":"SUM(AB939:AB944)","v":0},{"$f":"SUM(AC939:AC944)","v":0}]
[{"$f":"ROW()","v":946},"Depreciation"]
[{"$f":"ROW()","v":947},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V915<=0,V923+V931+V939<0),-(V923+V931+V939),IF(V915<=0,0,-MIN(((V923+V939)/V915)*((V923+V939)>0),(V923+V939))))","v":-0.73030681921497442},-0.73030681921497442,-0.73030681921497442,-0.73030681921497453,-0.73030681921497453,-0.73030681921497453,-0.73030681921497465,-0.73030681921497453]
[{"$f":"ROW()","v":948},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V916<=0,V924+V932+V940<0),-(V924+V932+V940),IF(V916<=0,0,-MIN(((V924+V940)/V916)*((V924+V940)>0),(V924+V940))))","v":-0.41480367201691826},-0.4148036720169182,-0.4148036720169182,-0.41480367201691815,-0.41480367201691815,-0.4148036720169182,-0.41480367201691815,-0.41480367201691809]
[{"$f":"ROW()","v":949},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V917<=0,V925+V933+V941<0),-(V925+V933+V941),IF(V917<=0,0,-MIN(((V925+V941)/V917)*((V925+V941)>0),(V925+V941))))","v":-0.12331730525298132},-0.12331730525298133,-0.12331730525298133,-0.12331730525298135,-0.12331730525298136,-0.12331730525298135,-0.12331730525298133,-0.12331730525298133]
[{"$f":"ROW()","v":950},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V918<=0,V926+V934+V942<0),-(V926+V934+V942),IF(V918<=0,0,-MIN(((V926+V942)/V918)*((V926+V942)>0),(V926+V942))))","v":-0.30279646544924949},-0.30223045660829584,-0.30223045660829584,-0.30223045660829584,-0.30223045660829584,-0.30223045660829584,-0.30223045660829584,-0.30223045660829584]
[{"$f":"ROW()","v":951},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V927<0,-V927,0)","v":3.9006140835444798E-2},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":952},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V920<=0,V928+V936+V944<0),-(V928+V936+V944),IF(V920<=0,0,-MIN(((V928+V944)/V920)*((V928+V944)>0),(V928+V944))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":953},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V947:V952)","v":-1.5322181210986787},{"$f":"SUM(W947:W952)","v":-1.5706582530931696},{"$f":"SUM(X947:X952)","v":-1.5706582530931696},{"$f":"SUM(Y947:Y952)","v":-1.5706582530931699},{"$f":"SUM(Z947:Z952)","v":-1.5706582530931701},{"$f":"SUM(AA947:AA952)","v":-1.5706582530931699},{"$f":"SUM(AB947:AB952)","v":-1.5706582530931699},{"$f":"SUM(AC947:AC952)","v":-1.5706582530931696}]
[{"$f":"ROW()","v":954},"Closing Value"]
[{"$f":"ROW()","v":955},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U923+U931+U939+U947","v":14.606136384299488},13.875829565084514,13.14552274586954,12.415215926654566,11.684909107439593,10.954602288224619,10.224295469009645,9.4939886497946695,8.7636818305796957]
[{"$f":"ROW()","v":956},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U924+U932+U940+U948","v":8.2960734403383647},7.8812697683214461,7.4664660963045275,7.0516624242876089,6.6368587522706903,6.2220550802537726,5.807251408236854,5.3924477362199355,4.9776440642030177]
[{"$f":"ROW()","v":957},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U925+U933+U941+U949","v":1.8497595787947199},1.7264422735417386,1.6031249682887574,1.4798076630357762,1.3564903577827949,1.2331730525298135,1.109855747276832,0.98653844202385066,0.86322113677086931]
[{"$f":"ROW()","v":958},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U926+U934+U942+U950","v":6.0559293089849895},5.7531328435357398,5.4401482189493251,5.1379177623410293,4.8356873057327334,4.5334568491244376,4.2312263925161417,3.9289959359078459,3.6267654792995501]
[{"$f":"ROW()","v":959},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U927+U935+U943+U951","v":-3.9006140835444798E-2},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U928+U936+U944+U952","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U955:U960)","v":30.768892571582118},29.236674450483441,{"$f":"SUM(W955:W960)","v":27.65526202941215},{"$f":"SUM(X955:X960)","v":26.084603776318978},{"$f":"SUM(Y955:Y960)","v":24.513945523225814},{"$f":"SUM(Z955:Z960)","v":22.943287270132643},{"$f":"SUM(AA955:AA960)","v":21.372629017039472},{"$f":"SUM(AB955:AB960)","v":19.801970763946301},{"$f":"SUM(AC955:AC960)","v":18.231312510853133}]
[{"$f":"ROW()","v":962},"Over Depreciation"]
[{"$f":"ROW()","v":963},null,"Pipeline"]
[{"$f":"ROW()","v":964},null,"Compression"]
[{"$f":"ROW()","v":965},null,"Metering"]
[{"$f":"ROW()","v":966},null,"Other Depreciable"]
[{"$f":"ROW()","v":967},null,"Non Depreciable"]
[{"$f":"ROW()","v":968},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":969},null,"Total"]
[{"$f":"ROW()","v":970}]
["2013 Capex"]
[{"$f":"ROW()","v":972},"Life"]
[{"$f":"ROW()","v":973},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,W973-1)","v":19},18,17,16,15,14]
[{"$f":"ROW()","v":974},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15,14]
[{"$f":"ROW()","v":975},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":15},14,13,12,11,10,9]
[{"$f":"ROW()","v":976},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$63","v":20},19,18,17,16,15,14]
[{"$f":"ROW()","v":977},null,"Non Depreciable"]
[{"$f":"ROW()","v":978},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,W978-1)","v":4},{"$f":"MAX(0,X978-1)","v":3},{"$f":"MAX(0,Y978-1)","v":2},{"$f":"MAX(0,Z978-1)","v":1},{"$f":"MAX(0,AA978-1)","v":0},{"$f":"MAX(0,AB978-1)","v":0}]
[{"$f":"ROW()","v":979}]
[{"$f":"ROW()","v":980},"Opening Value"]
[{"$f":"ROW()","v":981},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1013","v":0},4.6914845910357874,4.456910361483998,4.2223361319322086,3.9877619023804192,3.7531876728286298,3.5186134432768403,3.2840392137250509]
[{"$f":"ROW()","v":982},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.5532058264796307,5.2755455351556488,4.997885243831667,4.7202249525076851,4.4425646611837033,4.1649043698597215,3.8872440785357401]
[{"$f":"ROW()","v":983},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.95437131657921159,0.89074656214059744,0.82712180770198329,0.76349705326336914,0.69987229882475499,0.63624754438614084,0.5726227899475268]
[{"$f":"ROW()","v":984},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.3865164211427121,8.9171906000855756,8.4478647790284409,7.9785389579713053,7.5092131369141697,7.0398873158570341,6.5705614947998985]
[{"$f":"ROW()","v":985},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898]
[{"$f":"ROW()","v":986},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1018","v":0},{"$f":"V1018","v":0},{"$f":"W1018","v":0},{"$f":"X1018","v":0},{"$f":"Y1018","v":0},{"$f":"Z1018","v":0},{"$f":"AA1018","v":0},{"$f":"AB1018","v":0}]
[{"$f":"ROW()","v":987},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V981:V986)","v":0},{"$f":"SUM(W981:W986)","v":20.774203834611111},{"$f":"SUM(X981:X986)","v":19.729018738239585},{"$f":"SUM(Y981:Y986)","v":18.683833641868066},{"$f":"SUM(Z981:Z986)","v":17.638648545496547},{"$f":"SUM(AA981:AA986)","v":16.593463449125025},{"$f":"SUM(AB981:AB986)","v":15.548278352753508},{"$f":"SUM(AC981:AC986)","v":14.503093256381986}]
[{"$f":"ROW()","v":988},"Capex"]
[{"$f":"ROW()","v":989},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$176","v":4.6914845910357874}]
[{"$f":"ROW()","v":990},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$177","v":5.5532058264796307}]
[{"$f":"ROW()","v":991},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$178","v":0.95437131657921159}]
[{"$f":"ROW()","v":992},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$179","v":9.3865164211427121}]
[{"$f":"ROW()","v":993},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$180","v":0.18862567937376898}]
[{"$f":"ROW()","v":994},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$181","v":0}]
[{"$f":"ROW()","v":995},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V989:V994)","v":20.774203834611111}]
[{"$f":"ROW()","v":996},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":997},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W850","v":0},{"$f":"-Inputs!X850","v":0}]
[{"$f":"ROW()","v":998},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W851","v":0},{"$f":"-Inputs!X851","v":0}]
[{"$f":"ROW()","v":999},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W852","v":0},{"$f":"-Inputs!X852","v":0}]
[{"$f":"ROW()","v":1000},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W853","v":0},{"$f":"-Inputs!X853","v":0}]
[{"$f":"ROW()","v":1001},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W854","v":0},{"$f":"-Inputs!X854","v":0}]
[{"$f":"ROW()","v":1002},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1003},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W997:W1002)","v":0},{"$f":"SUM(X997:X1002)","v":0},{"$f":"SUM(Y997:Y1002)","v":0},{"$f":"SUM(Z997:Z1002)","v":0},{"$f":"SUM(AA997:AA1002)","v":0},{"$f":"SUM(AB997:AB1002)","v":0},{"$f":"SUM(AC997:AC1002)","v":0}]
[{"$f":"ROW()","v":1004},"Depreciation"]
[{"$f":"ROW()","v":1005},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W973<=0,W981+W989+W997<0),-(W981+W989+W997),IF(W973<=0,0,-MIN(((W981+W997)/W973)*((W981+W997)>0),(W981+W997))))","v":-0.23457422955178936},-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936]
[{"$f":"ROW()","v":1006},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W974<=0,W982+W990+W998<0),-(W982+W990+W998),IF(W974<=0,0,-MIN(((W982+W998)/W974)*((W982+W998)>0),(W982+W998))))","v":-0.27766029132398151},-0.27766029132398151,-0.27766029132398151,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146]
[{"$f":"ROW()","v":1007},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W975<=0,W983+W991+W999<0),-(W983+W991+W999),IF(W975<=0,0,-MIN(((W983+W999)/W975)*((W983+W999)>0),(W983+W999))))","v":-6.3624754438614109E-2},-6.3624754438614109E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614081E-2,-6.3624754438614095E-2]
[{"$f":"ROW()","v":1008},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W976<=0,W984+W992+W1000<0),-(W984+W992+W1000),IF(W976<=0,0,-MIN(((W984+W1000)/W976)*((W984+W1000)>0),(W984+W1000))))","v":-0.46932582105713561},-0.46932582105713555,-0.46932582105713561,-0.46932582105713561,-0.46932582105713561,-0.46932582105713561,-0.46932582105713561]
[{"$f":"ROW()","v":1009},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W985<0,-W985,0)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1010},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W978<=0,W986+W994+W1002<0),-(W986+W994+W1002),IF(W978<=0,0,-MIN(((W986+W1002)/W978)*((W986+W1002)>0),(W986+W1002))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1011},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1005:W1010)","v":-1.0451850963715206},{"$f":"SUM(X1005:X1010)","v":-1.0451850963715206},{"$f":"SUM(Y1005:Y1010)","v":-1.0451850963715206},{"$f":"SUM(Z1005:Z1010)","v":-1.0451850963715206},{"$f":"SUM(AA1005:AA1010)","v":-1.0451850963715206},{"$f":"SUM(AB1005:AB1010)","v":-1.0451850963715206},{"$f":"SUM(AC1005:AC1010)","v":-1.0451850963715206}]
[{"$f":"ROW()","v":1012},"Closing Value"]
[{"$f":"ROW()","v":1013},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V981+V989+V997+V1005","v":4.6914845910357874},4.456910361483998,4.2223361319322086,3.9877619023804192,3.7531876728286298,3.5186134432768403,3.2840392137250509,3.0494649841732615]
[{"$f":"ROW()","v":1014},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V982+V990+V998+V1006","v":5.5532058264796307},5.2755455351556488,4.997885243831667,4.7202249525076851,4.4425646611837033,4.1649043698597215,3.8872440785357401,3.6095837872117587]
[{"$f":"ROW()","v":1015},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V983+V991+V999+V1007","v":0.95437131657921159},0.89074656214059744,0.82712180770198329,0.76349705326336914,0.69987229882475499,0.63624754438614084,0.5726227899475268,0.50899803550891276]
[{"$f":"ROW()","v":1016},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V984+V992+V1000+V1008","v":9.3865164211427121},8.9171906000855756,8.4478647790284409,7.9785389579713053,7.5092131369141697,7.0398873158570341,6.5705614947998985,6.1012356737427629]
[{"$f":"ROW()","v":1017},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V985+V993+V1001+V1009","v":0.18862567937376898},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898]
[{"$f":"ROW()","v":1018},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V986+V994+V1002+V1010","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1019},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1013:V1018)","v":20.774203834611111},19.729018738239585,{"$f":"SUM(X1013:X1018)","v":18.683833641868066},{"$f":"SUM(Y1013:Y1018)","v":17.638648545496547},{"$f":"SUM(Z1013:Z1018)","v":16.593463449125025},{"$f":"SUM(AA1013:AA1018)","v":15.548278352753508},{"$f":"SUM(AB1013:AB1018)","v":14.503093256381986},{"$f":"SUM(AC1013:AC1018)","v":13.457908160010467}]
[{"$f":"ROW()","v":1020},"Over Depreciation"]
[{"$f":"ROW()","v":1021},null,"Pipeline"]
[{"$f":"ROW()","v":1022},null,"Compression"]
[{"$f":"ROW()","v":1023},null,"Metering"]
[{"$f":"ROW()","v":1024},null,"Other Depreciable"]
[{"$f":"ROW()","v":1025},null,"Non Depreciable"]
[{"$f":"ROW()","v":1026},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1027},null,"Total"]
[{"$f":"ROW()","v":1028}]
["2014 Capex"]
[{"$f":"ROW()","v":1030},"Life"]
[{"$f":"ROW()","v":1031},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,X1031-1)","v":19},18,17,16,15]
[{"$f":"ROW()","v":1032},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":1033},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$62","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":1034},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$63","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":1035},null,"Non Depreciable"]
[{"$f":"ROW()","v":1036},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1037}]
[{"$f":"ROW()","v":1038},"Opening Value"]
[{"$f":"ROW()","v":1039},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1071","v":0},0.58293042136619544,0.55378390029788571,0.52463737922957598,0.4954908581612662,0.46634433709295642,0.43719781602464663]
[{"$f":"ROW()","v":1040},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0579326671415683,2.9050360337844898,2.7521394004274113,2.5992427670703329,2.4463461337132544,2.2934495003561759]
[{"$f":"ROW()","v":1041},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1986972768811694,1.1187841250890915,1.0388709732970136,0.95895782150493569,0.87904466971285777,0.79913151792077985]
[{"$f":"ROW()","v":1042},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.4750945923824714,7.1013398627633482,6.7275851331442249,6.3538304035251016,5.9800756739059784,5.6063209442868551]
[{"$f":"ROW()","v":1043},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4]
[{"$f":"ROW()","v":1044},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1076","v":0},{"$f":"W1076","v":0},{"$f":"X1076","v":0},{"$f":"Y1076","v":0},{"$f":"Z1076","v":0},{"$f":"AA1076","v":0},{"$f":"AB1076","v":0}]
[{"$f":"ROW()","v":1045},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1039:W1044)","v":0},{"$f":"SUM(X1039:X1044)","v":12.315252983736002},{"$f":"SUM(Y1039:Y1044)","v":11.679541947899413},{"$f":"SUM(Z1039:Z1044)","v":11.043830912062823},{"$f":"SUM(AA1039:AA1044)","v":10.408119876226234},{"$f":"SUM(AB1039:AB1044)","v":9.7724088403896445},{"$f":"SUM(AC1039:AC1044)","v":9.1366978045530551}]
[{"$f":"ROW()","v":1046},"Capex"]
[{"$f":"ROW()","v":1047},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$176","v":0.58293042136619544}]
[{"$f":"ROW()","v":1048},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$177","v":3.0579326671415683}]
[{"$f":"ROW()","v":1049},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$178","v":1.1986972768811694}]
[{"$f":"ROW()","v":1050},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$179","v":7.4750945923824714}]
[{"$f":"ROW()","v":1051},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$180","v":5.9802596459833856E-4}]
[{"$f":"ROW()","v":1052},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$181","v":0}]
[{"$f":"ROW()","v":1053},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1047:W1052)","v":12.315252983736002}]
[{"$f":"ROW()","v":1054},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1055},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X858","v":0}]
[{"$f":"ROW()","v":1056},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X859","v":0}]
[{"$f":"ROW()","v":1057},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X860","v":0}]
[{"$f":"ROW()","v":1058},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X861","v":0}]
[{"$f":"ROW()","v":1059},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X862","v":0}]
[{"$f":"ROW()","v":1060},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1061},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1055:X1060)","v":0},{"$f":"SUM(Y1055:Y1060)","v":0},{"$f":"SUM(Z1055:Z1060)","v":0},{"$f":"SUM(AA1055:AA1060)","v":0},{"$f":"SUM(AB1055:AB1060)","v":0},{"$f":"SUM(AC1055:AC1060)","v":0}]
[{"$f":"ROW()","v":1062},"Depreciation"]
[{"$f":"ROW()","v":1063},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1031<=0,X1039+X1047+X1055<0),-(X1039+X1047+X1055),IF(X1031<=0,0,-MIN(((X1039+X1055)/X1031)*((X1039+X1055)>0),(X1039+X1055))))","v":-2.9146521068309773E-2},-2.9146521068309773E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,-2.9146521068309776E-2]
[{"$f":"ROW()","v":1064},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1032<=0,X1040+X1048+X1056<0),-(X1040+X1048+X1056),IF(X1032<=0,0,-MIN(((X1040+X1056)/X1032)*((X1040+X1056)>0),(X1040+X1056))))","v":-0.15289663335707843},-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,-0.1528966333570784]
[{"$f":"ROW()","v":1065},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1033<=0,X1041+X1049+X1057<0),-(X1041+X1049+X1057),IF(X1033<=0,0,-MIN(((X1041+X1057)/X1033)*((X1041+X1057)>0),(X1041+X1057))))","v":-7.991315179207796E-2},-7.991315179207796E-2,-7.9913151792077974E-2,-7.9913151792077974E-2,-7.9913151792077974E-2,-7.9913151792077988E-2]
[{"$f":"ROW()","v":1066},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1034<=0,X1042+X1050+X1058<0),-(X1042+X1050+X1058),IF(X1034<=0,0,-MIN(((X1042+X1058)/X1034)*((X1042+X1058)>0),(X1042+X1058))))","v":-0.37375472961912359},-0.37375472961912359,-0.37375472961912359,-0.37375472961912365,-0.37375472961912365,-0.37375472961912365]
[{"$f":"ROW()","v":1067},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1043<0,-X1043,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1068},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,{"$f":"IF(AND(X1036<=0,X1044+X1052+X1060<0),-(X1044+X1052+X1060),IF(X1036<=0,0,-MIN(((X1044+X1060)/X1036)*((X1044+X1060)>0),(X1044+X1060))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1063:X1068)","v":-0.63571103583658983},{"$f":"SUM(Y1063:Y1068)","v":-0.63571103583658972},{"$f":"SUM(Z1063:Z1068)","v":-0.63571103583658972},{"$f":"SUM(AA1063:AA1068)","v":-0.63571103583658983},{"$f":"SUM(AB1063:AB1068)","v":-0.63571103583658983},{"$f":"SUM(AC1063:AC1068)","v":-0.63571103583658983}]
[{"$f":"ROW()","v":1070},"Closing Value"]
[{"$f":"ROW()","v":1071},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1039+W1047+W1055+W1063","v":0.58293042136619544},0.55378390029788571,0.52463737922957598,0.4954908581612662,0.46634433709295642,0.43719781602464663,0.40805129495633685]
[{"$f":"ROW()","v":1072},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1040+W1048+W1056+W1064","v":3.0579326671415683},2.9050360337844898,2.7521394004274113,2.5992427670703329,2.4463461337132544,2.2934495003561759,2.1405528669990974]
[{"$f":"ROW()","v":1073},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1041+W1049+W1057+W1065","v":1.1986972768811694},1.1187841250890915,1.0388709732970136,0.95895782150493569,0.87904466971285777,0.79913151792077985,0.71921836612870182]
[{"$f":"ROW()","v":1074},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1042+W1050+W1058+W1066","v":7.4750945923824714},7.1013398627633482,6.7275851331442249,6.3538304035251016,5.9800756739059784,5.6063209442868551,5.2325662146677319]
[{"$f":"ROW()","v":1075},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1043+W1051+W1059+W1067","v":5.9802596459833856E-4},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4]
[{"$f":"ROW()","v":1076},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1044+W1052+W1060+W1068","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1071:W1076)","v":12.315252983736002},11.679541947899413,{"$f":"SUM(Y1071:Y1076)","v":11.043830912062823},{"$f":"SUM(Z1071:Z1076)","v":10.408119876226234},{"$f":"SUM(AA1071:AA1076)","v":9.7724088403896445},{"$f":"SUM(AB1071:AB1076)","v":9.1366978045530551},{"$f":"SUM(AC1071:AC1076)","v":8.5009867687164657}]
[{"$f":"ROW()","v":1078},"Over Depreciation"]
[{"$f":"ROW()","v":1079},null,"Pipeline"]
[{"$f":"ROW()","v":1080},null,"Compression"]
[{"$f":"ROW()","v":1081},null,"Metering"]
[{"$f":"ROW()","v":1082},null,"Other Depreciable"]
[{"$f":"ROW()","v":1083},null,"Non Depreciable"]
[{"$f":"ROW()","v":1084},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1085},null,"Total"]
[{"$f":"ROW()","v":1086}]
["2015 Capex"]
[{"$f":"ROW()","v":1088},"Life"]
[{"$f":"ROW()","v":1089},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,Y1089-1)","v":19},18,17,16]
[{"$f":"ROW()","v":1090},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17,16]
[{"$f":"ROW()","v":1091},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$62","v":15},14,13,12,11]
[{"$f":"ROW()","v":1092},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$63","v":20},19,18,17,16]
[{"$f":"ROW()","v":1093},null,"Non Depreciable"]
[{"$f":"ROW()","v":1094},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1095}]
[{"$f":"ROW()","v":1096},"Opening Value"]
[{"$f":"ROW()","v":1097},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1129","v":0},2.5928162600000002,2.4631754470000002,2.3335346340000003,2.2038938210000003,2.0742530080000003]
[{"$f":"ROW()","v":1098},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.475624279999999,4.2518430659999993,4.0280618519999996,3.8042806379999994,3.5804994239999992]
[{"$f":"ROW()","v":1099},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.6613055300000004,3.4172184946666668,3.1731314593333333,2.9290444239999998,2.6849573886666667]
[{"$f":"ROW()","v":1100},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.73449724,11.147772377999999,10.561047515999999,9.9743226539999981,9.3875977919999976]
[{"$f":"ROW()","v":1101},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.9711099999993884E-3,0,0,0,0]
[{"$f":"ROW()","v":1102},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,{"$f":"W1134","v":0},{"$f":"X1134","v":0},{"$f":"Y1134","v":0},{"$f":"Z1134","v":0},{"$f":"AA1134","v":0},{"$f":"AB1134","v":0}]
[{"$f":"ROW()","v":1103},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1097:X1102)","v":0},{"$f":"SUM(Y1097:Y1102)","v":22.4612722},{"$f":"SUM(Z1097:Z1102)","v":21.280009385666666},{"$f":"SUM(AA1097:AA1102)","v":20.095775461333332},{"$f":"SUM(AB1097:AB1102)","v":18.911541536999998},{"$f":"SUM(AC1097:AC1102)","v":17.727307612666664}]
[{"$f":"ROW()","v":1104},"Capex"]
[{"$f":"ROW()","v":1105},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$176","v":2.5928162600000002}]
[{"$f":"ROW()","v":1106},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$177","v":4.475624279999999}]
[{"$f":"ROW()","v":1107},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$178","v":3.6613055300000004}]
[{"$f":"ROW()","v":1108},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$179","v":11.73449724}]
[{"$f":"ROW()","v":1109},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$180","v":-2.9711099999993884E-3}]
[{"$f":"ROW()","v":1110},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$181","v":0}]
[{"$f":"ROW()","v":1111},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1105:X1110)","v":22.4612722}]
[{"$f":"ROW()","v":1112},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1113},null,"Pipeline"]
[{"$f":"ROW()","v":1114},null,"Compression"]
[{"$f":"ROW()","v":1115},null,"Metering"]
[{"$f":"ROW()","v":1116},null,"Other Depreciable"]
[{"$f":"ROW()","v":1117},null,"Non Depreciable"]
[{"$f":"ROW()","v":1118},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1119},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1113:Y1118)","v":0},{"$f":"SUM(Z1113:Z1118)","v":0},{"$f":"SUM(AA1113:AA1118)","v":0},{"$f":"SUM(AB1113:AB1118)","v":0},{"$f":"SUM(AC1113:AC1118)","v":0}]
[{"$f":"ROW()","v":1120},"Depreciation"]
[{"$f":"ROW()","v":1121},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1089<=0,Y1097+Y1105+Y1113<0),-(Y1097+Y1105+Y1113),IF(Y1089<=0,0,-MIN(((Y1097+Y1113)/Y1089)*((Y1097+Y1113)>0),(Y1097+Y1113))))","v":-0.12964081300000002},-0.12964081300000002,-0.12964081300000002,-0.12964081300000002,-0.12964081300000002]
[{"$f":"ROW()","v":1122},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1090<=0,Y1098+Y1106+Y1114<0),-(Y1098+Y1106+Y1114),IF(Y1090<=0,0,-MIN(((Y1098+Y1114)/Y1090)*((Y1098+Y1114)>0),(Y1098+Y1114))))","v":-0.22378121399999995},-0.22378121399999995,-0.22378121399999998,-0.22378121399999995,-0.22378121399999995]
[{"$f":"ROW()","v":1123},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1091<=0,Y1099+Y1107+Y1115<0),-(Y1099+Y1107+Y1115),IF(Y1091<=0,0,-MIN(((Y1099+Y1115)/Y1091)*((Y1099+Y1115)>0),(Y1099+Y1115))))","v":-0.24408703533333337},-0.24408703533333334,-0.24408703533333334,-0.24408703533333331,-0.24408703533333334]
[{"$f":"ROW()","v":1124},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1092<=0,Y1100+Y1108+Y1116<0),-(Y1100+Y1108+Y1116),IF(Y1092<=0,0,-MIN(((Y1100+Y1116)/Y1092)*((Y1100+Y1116)>0),(Y1100+Y1116))))","v":-0.58672486199999996},-0.58672486199999996,-0.58672486199999996,-0.58672486199999985,-0.58672486199999985]
[{"$f":"ROW()","v":1125},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1101<0,-Y1101,0)","v":2.9711099999993884E-3},0,0,0,0]
[{"$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,{"$f":"IF(AND(Y1094<=0,Y1102+Y1110+Y1118<0),-(Y1102+Y1110+Y1118),IF(Y1094<=0,0,-MIN(((Y1102+Y1118)/Y1094)*((Y1102+Y1118)>0),(Y1102+Y1118))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1121:Y1126)","v":-1.1812628143333339},{"$f":"SUM(Z1121:Z1126)","v":-1.1842339243333333},{"$f":"SUM(AA1121:AA1126)","v":-1.1842339243333333},{"$f":"SUM(AB1121:AB1126)","v":-1.1842339243333331},{"$f":"SUM(AC1121:AC1126)","v":-1.1842339243333333}]
[{"$f":"ROW()","v":1128},"Closing Value"]
[{"$f":"ROW()","v":1129},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1097+X1105+X1113+X1121","v":2.5928162600000002},2.4631754470000002,2.3335346340000003,2.2038938210000003,2.0742530080000003,1.9446121950000004]
[{"$f":"ROW()","v":1130},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1098+X1106+X1114+X1122","v":4.475624279999999},4.2518430659999993,4.0280618519999996,3.8042806379999994,3.5804994239999992,3.3567182099999995]
[{"$f":"ROW()","v":1131},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1099+X1107+X1115+X1123","v":3.6613055300000004},3.4172184946666668,3.1731314593333333,2.9290444239999998,2.6849573886666667,2.4408703533333331]
[{"$f":"ROW()","v":1132},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1100+X1108+X1116+X1124","v":11.73449724},11.147772377999999,10.561047515999999,9.9743226539999981,9.3875977919999976,8.800872929999997]
[{"$f":"ROW()","v":1133},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1101+X1109+X1117+X1125","v":-2.9711099999993884E-3},0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1102+X1110+X1118+X1126","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1135},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1129:X1134)","v":22.4612722},21.280009385666666,{"$f":"SUM(Z1129:Z1134)","v":20.095775461333332},{"$f":"SUM(AA1129:AA1134)","v":18.911541536999998},{"$f":"SUM(AB1129:AB1134)","v":17.727307612666664},{"$f":"SUM(AC1129:AC1134)","v":16.54307368833333}]
[{"$f":"ROW()","v":1136},"Over Depreciation"]
[{"$f":"ROW()","v":1137},null,"Pipeline"]
[{"$f":"ROW()","v":1138},null,"Compression"]
[{"$f":"ROW()","v":1139},null,"Metering"]
[{"$f":"ROW()","v":1140},null,"Other Depreciable"]
[{"$f":"ROW()","v":1141},null,"Non Depreciable"]
[{"$f":"ROW()","v":1142},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1143},null,"Total"]
[{"$f":"ROW()","v":1144}]
["2016 Capex"]
[{"$f":"ROW()","v":1146},"Life"]
[{"$f":"ROW()","v":1147},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":20},{"$f":"MAX(0,Z1147-1)","v":19},18,17]
[{"$f":"ROW()","v":1148},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18,17]
[{"$f":"ROW()","v":1149},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$62","v":15},14,13,12]
[{"$f":"ROW()","v":1150},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$63","v":20},19,18,17]
[{"$f":"ROW()","v":1151},null,"Non Depreciable"]
[{"$f":"ROW()","v":1152},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1153}]
[{"$f":"ROW()","v":1154},"Opening Value"]
[{"$f":"ROW()","v":1155},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1187","v":0},3.7290757912864292,3.5426220017221075,3.3561682121577858,3.1697144225934646]
[{"$f":"ROW()","v":1156},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.836964792611127,15.04511655298057,14.253268313350013,13.461420073719456]
[{"$f":"ROW()","v":1157},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.655202384456874,3.4115222254930821,3.1678420665292908,2.924161907565499]
[{"$f":"ROW()","v":1158},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4294052581689729,2.3079349952605241,2.1864647323520754,2.0649944694436266]
[{"$f":"ROW()","v":1159},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1160},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,{"$f":"X1192","v":0},{"$f":"Y1192","v":2.9023352447914838E-14},{"$f":"Z1192","v":2.9023352447914838E-14},{"$f":"AA1192","v":2.9023352447914838E-14},{"$f":"AB1192","v":2.9023352447914838E-14}]
[{"$f":"ROW()","v":1161},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1155:Y1160)","v":0},{"$f":"SUM(Z1155:Z1160)","v":25.650648226523433},{"$f":"SUM(AA1155:AA1160)","v":24.307195775456314},{"$f":"SUM(AB1155:AB1160)","v":22.963743324389196},{"$f":"SUM(AC1155:AC1160)","v":21.620290873322073}]
[{"$f":"ROW()","v":1162},"Capex"]
[{"$f":"ROW()","v":1163},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$176","v":3.7290757912864292}]
[{"$f":"ROW()","v":1164},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$177","v":15.836964792611127}]
[{"$f":"ROW()","v":1165},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$178","v":3.655202384456874}]
[{"$f":"ROW()","v":1166},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$179","v":2.4294052581689729}]
[{"$f":"ROW()","v":1167},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$180","v":0}]
[{"$f":"ROW()","v":1168},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$181","v":2.9023352447914838E-14}]
[{"$f":"ROW()","v":1169},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1163:Y1168)","v":25.650648226523433}]
[{"$f":"ROW()","v":1170},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1171},null,"Pipeline"]
[{"$f":"ROW()","v":1172},null,"Compression"]
[{"$f":"ROW()","v":1173},null,"Metering"]
[{"$f":"ROW()","v":1174},null,"Other Depreciable"]
[{"$f":"ROW()","v":1175},null,"Non Depreciable"]
[{"$f":"ROW()","v":1176},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1177},null,"Total"]
[{"$f":"ROW()","v":1178},"Depreciation"]
[{"$f":"ROW()","v":1179},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1147<=0,Z1155+Z1163+Z1171<0),-(Z1155+Z1163+Z1171),IF(Z1147<=0,0,-MIN(((Z1155+Z1171)/Z1147)*((Z1155+Z1171)>0),(Z1155+Z1171))))","v":-0.18645378956432146},-0.18645378956432146,-0.18645378956432143,-0.18645378956432146]
[{"$f":"ROW()","v":1180},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1148<=0,Z1156+Z1164+Z1172<0),-(Z1156+Z1164+Z1172),IF(Z1148<=0,0,-MIN(((Z1156+Z1172)/Z1148)*((Z1156+Z1172)>0),(Z1156+Z1172))))","v":-0.79184823963055639},-0.79184823963055628,-0.79184823963055628,-0.79184823963055617]
[{"$f":"ROW()","v":1181},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1149<=0,Z1157+Z1165+Z1173<0),-(Z1157+Z1165+Z1173),IF(Z1149<=0,0,-MIN(((Z1157+Z1173)/Z1149)*((Z1157+Z1173)>0),(Z1157+Z1173))))","v":-0.24368015896379161},-0.24368015896379158,-0.24368015896379161,-0.24368015896379158]
[{"$f":"ROW()","v":1182},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1150<=0,Z1158+Z1166+Z1174<0),-(Z1158+Z1166+Z1174),IF(Z1150<=0,0,-MIN(((Z1158+Z1174)/Z1150)*((Z1158+Z1174)>0),(Z1158+Z1174))))","v":-0.12147026290844865},-0.12147026290844865,-0.12147026290844863,-0.12147026290844863]
[{"$f":"ROW()","v":1183},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z1159<0,-Z1159,0)","v":0},0,0,0]
[{"$f":"ROW()","v":1184},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1152<=0,Z1160+Z1168+Z1176<0),-(Z1160+Z1168+Z1176),IF(Z1152<=0,0,-MIN(((Z1160+Z1176)/Z1152)*((Z1160+Z1176)>0),(Z1160+Z1176))))","v":0},0,0,0]
[{"$f":"ROW()","v":1185},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1179:Z1184)","v":-1.343452451067118},{"$f":"SUM(AA1179:AA1184)","v":-1.343452451067118},{"$f":"SUM(AB1179:AB1184)","v":-1.343452451067118},{"$f":"SUM(AC1179:AC1184)","v":-1.3434524510671177}]
[{"$f":"ROW()","v":1186},"Closing Value"]
[{"$f":"ROW()","v":1187},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1155+Y1163+Y1171+Y1179","v":3.7290757912864292},3.5426220017221075,3.3561682121577858,3.1697144225934646,2.9832606330291433]
[{"$f":"ROW()","v":1188},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1156+Y1164+Y1172+Y1180","v":15.836964792611127},15.04511655298057,14.253268313350013,13.461420073719456,12.669571834088899]
[{"$f":"ROW()","v":1189},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1157+Y1165+Y1173+Y1181","v":3.655202384456874},3.4115222254930821,3.1678420665292908,2.924161907565499,2.6804817486017072]
[{"$f":"ROW()","v":1190},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1158+Y1166+Y1174+Y1182","v":2.4294052581689729},2.3079349952605241,2.1864647323520754,2.0649944694436266,1.9435242065351781]
[{"$f":"ROW()","v":1191},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1159+Y1167+Y1175+Y1183","v":0},0,0,0,0]
[{"$f":"ROW()","v":1192},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1160+Y1168+Y1176+Y1184","v":2.9023352447914838E-14},2.9023352447914838E-14,2.9023352447914838E-14,2.9023352447914838E-14,2.9023352447914838E-14]
[{"$f":"ROW()","v":1193},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1187:Y1192)","v":25.650648226523433},24.307195775456314,{"$f":"SUM(AA1187:AA1192)","v":22.963743324389196},{"$f":"SUM(AB1187:AB1192)","v":21.620290873322073},{"$f":"SUM(AC1187:AC1192)","v":20.276838422254954}]
[{"$f":"ROW()","v":1194},"Over Depreciation"]
[{"$f":"ROW()","v":1195},null,"Pipeline"]
[{"$f":"ROW()","v":1196},null,"Compression"]
[{"$f":"ROW()","v":1197},null,"Metering"]
[{"$f":"ROW()","v":1198},null,"Other Depreciable"]
[{"$f":"ROW()","v":1199},null,"Non Depreciable"]
[{"$f":"ROW()","v":1200},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1201},null,"Total"]
[{"$f":"ROW()","v":1202}]
["2017 Capex"]
[{"$f":"ROW()","v":1204},"Life"]
[{"$f":"ROW()","v":1205},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$60","v":20},{"$f":"MAX(0,AA1205-1)","v":19},18]
[{"$f":"ROW()","v":1206},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19,18]
[{"$f":"ROW()","v":1207},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$62","v":15},14,13]
[{"$f":"ROW()","v":1208},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$63","v":20},19,18]
[{"$f":"ROW()","v":1209},null,"Non Depreciable"]
[{"$f":"ROW()","v":1210},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,AA1210-1)","v":4},{"$f":"MAX(0,AB1210-1)","v":3}]
[{"$f":"ROW()","v":1211}]
[{"$f":"ROW()","v":1212},"Opening Value"]
[{"$f":"ROW()","v":1213},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1245","v":0},2.5624300966471223,2.4343085918147662,2.3061870869824102]
[{"$f":"ROW()","v":1214},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.785433794745646,14.996162105008365,14.206890415271083]
[{"$f":"ROW()","v":1215},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7613033758336183,2.5772164841113772,2.393129592389136]
[{"$f":"ROW()","v":1216},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,0,2.7231651946786068,2.5870069349446765,2.4508486752107461]
[{"$f":"ROW()","v":1217},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1218},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,{"$f":"Y1250","v":0},{"$f":"Z1250","v":7.2542976020875689E-15},{"$f":"AA1250","v":5.8034380816700555E-15},{"$f":"AB1250","v":4.352578561252542E-15}]
[{"$f":"ROW()","v":1219},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1213:Z1218)","v":0},{"$f":"SUM(AA1213:AA1218)","v":23.832332461905004},{"$f":"SUM(AB1213:AB1218)","v":22.594694115879193},{"$f":"SUM(AC1213:AC1218)","v":21.357055769853382}]
[{"$f":"ROW()","v":1220},"Capex"]
[{"$f":"ROW()","v":1221},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$176","v":2.5624300966471223}]
[{"$f":"ROW()","v":1222},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$177","v":15.785433794745646}]
[{"$f":"ROW()","v":1223},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$178","v":2.7613033758336183}]
[{"$f":"ROW()","v":1224},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$179","v":2.7231651946786068}]
[{"$f":"ROW()","v":1225},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$180","v":0}]
[{"$f":"ROW()","v":1226},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$181","v":7.2542976020875689E-15}]
[{"$f":"ROW()","v":1227},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1221:Z1226)","v":23.832332461905004}]
[{"$f":"ROW()","v":1228},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1229},null,"Pipeline"]
[{"$f":"ROW()","v":1230},null,"Compression"]
[{"$f":"ROW()","v":1231},null,"Metering"]
[{"$f":"ROW()","v":1232},null,"Other Depreciable"]
[{"$f":"ROW()","v":1233},null,"Non Depreciable"]
[{"$f":"ROW()","v":1234},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1235},null,"Total"]
[{"$f":"ROW()","v":1236},"Depreciation"]
[{"$f":"ROW()","v":1237},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1205<=0,AA1213+AA1221+AA1229<0),-(AA1213+AA1221+AA1229),IF(AA1205<=0,0,-MIN(((AA1213+AA1229)/AA1205)*((AA1213+AA1229)>0),(AA1213+AA1229))))","v":-0.12812150483235613},-0.12812150483235613,-0.12812150483235613]
[{"$f":"ROW()","v":1238},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1206<=0,AA1214+AA1222+AA1230<0),-(AA1214+AA1222+AA1230),IF(AA1206<=0,0,-MIN(((AA1214+AA1230)/AA1206)*((AA1214+AA1230)>0),(AA1214+AA1230))))","v":-0.78927168973728234},-0.78927168973728234,-0.78927168973728234]
[{"$f":"ROW()","v":1239},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1207<=0,AA1215+AA1223+AA1231<0),-(AA1215+AA1223+AA1231),IF(AA1207<=0,0,-MIN(((AA1215+AA1231)/AA1207)*((AA1215+AA1231)>0),(AA1215+AA1231))))","v":-0.18408689172224121},-0.18408689172224121,-0.18408689172224124]
[{"$f":"ROW()","v":1240},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1208<=0,AA1216+AA1224+AA1232<0),-(AA1216+AA1224+AA1232),IF(AA1208<=0,0,-MIN(((AA1216+AA1232)/AA1208)*((AA1216+AA1232)>0),(AA1216+AA1232))))","v":-0.13615825973393034},-0.13615825973393034,-0.13615825973393034]
[{"$f":"ROW()","v":1241},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA1217<0,-AA1217,0)","v":0},0,0]
[{"$f":"ROW()","v":1242},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1210<=0,AA1218+AA1226+AA1234<0),-(AA1218+AA1226+AA1234),IF(AA1210<=0,0,-MIN(((AA1218+AA1234)/AA1210)*((AA1218+AA1234)>0),(AA1218+AA1234))))","v":-1.4508595204175139E-15},-1.4508595204175139E-15,-1.4508595204175141E-15]
[{"$f":"ROW()","v":1243},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1237:AA1242)","v":-1.2376383460258116},{"$f":"SUM(AB1237:AB1242)","v":-1.2376383460258116},{"$f":"SUM(AC1237:AC1242)","v":-1.2376383460258118}]
[{"$f":"ROW()","v":1244},"Closing Value"]
[{"$f":"ROW()","v":1245},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1213+Z1221+Z1229+Z1237","v":2.5624300966471223},2.4343085918147662,2.3061870869824102,2.1780655821500541]
[{"$f":"ROW()","v":1246},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1214+Z1222+Z1230+Z1238","v":15.785433794745646},14.996162105008365,14.206890415271083,13.417618725533801]
[{"$f":"ROW()","v":1247},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1215+Z1223+Z1231+Z1239","v":2.7613033758336183},2.5772164841113772,2.393129592389136,2.2090427006668949]
[{"$f":"ROW()","v":1248},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,{"$f":"Z1216+Z1224+Z1232+Z1240","v":2.7231651946786068},2.5870069349446765,2.4508486752107461,2.3146904154768158]
[{"$f":"ROW()","v":1249},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,{"$f":"Z1217+Z1225+Z1233+Z1241","v":0},0,0,0]
[{"$f":"ROW()","v":1250},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,{"$f":"Z1218+Z1226+Z1234+Z1242","v":7.2542976020875689E-15},5.8034380816700555E-15,4.352578561252542E-15,2.9017190408350277E-15]
[{"$f":"ROW()","v":1251},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1245:Z1250)","v":23.832332461905004},22.594694115879193,{"$f":"SUM(AB1245:AB1250)","v":21.357055769853382},{"$f":"SUM(AC1245:AC1250)","v":20.119417423827567}]
[{"$f":"ROW()","v":1252},"Over Depreciation"]
[{"$f":"ROW()","v":1253},null,"Pipeline"]
[{"$f":"ROW()","v":1254},null,"Compression"]
[{"$f":"ROW()","v":1255},null,"Metering"]
[{"$f":"ROW()","v":1256},null,"Other Depreciable"]
[{"$f":"ROW()","v":1257},null,"Non Depreciable"]
[{"$f":"ROW()","v":1258},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1259},null,"Total"]
[{"$f":"ROW()","v":1260}]
["2018 Capex"]
[{"$f":"ROW()","v":1262},"Life"]
[{"$f":"ROW()","v":1263},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$60","v":20},{"$f":"MAX(0,AB1263-1)","v":19}]
[{"$f":"ROW()","v":1264},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":20},19]
[{"$f":"ROW()","v":1265},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$62","v":15},14]
[{"$f":"ROW()","v":1266},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$63","v":20},19]
[{"$f":"ROW()","v":1267},null,"Non Depreciable"]
[{"$f":"ROW()","v":1268},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5}]
[{"$f":"ROW()","v":1269}]
[{"$f":"ROW()","v":1270},"Opening Value"]
[{"$f":"ROW()","v":1271},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,{"$f":"Z1303","v":0},1.7105995396368634,1.6250695626550202]
[{"$f":"ROW()","v":1272},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,0,12.259132378008507,11.646175759108083]
[{"$f":"ROW()","v":1273},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.88734270067618282,0.82818652063110398]
[{"$f":"ROW()","v":1274},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,0,2.7103389823986963,2.5748220332787617]
[{"$f":"ROW()","v":1275},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1276},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,{"$f":"Z1308","v":0},{"$f":"AA1308","v":9.0405516241552367E-15},{"$f":"AB1308","v":7.2324412993241894E-15}]
[{"$f":"ROW()","v":1277},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,{"$f":"SUM(AA1271:AA1276)","v":0},{"$f":"SUM(AB1271:AB1276)","v":17.567413600720261},{"$f":"SUM(AC1271:AC1276)","v":16.674253875672974}]
[{"$f":"ROW()","v":1278},"Capex"]
[{"$f":"ROW()","v":1279},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$176","v":1.7105995396368634}]
[{"$f":"ROW()","v":1280},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$177","v":12.259132378008507}]
[{"$f":"ROW()","v":1281},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$178","v":0.88734270067618282}]
[{"$f":"ROW()","v":1282},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$179","v":2.7103389823986963}]
[{"$f":"ROW()","v":1283},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$180","v":0}]
[{"$f":"ROW()","v":1284},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$181","v":9.0405516241552367E-15}]
[{"$f":"ROW()","v":1285},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,{"$f":"SUM(AA1279:AA1284)","v":17.567413600720261}]
[{"$f":"ROW()","v":1286},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1287},null,"Pipeline"]
[{"$f":"ROW()","v":1288},null,"Compression"]
[{"$f":"ROW()","v":1289},null,"Metering"]
[{"$f":"ROW()","v":1290},null,"Other Depreciable"]
[{"$f":"ROW()","v":1291},null,"Non Depreciable"]
[{"$f":"ROW()","v":1292},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1293},null,"Total"]
[{"$f":"ROW()","v":1294},"Depreciation"]
[{"$f":"ROW()","v":1295},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1263<=0,AB1271+AB1279+AB1287<0),-(AB1271+AB1279+AB1287),IF(AB1263<=0,0,-MIN(((AB1271+AB1287)/AB1263)*((AB1271+AB1287)>0),(AB1271+AB1287))))","v":-8.552997698184317E-2},-8.552997698184317E-2]
[{"$f":"ROW()","v":1296},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1264<=0,AB1272+AB1280+AB1288<0),-(AB1272+AB1280+AB1288),IF(AB1264<=0,0,-MIN(((AB1272+AB1288)/AB1264)*((AB1272+AB1288)>0),(AB1272+AB1288))))","v":-0.61295661890042541},-0.61295661890042541]
[{"$f":"ROW()","v":1297},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1265<=0,AB1273+AB1281+AB1289<0),-(AB1273+AB1281+AB1289),IF(AB1265<=0,0,-MIN(((AB1273+AB1289)/AB1265)*((AB1273+AB1289)>0),(AB1273+AB1289))))","v":-5.9156180045078853E-2},-5.9156180045078853E-2]
[{"$f":"ROW()","v":1298},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1266<=0,AB1274+AB1282+AB1290<0),-(AB1274+AB1282+AB1290),IF(AB1266<=0,0,-MIN(((AB1274+AB1290)/AB1266)*((AB1274+AB1290)>0),(AB1274+AB1290))))","v":-0.13551694911993481},-0.13551694911993484]
[{"$f":"ROW()","v":1299},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB1275<0,-AB1275,0)","v":0},0]
[{"$f":"ROW()","v":1300},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1268<=0,AB1276+AB1284+AB1292<0),-(AB1276+AB1284+AB1292),IF(AB1268<=0,0,-MIN(((AB1276+AB1292)/AB1268)*((AB1276+AB1292)>0),(AB1276+AB1292))))","v":-1.8081103248310473E-15},0]
[{"$f":"ROW()","v":1301},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1295:AB1300)","v":-0.89315972504728403},{"$f":"SUM(AC1295:AC1300)","v":-0.89315972504728225}]
[{"$f":"ROW()","v":1302},"Closing Value"]
[{"$f":"ROW()","v":1303},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1271+AA1279+AA1287+AA1295","v":1.7105995396368634},1.6250695626550202,1.5395395856731771]
[{"$f":"ROW()","v":1304},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1272+AA1280+AA1288+AA1296","v":12.259132378008507},11.646175759108083,11.033219140207658]
[{"$f":"ROW()","v":1305},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1273+AA1281+AA1289+AA1297","v":0.88734270067618282},0.82818652063110398,0.76903034058602515]
[{"$f":"ROW()","v":1306},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1274+AA1282+AA1290+AA1298","v":2.7103389823986963},2.5748220332787617,2.4393050841588266]
[{"$f":"ROW()","v":1307},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1275+AA1283+AA1291+AA1299","v":0},0,0]
[{"$f":"ROW()","v":1308},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1276+AA1284+AA1292+AA1300","v":9.0405516241552367E-15},7.2324412993241894E-15,7.2324412993241894E-15]
[{"$f":"ROW()","v":1309},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1303:AA1308)","v":17.567413600720261},16.674253875672974,{"$f":"SUM(AC1303:AC1308)","v":15.781094150625695}]
[{"$f":"ROW()","v":1310},"Over Depreciation"]
[{"$f":"ROW()","v":1311},null,"Pipeline"]
[{"$f":"ROW()","v":1312},null,"Compression"]
[{"$f":"ROW()","v":1313},null,"Metering"]
[{"$f":"ROW()","v":1314},null,"Other Depreciable"]
[{"$f":"ROW()","v":1315},null,"Non Depreciable"]
[{"$f":"ROW()","v":1316},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1317},null,"Total"]
[{"$f":"ROW()","v":1318}]
["2019 Capex"]
[{"$f":"ROW()","v":1320},"Life"]
[{"$f":"ROW()","v":1321},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$60","v":20}]
[{"$f":"ROW()","v":1322},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$61","v":20}]
[{"$f":"ROW()","v":1323},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$62","v":15}]
[{"$f":"ROW()","v":1324},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$63","v":20}]
[{"$f":"ROW()","v":1325},null,"Non Depreciable"]
[{"$f":"ROW()","v":1326},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5}]
[{"$f":"ROW()","v":1327}]
[{"$f":"ROW()","v":1328},"Opening Value"]
[{"$f":"ROW()","v":1329},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,{"$f":"AA1361","v":0},5.6914967100774581]
[{"$f":"ROW()","v":1330},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,0,10.767722999944819]
[{"$f":"ROW()","v":1331},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.68690477535417593]
[{"$f":"ROW()","v":1332},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,0,1.8634745262822574]
[{"$f":"ROW()","v":1333},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1334},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,{"$f":"AA1366","v":0},{"$f":"AB1366","v":2.2643074708403711E-15}]
[{"$f":"ROW()","v":1335},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1329:AB1334)","v":0},{"$f":"SUM(AC1329:AC1334)","v":19.009599011658715}]
[{"$f":"ROW()","v":1336},"Capex"]
[{"$f":"ROW()","v":1337},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$176","v":5.6914967100774581}]
[{"$f":"ROW()","v":1338},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$177","v":10.767722999944819}]
[{"$f":"ROW()","v":1339},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$178","v":0.68690477535417593}]
[{"$f":"ROW()","v":1340},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$179","v":1.8634745262822574}]
[{"$f":"ROW()","v":1341},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$180","v":0}]
[{"$f":"ROW()","v":1342},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$181","v":2.2643074708403711E-15}]
[{"$f":"ROW()","v":1343},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,{"$f":"SUM(AB1337:AB1342)","v":19.009599011658715}]
[{"$f":"ROW()","v":1344},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1345},null,"Pipeline"]
[{"$f":"ROW()","v":1346},null,"Compression"]
[{"$f":"ROW()","v":1347},null,"Metering"]
[{"$f":"ROW()","v":1348},null,"Other Depreciable"]
[{"$f":"ROW()","v":1349},null,"Non Depreciable"]
[{"$f":"ROW()","v":1350},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1351},null,"Total"]
[{"$f":"ROW()","v":1352},"Depreciation"]
[{"$f":"ROW()","v":1353},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1321<=0,AC1329+AC1337+AC1345<0),-(AC1329+AC1337+AC1345),IF(AC1321<=0,0,-MIN(((AC1329+AC1345)/AC1321)*((AC1329+AC1345)>0),(AC1329+AC1345))))","v":-0.28457483550387291}]
[{"$f":"ROW()","v":1354},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1322<=0,AC1330+AC1338+AC1346<0),-(AC1330+AC1338+AC1346),IF(AC1322<=0,0,-MIN(((AC1330+AC1346)/AC1322)*((AC1330+AC1346)>0),(AC1330+AC1346))))","v":-0.53838614999724099}]
[{"$f":"ROW()","v":1355},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1323<=0,AC1331+AC1339+AC1347<0),-(AC1331+AC1339+AC1347),IF(AC1323<=0,0,-MIN(((AC1331+AC1347)/AC1323)*((AC1331+AC1347)>0),(AC1331+AC1347))))","v":-4.5793651690278395E-2}]
[{"$f":"ROW()","v":1356},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1324<=0,AC1332+AC1340+AC1348<0),-(AC1332+AC1340+AC1348),IF(AC1324<=0,0,-MIN(((AC1332+AC1348)/AC1324)*((AC1332+AC1348)>0),(AC1332+AC1348))))","v":-9.3173726314112873E-2}]
[{"$f":"ROW()","v":1357},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC1333<0,-AC1333,0)","v":0}]
[{"$f":"ROW()","v":1358},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1326<=0,AC1334+AC1342+AC1350<0),-(AC1334+AC1342+AC1350),IF(AC1326<=0,0,-MIN(((AC1334+AC1350)/AC1326)*((AC1334+AC1350)>0),(AC1334+AC1350))))","v":-4.5286149416807424E-16}]
[{"$f":"ROW()","v":1359},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1353:AC1358)","v":-0.9619283635055057}]
[{"$f":"ROW()","v":1360},"Closing Value"]
[{"$f":"ROW()","v":1361},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,{"$f":"AB1329+AB1337+AB1345+AB1353","v":5.6914967100774581},5.4069218745735848]
[{"$f":"ROW()","v":1362},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,{"$f":"AB1330+AB1338+AB1346+AB1354","v":10.767722999944819},10.229336849947579]
[{"$f":"ROW()","v":1363},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,{"$f":"AB1331+AB1339+AB1347+AB1355","v":0.68690477535417593},0.64111112366389755]
[{"$f":"ROW()","v":1364},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,{"$f":"AB1332+AB1340+AB1348+AB1356","v":1.8634745262822574},1.7703007999681446]
[{"$f":"ROW()","v":1365},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,{"$f":"AB1333+AB1341+AB1349+AB1357","v":0},0]
[{"$f":"ROW()","v":1366},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,{"$f":"AB1334+AB1342+AB1350+AB1358","v":2.2643074708403711E-15},1.811445976672297E-15]
[{"$f":"ROW()","v":1367},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,{"$f":"SUM(AB1361:AB1366)","v":19.009599011658715},18.047670648153208]
[{"$f":"ROW()","v":1368},"Over Depreciation"]
[{"$f":"ROW()","v":1369},null,"Pipeline"]
[{"$f":"ROW()","v":1370},null,"Compression"]
[{"$f":"ROW()","v":1371},null,"Metering"]
[{"$f":"ROW()","v":1372},null,"Other Depreciable"]
[{"$f":"ROW()","v":1373},null,"Non Depreciable"]
[{"$f":"ROW()","v":1374},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1375},null,"Total"]
[{"$f":"ROW()","v":1376}]
["2020 Capex"]
[{"$f":"ROW()","v":1378},"Life"]
[{"$f":"ROW()","v":1379},null,"Pipeline"]
[{"$f":"ROW()","v":1380},null,"Compression"]
[{"$f":"ROW()","v":1381},null,"Metering"]
[{"$f":"ROW()","v":1382},null,"Other Depreciable"]
[{"$f":"ROW()","v":1383},null,"Non Depreciable"]
[{"$f":"ROW()","v":1384},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1385}]
[{"$f":"ROW()","v":1386},"Opening Value"]
[{"$f":"ROW()","v":1387},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,{"$f":"AB1419","v":0}]
[{"$f":"ROW()","v":1388},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]
[{"$f":"ROW()","v":1389},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1390},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]
[{"$f":"ROW()","v":1391},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1392},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1393},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1387:AC1392)","v":0}]
[{"$f":"ROW()","v":1394},"Capex"]
[{"$f":"ROW()","v":1395},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$176","v":8.208916483954793}]
[{"$f":"ROW()","v":1396},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$177","v":10.932362482230575}]
[{"$f":"ROW()","v":1397},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$178","v":1.4161723856911899}]
[{"$f":"ROW()","v":1398},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$179","v":2.7337010396894073}]
[{"$f":"ROW()","v":1399},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$180","v":0}]
[{"$f":"ROW()","v":1400},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$181","v":0}]
[{"$f":"ROW()","v":1401},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,{"$f":"SUM(AC1395:AC1400)","v":23.291152391565966}]
[{"$f":"ROW()","v":1402},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1403},null,"Pipeline"]
[{"$f":"ROW()","v":1404},null,"Compression"]
[{"$f":"ROW()","v":1405},null,"Metering"]
[{"$f":"ROW()","v":1406},null,"Other Depreciable"]
[{"$f":"ROW()","v":1407},null,"Non Depreciable"]
[{"$f":"ROW()","v":1408},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1409},null,"Total"]
[{"$f":"ROW()","v":1410},"Depreciation"]
[{"$f":"ROW()","v":1411},null,"Pipeline"]
[{"$f":"ROW()","v":1412},null,"Compression"]
[{"$f":"ROW()","v":1413},null,"Metering"]
[{"$f":"ROW()","v":1414},null,"Other Depreciable"]
[{"$f":"ROW()","v":1415},null,"Non Depreciable"]
[{"$f":"ROW()","v":1416},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1417},null,"Total"]
[{"$f":"ROW()","v":1418},"Closing Value"]
[{"$f":"ROW()","v":1419},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1387+AC1395+AC1403+AC1411","v":8.208916483954793}]
[{"$f":"ROW()","v":1420},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1388+AC1396+AC1404+AC1412","v":10.932362482230575}]
[{"$f":"ROW()","v":1421},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1389+AC1397+AC1405+AC1413","v":1.4161723856911899}]
[{"$f":"ROW()","v":1422},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1390+AC1398+AC1406+AC1414","v":2.7337010396894073}]
[{"$f":"ROW()","v":1423},null,"Non Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1391+AC1399+AC1407+AC1415","v":0}]
[{"$f":"ROW()","v":1424},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1392+AC1400+AC1408+AC1416","v":0}]
[{"$f":"ROW()","v":1425},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1419:AC1424)","v":23.291152391565966}]
[{"$f":"ROW()","v":1426},"Over Depreciation"]
[{"$f":"ROW()","v":1427},null,"Pipeline"]
[{"$f":"ROW()","v":1428},null,"Compression"]
[{"$f":"ROW()","v":1429},null,"Metering"]
[{"$f":"ROW()","v":1430},null,"Other Depreciable"]
[{"$f":"ROW()","v":1431},null,"Non Depreciable"]
[{"$f":"ROW()","v":1432},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1433},null,"Total"]

{"sheet":"SolverSheet","index":9,"n_rows":61,"n_cols":13,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, June 2016 [Final Decision]"}]
["SolverSheet -- for solving multiple variables"]
[]
["Year ending",null,null,null,null,null,null,2016,2016,2017,2018,2019,2020]
["Months",null,null,null,null,null,null,"1 to 6","7 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Trailing Averege DRP"]
[]
["Trailing Average DRP",null,null,null,null,null,null,null,{"$f":"IF(Inputs!Y12=\"\",\"\",Inputs!Y12)","v":2.716E-2},{"$f":"IF(Inputs!Z12=\"\",\"\",Inputs!Z12)","v":""},{"$f":"IF(Inputs!AA12=\"\",\"\",Inputs!AA12)","v":""},{"$f":"IF(Inputs!AB12=\"\",\"\",Inputs!AB12)","v":""},{"$f":"IF(Inputs!AC12=\"\",\"\",Inputs!AC12)","v":""}]
[]
["Conditions and inputs"]
[]
[1,"Make sure that PV of CoS = PV of Total Revenue",null,null,null,null,null,null,"X-Factor_2016","X-Factor_2017","X-Factor_2018","X-Factor_2019","X-Factor_2020"]
[null,"X-Factor (derived after Annual Trailing Average DRP)",null,null,"Solver Input 1:",null,null,null,-3.8951354017421093E-2]
[null,"Cost of Service",null,null,null,{"$f":"CoS_Tariff_Revenue!F49","v":1561.9148121023059},null,null,"(Note: only the X-Factor of the variation year must be updated)"]
[null,"Total Revenue",null,null,null,{"$f":"CoS_Tariff_Revenue!F50","v":1561.9148121023054}]
[null,"Solver Target (0)",null,null,null,{"$f":"F14-F15","v":0}]
[null,"Delta (should be OK)",null,null,"Solver Target 1:",{"$f":"IF(ABS(Delta)<=0.000001,\"OK\",\"Error\")","v":"OK"}]
[]
[2,"Calculated Tariff Allocation",null,null,null,null,null,null,"Jul-Dec"]
[null,null,null,null,null,null,null,"From",2016,2017,{"$f":"J20+1","v":2018},{"$f":"K20+1","v":2019},2020]
[null,"ERA Calc Cost Allocation",null,null,null,null,null,"To","- 2020","- 2020",-2020,-2020,"- 2020"]
[null,"Capacity Charge",null,null,"Solver Input 2:",null,null,null,0.9006627524175973]
[null,"Throughput Charge",null,null,null,null,null,null,9.9337247650841426E-2]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I22:I23)","v":1.0000000000684388},{"$f":"SUM(J22:J23)","v":0},0,0,0]
[null,"PV of Opex; System Use Gas",null,null,"PVSUG_year:",{"$f":"CoS_Tariff_Revenue!F41","v":155.15631848356423}]
[null,"PV of CoS",null,null,"PVTREV_year:",{"$f":"F14","v":1561.9148121023059}]
[]
[null,"PV Cost Allocation"]
[null,"Capacity Reservation",null,null,null,null,null,null,{"$f":"I31-I30","v":0.90066275235924875},{"$f":"J31-J30","v":0.90066275235924875},0.90066275235924875,0.90066275235924875,0.90066275235924875]
[null,"Throughput (% of Commodity Cost)",null,null,null,null,null,null,{"$f":"$F$25/$F$26","v":9.9337247640751261E-2},{"$f":"$F$25/$F$26","v":9.9337247640751261E-2},9.9337247640751261E-2,9.9337247640751261E-2,9.9337247640751261E-2]
[null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"Target=0"]
[null,"Capacity Charge",null,null,null,null,null,null,{"$f":"ABS(I29-I22)","v":5.834854821529234E-11},{"$f":"ABS(J29-J22)","v":0.90066275235924875},0.90066275235924875,0.90066275235924875,0.90066275235924875]
[null,"Throughput Charge",null,null,null,null,null,null,{"$f":"ABS(I30-I23)","v":1.0090164814791081E-11},9.9337247640751261E-2,9.9337247640751261E-2,9.9337247640751261E-2,9.9337247640751261E-2]
[null,null,null,null,null,null,null,null,{"$f":"ABS(I31-I24)","v":6.8438810174598075E-11},{"$f":"ABS(J31-J24)","v":1},1,1,1]
[]
[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$50<>I$20,\"n/a\",IF(AND(ABS(I33)<=0.000001,ABS(I34)<=0.000001),\"OK\",\"Error\"))","v":"OK"},{"$f":"IF($C$50<>J$20,\"n/a\",IF(AND(ABS(J33)<=0.000001,ABS(J34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"},"n/a","n/a","n/a"]
[]
[3,"Compute the Cost of Raising Equity"]
[null,"Equity Raising Costs (manual entry)",null,null,"Solver Input 3:",null,null,null,2.9023352447914838E-14,7.2542976020875689E-15,9.0405516241552367E-15,2.2643074708403711E-15,0]
[null,"External Equity Raising Costs",null,null,null,null,null,null,{"$f":"Tax_CoRE!Y72","v":0.5541341024706451},{"$f":"Tax_CoRE!Z72","v":0.72299386622548667},{"$f":"Tax_CoRE!AA72","v":0.69301160272128237},{"$f":"Tax_CoRE!AB72","v":0.57883213731104577},0]
[null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,{"$f":"Tax_CoRE!Y75","v":0.63435811430283406},{"$f":"Tax_CoRE!Z75","v":0.78936967469071406},{"$f":"Tax_CoRE!AA75","v":0.75966635476503519},{"$f":"Tax_CoRE!AB75","v":0.65240071200453964},{"$f":"Tax_CoRE!AC75","v":0.5305082640694152}]
[null,"Solver Target (=<0)",null,null,"Solver Target 3:",{"$f":"IF(AND(J43<=0.000001,K43<=0.000001,L43<=0.000001,M43<=0.000001),\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"I40-I42","v":-0.63435811430280509},{"$f":"J40-J42","v":-0.78936967469070685},-0.7596663547650262,-0.65240071200453742,-0.5305082640694152]
[null,"Solver Target (Equity Raising Cost Minimised)",null,null,null,{"$f":"SUM(I40:M40)","v":4.7582509144998018E-14}]
[]
[]
[]
["Solver Settings"]
[]
[null,"Tariff Recalculation",{"$f":"Recalc_From_Year","v":2016},{"$f":"Recalc_End_Year","v":2020}]
[null,"When the Trailing Average DRP is entered in the Input sheet this model will",null,null,null,null,null,null,"Solver_Setting_2016","Solver_Setting_2017","Solver_Setting_2018","Solver_Setting_2019","Solver_Setting_2020"]
[null,"automatically identify the years to compute.",null,null,null,null,null,null,{"$f":"IF($C50=I$4,\"Load this column\",\"\")","v":"Load this column"},{"$f":"IF($C50=J$4,\"Load this column\",\"\")","v":""},{"$f":"IF($C50=K$4,\"Load this column\",\"\")","v":""},{"$f":"IF($C50=L$4,\"Load this column\",\"\")","v":""},{"$f":"IF($C50=M$4,\"Load this column\",\"\")","v":""}]
[null,"The macro will also select the right settings for solver to compute.",null,null,null,null,null,null,"Solve for Jun 2016-2020","Solve for 2017-2020","Solve for 2018-2020","Solve for 2019-2020","Solve for 2020"]
[null,null,null,null,null,null,null,null,{"$f":"MIN($F$44)","v":4.7582509144998018E-14},{"$f":"MIN($F$44)","v":4.7582509144998018E-14},{"$f":"MIN($F$44)","v":4.7582509144998018E-14},{"$f":"MIN($F$44)","v":4.7582509144998018E-14},{"$f":"MIN($F$44)","v":4.7582509144998018E-14}]
[null,null,null,null,null,null,null,null,{"$f":"COUNT($I$13,$I$22:$I$23,$I$40:$M$40)","v":8},{"$f":"COUNT($J$13,$J$22:$J$23,$J$40:$M$40)","v":4},{"$f":"COUNT($K$13,$K$22:$K$23,$K$40:$M$40)","v":3},{"$f":"COUNT($L$13,$L$22:$L$23,$L$40:$M$40)","v":2},{"$f":"COUNT($M$13,$M$22:$M$23,$M$41)","v":1}]
[null,null,null,null,null,null,null,null,{"$f":"Solver_Input_3_2016>=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$16=0","v":true},{"$f":"$F$16=0","v":true},{"$f":"$F$16=0","v":true},{"$f":"$F$16=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$F$16=0","v":true},{"$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_2017>=0","v":true},{"$f":"Solver_Input_3_2018>=0","v":true},{"$f":"Solver_Input_3_2019>=0","v":true},{"$f":"Solver_Input_3_2020>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"{32767,32767,0.0000000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.0000000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.0000000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.0000000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.0000000001,0.01,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":10,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, DBNGP Tariff Model, June 2016 [Final Decision]"}]
["Annual Tariff Variation"]
[]
["Information"]
["Step 1",null,"At the Inputs sheet, update the annual Debt Risk Premium for the Variation Year at Cells (Z11:AC11)."]
[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":"\"In the Inputs sheet, enter the actual September CPI (proxy CPI) of the year prior to the Variation Year, at Row \"&ROW(Inputs!$A$17)","v":"In the Inputs sheet, enter the actual September CPI (proxy CPI) of the year prior to the Variation Year, at Row 17"}]
[null,null,"This proxy CPI will be used to convert the modelled tariff in Real December 2015 $ 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,2015,{"$f":"D15+1","v":2016},{"$f":"E15+1","v":2017},2018,2019,2020]
[null,"Modelled December CPI",null,{"$f":"Inputs!X26","v":108.4},{"$f":"Inputs!Y26","v":109.95012},{"$f":"Inputs!Z26","v":111.52240671599999},{"$f":"Inputs!AA26","v":113.11717713203879},{"$f":"Inputs!AB26","v":114.73475276502694},{"$f":"Inputs!AC26","v":116.37545972956683}]
[null,"Modelled Inflation",null,{"$f":"Inputs!X27","v":1.6885553470919357E-2},{"$f":"Inputs!Y27","v":1.43E-2},{"$f":"Inputs!Z27","v":1.43E-2},{"$f":"Inputs!AA27","v":1.43E-2},{"$f":"Inputs!AB27","v":1.43E-2},{"$f":"Inputs!AC27","v":1.43E-2}]
[]
[null,null,null,2014,{"$f":"D19+1","v":2015},{"$f":"E19+1","v":2016},2017,2018,2019]
[null,"Actual September CPI (proxy)",null,{"$f":"IF(Inputs!W17=\"\",\"\",Inputs!W17)","v":106.4},{"$f":"IF(Inputs!X17=\"\",\"\",Inputs!X17)","v":108},{"$f":"IF(Inputs!Y17=\"\",\"\",Inputs!Y17)","v":""},{"$f":"IF(Inputs!Z17=\"\",\"\",Inputs!Z17)","v":""},{"$f":"IF(Inputs!AA17=\"\",\"\",Inputs!AA17)","v":""},{"$f":"IF(Inputs!AB17=\"\",\"\",Inputs!AB17)","v":""}]
[null,null,null,null,{"$f":"IF(AND(E20=\"\",E$15=Recalc_From_Year),\"Update CPI\",\"\")","v":""},{"$f":"IF(AND(F20=\"\",F$15=Recalc_From_Year),\"Update CPI\",\"\")","v":""},{"$f":"IF(AND(G20=\"\",G$15=Recalc_From_Year),\"Update CPI\",\"\")","v":""},{"$f":"IF(AND(H20=\"\",H$15=Recalc_From_Year),\"Update CPI\",\"\")","v":""},{"$f":"IF(AND(I20=\"\",I$15=Recalc_From_Year),\"Update CPI\",\"\")","v":""}]
[]
[null,"Forecast Tariff (Modelled)"]
[null,"Forecast Year",null,null,{"$f":"E$15","v":2016},{"$f":"F$15","v":2017},2018,2019,2020]
[null,null,null,null,"Jul-Dec","Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec"]
[null,"Full Haul T1 Service (T1 Service)"]
[null,"Tariff [$ OD /GJ/day]"]
[null,null,"Capacity Reservation Tariff",null,{"$f":"CoS_Tariff_Revenue!Z185","v":1.1651062705960871},{"$f":"CoS_Tariff_Revenue!AB185","v":1.1817672902656111},{"$f":"CoS_Tariff_Revenue!AC185","v":1.198666562516409},{"$f":"CoS_Tariff_Revenue!AD185","v":1.2158074943603938},{"$f":"CoS_Tariff_Revenue!AE185","v":1.2331935415297475}]
[null,null,"Comodity Tariff",null,{"$f":"CoS_Tariff_Revenue!Z186","v":0.12850364893083641},{"$f":"CoS_Tariff_Revenue!AB186","v":0.13034125111054737},{"$f":"CoS_Tariff_Revenue!AC186","v":0.13220513100142819},{"$f":"CoS_Tariff_Revenue!AD186","v":0.13409566437474862},{"$f":"CoS_Tariff_Revenue!AE186","v":0.13601323237530752}]
[null,null,"Total Tariff",null,{"$f":"CoS_Tariff_Revenue!Z187","v":1.2936099195269235},{"$f":"CoS_Tariff_Revenue!AB187","v":1.3121085413761584},{"$f":"CoS_Tariff_Revenue!AC187","v":1.3308716935178373},{"$f":"CoS_Tariff_Revenue!AD187","v":1.3499031587351424},{"$f":"CoS_Tariff_Revenue!AE187","v":1.3692067739050551}]
[null,{"$f":"\"Tariff [$/GJ/day \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day 31/12/2015]"}]
[null,null,"Capacity Reservation Tariff",null,{"$f":"CoS_Tariff_Revenue!Z189","v":1.1486801445293178},{"$f":"CoS_Tariff_Revenue!AB189","v":1.148680144529318},{"$f":"CoS_Tariff_Revenue!AC189","v":1.1486801445293178},{"$f":"CoS_Tariff_Revenue!AD189","v":1.1486801445293178},{"$f":"CoS_Tariff_Revenue!AE189","v":1.1486801445293178}]
[null,null,"Comodity Tariff",null,{"$f":"CoS_Tariff_Revenue!Z190","v":0.12669195398879662},{"$f":"CoS_Tariff_Revenue!AB190","v":0.12669195398879662},{"$f":"CoS_Tariff_Revenue!AC190","v":0.12669195398879662},{"$f":"CoS_Tariff_Revenue!AD190","v":0.12669195398879662},{"$f":"CoS_Tariff_Revenue!AE190","v":0.12669195398879662}]
[null,null,"Total Tariff",null,{"$f":"CoS_Tariff_Revenue!Z191","v":1.2753720985181145},{"$f":"CoS_Tariff_Revenue!AB191","v":1.2753720985181145},{"$f":"CoS_Tariff_Revenue!AC191","v":1.2753720985181145},{"$f":"CoS_Tariff_Revenue!AD191","v":1.2753720985181145},{"$f":"CoS_Tariff_Revenue!AE191","v":1.2753720985181145}]
[]
[null,"Part Haul T1 Service (P1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,{"$f":"CoS_Tariff_Revenue!Z195","v":8.3281363159119878E-4},{"$f":"CoS_Tariff_Revenue!AB195","v":8.447228665229529E-4},{"$f":"CoS_Tariff_Revenue!AC195","v":8.5680240351423086E-4},{"$f":"CoS_Tariff_Revenue!AD195","v":8.6905467788448451E-4},{"$f":"CoS_Tariff_Revenue!AE195","v":8.8148215977823269E-4}]
[null,null,"Comodity Tariff",null,{"$f":"CoS_Tariff_Revenue!Z196","v":9.1853930615322667E-5},{"$f":"CoS_Tariff_Revenue!AB196","v":9.3167441823121774E-5},{"$f":"CoS_Tariff_Revenue!AC196","v":9.4499736241192419E-5},{"$f":"CoS_Tariff_Revenue!AD196","v":9.5851082469441474E-5},{"$f":"CoS_Tariff_Revenue!AE196","v":9.7221752948754476E-5}]
[null,null,"Total Tariff",null,{"$f":"CoS_Tariff_Revenue!Z197","v":9.2466756220652147E-4},{"$f":"CoS_Tariff_Revenue!AB197","v":9.3789030834607462E-4},{"$f":"CoS_Tariff_Revenue!AC197","v":9.5130213975542339E-4},{"$f":"CoS_Tariff_Revenue!AD197","v":9.6490576035392593E-4},{"$f":"CoS_Tariff_Revenue!AE197","v":9.7870391272698713E-4}]
[null,{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2015]"}]
[null,null,"Capacity Reservation Tariff",null,{"$f":"CoS_Tariff_Revenue!Z199","v":8.2107229773360822E-4},{"$f":"CoS_Tariff_Revenue!AB199","v":8.2107229773360822E-4},{"$f":"CoS_Tariff_Revenue!AC199","v":8.2107229773360801E-4},{"$f":"CoS_Tariff_Revenue!AD199","v":8.2107229773360811E-4},{"$f":"CoS_Tariff_Revenue!AE199","v":8.2107229773360822E-4}]
[null,null,"Comodity Tariff",null,{"$f":"CoS_Tariff_Revenue!Z200","v":9.0558937804715241E-5},{"$f":"CoS_Tariff_Revenue!AB200","v":9.0558937804715241E-5},{"$f":"CoS_Tariff_Revenue!AC200","v":9.0558937804715255E-5},{"$f":"CoS_Tariff_Revenue!AD200","v":9.0558937804715255E-5},{"$f":"CoS_Tariff_Revenue!AE200","v":9.0558937804715241E-5}]
[null,null,"Total Tariff",null,{"$f":"CoS_Tariff_Revenue!Z201","v":9.1163123553832353E-4},{"$f":"CoS_Tariff_Revenue!AB201","v":9.1163123553832342E-4},{"$f":"CoS_Tariff_Revenue!AC201","v":9.1163123553832342E-4},{"$f":"CoS_Tariff_Revenue!AD201","v":9.1163123553832332E-4},{"$f":"CoS_Tariff_Revenue!AE201","v":9.1163123553832342E-4}]
[]
[null,"Back Haul T1 Service (B1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,{"$f":"CoS_Tariff_Revenue!Z205","v":8.3281363159119878E-4},{"$f":"CoS_Tariff_Revenue!AB205","v":8.447228665229529E-4},{"$f":"CoS_Tariff_Revenue!AC205","v":8.5680240351423086E-4},{"$f":"CoS_Tariff_Revenue!AD205","v":8.6905467788448451E-4},{"$f":"CoS_Tariff_Revenue!AE205","v":8.8148215977823269E-4}]
[null,null,"Comodity Tariff",null,{"$f":"CoS_Tariff_Revenue!Z206","v":9.1853930615322667E-5},{"$f":"CoS_Tariff_Revenue!AB206","v":9.3167441823121774E-5},{"$f":"CoS_Tariff_Revenue!AC206","v":9.4499736241192419E-5},{"$f":"CoS_Tariff_Revenue!AD206","v":9.5851082469441474E-5},{"$f":"CoS_Tariff_Revenue!AE206","v":9.7221752948754476E-5}]
[null,null,"Total Tariff",null,{"$f":"CoS_Tariff_Revenue!Z207","v":9.2466756220652147E-4},{"$f":"CoS_Tariff_Revenue!AB207","v":9.3789030834607462E-4},{"$f":"CoS_Tariff_Revenue!AC207","v":9.5130213975542339E-4},{"$f":"CoS_Tariff_Revenue!AD207","v":9.6490576035392593E-4},{"$f":"CoS_Tariff_Revenue!AE207","v":9.7870391272698713E-4}]
[null,{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2015]"}]
[null,null,"Capacity Reservation Tariff",null,{"$f":"CoS_Tariff_Revenue!Z209","v":8.2107229773360822E-4},{"$f":"CoS_Tariff_Revenue!AB209","v":8.2107229773360822E-4},{"$f":"CoS_Tariff_Revenue!AC209","v":8.2107229773360801E-4},{"$f":"CoS_Tariff_Revenue!AD209","v":8.2107229773360811E-4},{"$f":"CoS_Tariff_Revenue!AE209","v":8.2107229773360822E-4}]
[null,null,"Comodity Tariff",null,{"$f":"CoS_Tariff_Revenue!Z210","v":9.0558937804715241E-5},{"$f":"CoS_Tariff_Revenue!AB210","v":9.0558937804715241E-5},{"$f":"CoS_Tariff_Revenue!AC210","v":9.0558937804715255E-5},{"$f":"CoS_Tariff_Revenue!AD210","v":9.0558937804715255E-5},{"$f":"CoS_Tariff_Revenue!AE210","v":9.0558937804715241E-5}]
[null,null,"Total Tariff",null,{"$f":"CoS_Tariff_Revenue!Z211","v":9.1163123553832353E-4},{"$f":"CoS_Tariff_Revenue!AB211","v":9.1163123553832342E-4},{"$f":"CoS_Tariff_Revenue!AC211","v":9.1163123553832342E-4},{"$f":"CoS_Tariff_Revenue!AD211","v":9.1163123553832332E-4},{"$f":"CoS_Tariff_Revenue!AE211","v":9.1163123553832342E-4}]
[]
[]
[null,"Reference Tariff / Tariff Variation"]
[null,"Variation Year",null,null,{"$f":"IF(E$15<=Recalc_From_Year,E24,\"\")","v":2016},"","","",""]
[null,null,null,null,"Jul-Dec","","","",""]
[null,"Full Haul T1 Service (T1 Service)"]
[null,"Tariff [$ OD /GJ/day]"]
[null,null,"Capacity Reservation Tariff",null,{"$f":"IF(E$15<=Recalc_From_Year,ROUND(E32*E$20/$D$20,6),\"\")","v":1.1659539999999999},"","","",""]
[null,null,"Comodity Tariff",null,0.12859699999999999,"","","",""]
[null,null,"Total Tariff",null,1.294551,"","","",""]
[]
[null,"Part Haul T1 Service (P1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,{"$f":"IF(E$15<=Recalc_From_Year,ROUND(E42*E$20/$D$20,6),\"\")","v":8.3299999999999997E-4},"","","",""]
[null,null,"Comodity Tariff",null,9.2E-5,"","","",""]
[null,null,"Total Tariff",null,9.2500000000000004E-4,"","","",""]
[]
[null,"Back Haul T1 Service (B1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,{"$f":"IF(E$15<=Recalc_From_Year,ROUND(E52*E$20/$D$20,6),\"\")","v":8.3299999999999997E-4},"","","",""]
[null,null,"Comodity Tariff",null,9.2E-5,"","","",""]
[null,null,"Total Tariff",null,9.2500000000000004E-4,"","","",""]